sec document

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    ---------

                                    FORM 10-Q

                                    ---------

(Mark One)
|X|  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

      FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2007

                                       OR

|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

      FOR THE TRANSITION PERIOD FROM              TO
                                     ------------    ------

                         COMMISSION FILE NUMBER 1-12522

                              EMPIRE RESORTS, INC.
             (Exact Name of Registrant as Specified in Its Charter)

                       Delaware                                  13-3714474
            (State or Other Jurisdiction of                   (I.R.S. Employer
            Incorporation or Organization)                   Identification No.)

      701 N. Green Valley Parkway, Suite 200, Henderson, NV    89074
                (Address of Principal Executive Offices)    (Zip Code)

                                 (702) 990-3355
              (Registrant's Telephone Number, Including Area Code)

 (Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. |X| Yes    |_| No

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check
one):
 Large Accelerated Filer |_|   Accelerated Filer |X|   Non-Accelerated Filer |_|

Indicate by check mark whether the registrant is a shell company (as defined
in Rule 12b-2 of the Exchange Act).  Yes |  |    No |X|

The number of shares outstanding of the issuer's common stock, as of August 2,
2007 was 29,582,182.




EMPIRE RESORTS, INC. AND SUBSIDIARIES

                                      INDEX

PART I     FINANCIAL INFORMATION                                       PAGE NO.
------     ---------------------                                       --------

Item 1.    Financial Statements

           Condensed Consolidated Balance Sheets as of June 30,
               2007 (Unaudited) and December 31, 2006.................    1

           Condensed Consolidated Statements of Operations
               (Unaudited) for the three and six months ended
               June 30, 2007 and 2006.................................    2

           Condensed Consolidated Statements of Cash Flows
               (Unaudited) for the six months ended June 30, 2007
               and 2006...............................................  3 - 4

           Notes to Condensed Consolidated Financial Statements
               (Unaudited)............................................    5

Item 2.    Management's Discussion and Analysis of Financial
               Condition and Results of Operations....................   24

Item 3.    Quantitative and Qualitative Disclosures about Market
               Risk...................................................   32

Item 4.    Controls and Procedures....................................   32

PART II    OTHER INFORMATION

Item 1A.   Risk Factors...............................................   34

Item 4.    Submission of Matters to a Vote of Security Holders........   35

Item 5.    Other Information...........................................  35

Item 6.    Exhibits...................................................   35

           Signatures.................................................   36


                                       ii


                          PART I--FINANCIAL INFORMATION

ITEM 1.--FINANCIAL STATEMENTS

                      EMPIRE RESORTS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                  (In thousands, except for per share data)

                                                     June 30,
                                                       2007         December 31,
                                                    (unaudited)          2006
                                                    -----------     ------------
   ASSETS
Current assets:
   Cash and cash equivalents                         $ 20,598         $  9,471
   Restricted cash                                      1,110            1,747
   Accounts receivable                                  3,287            5,253
   Prepaid expenses and other current assets            2,420            1,545
                                                     --------         --------

            Total current assets                       27,415           18,016
Property and equipment, net                            31,277           31,703
Deferred financing costs, net of accumulated
   amortization of $1,578 in 2007 and $1,364
   in 2006                                              2,902            3,116
Deferred development costs                              9,168            7,729
                                                     --------         --------

TOTAL ASSETS                                         $ 70,762         $ 60,564
                                                     ========         ========

   LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities:
   Revolving credit facility                         $  7,617         $  7,617
   Accounts payable                                     3,008            3,734
   Accrued expenses and other current liabilities       7,074            9,936
                                                     --------         --------

            Total current liabilities                  17,699           21,287

Senior convertible notes                               65,000           65,000
                                                     --------         --------

Total liabilities                                      82,699           86,287
                                                     --------         --------

Commitments and contingencies                            --               --

Stockholders' deficit:
   Preferred stock, 5,000 shares
      authorized; $0.01 par value -
      Series B, 44 shares issued and outstanding         --               --
      Series E, $10.00 redemption value, 1,731
      shares issued and outstanding                     6,855            6,855
   Common stock, $0.01 par value, 75,000 shares
      authorized, 29,582 and 29,428 shares
      issued and outstanding in 2007 and 2006,
      respectively                                        296              294
   Amount due from exercise of option                    --            (18,750)
   Additional paid in capital                          51,862           49,113
   Accumulated deficit                                (70,950)         (63,235)
                                                     --------         --------

            Total stockholders' deficit               (11,937)         (25,723)
                                                     --------         --------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT          $ 70,762         $ 60,564
                                                     ========         ========


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


                                       1


                      EMPIRE RESORTS, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
            (In thousands, except for per share data) (unaudited)

                                                Three Months Ended            Six Months Ended
                                                     June 30,                      June 30,
                                               -------------------          -------------------
                                                  2007       2006              2007       2006
                                                  ----       ----              ----       ----
  REVENUES:
Racing                                         $  2,321   $  5,174          $  4,722   $  9,804
Gaming                                           16,454     19,825            31,571     37,125
Food, beverage and other                          1,753      1,636             3,200      2,911
                                               --------   --------          --------   --------
GROSS REVENUES                                   20,528     26,635            39,493     49,840
Less: Promotional allowances                       (695)      (753)           (1,244)    (1,297)
                                               --------   --------          --------   --------
  NET REVENUES                                   19,833     25,882            38,249     48,543
                                               --------   --------          --------   --------

  COSTS AND EXPENSES:
Racing                                            1,907      3,322             3,972      6,431
Gaming                                           14,381     16,656            28,345     32,214
Food, beverage and other                            644        658             1,197      1,167
Selling, general and administrative *             4,346      3,641             8,477      7,023
Depreciation                                        293        286               586        569
                                               --------   --------          --------   --------

  TOTAL COSTS AND EXPENSES                       21,571     24,563            42,577     47,404
                                               --------   --------          --------   --------

INCOME (LOSS) FROM OPERATIONS                    (1,738)     1,319            (4,328)     1,139

Amortization of deferred financing costs             44        170               214        316
Interest expense                                  1,492      1,535             2,983      3,005
                                               --------   --------          --------   --------

NET LOSS                                         (3,274)      (386)           (7,525)    (2,182)
Cumulative undeclared dividends on
preferred stock                                     388        388               776        776
                                               --------   --------          --------   --------

NET LOSS APPLICABLE TO COMMON SHARES           $ (3,662)  $   (774)        $  (8,301)  $ (2,958)
                                               ========   ========          ========   ========
Weighted average common shares
outstanding, basic and diluted                   29,489     26,647            29,463     26,487
                                               ========   ========          ========   ========

Loss per common share, basic and diluted       $  (0.12)  $  (0.03)         $  (0.28)  $  (0.11)
                                               ========   ========          ========   ========

     * Includes stock-based compensation of    $  1,454   $    981          $  2,379   $  2,222
                                               ========   ========          ========   ========


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


                                       2


                      EMPIRE RESORTS, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited) (in thousands)

                                                                     Six Months Ended
                                                                         June 30,
                                                                 -----------------------
                                                                    2007          2006
                                                                 ---------     ---------
         CASH FLOWS FROM OPERATING ACTIVITIES
Net loss                                                         $ (7,525)     $ (2,182)
Adjustments to reconcile net loss to net cash provided by
(used in) operating activities:
   Depreciation                                                       586           569
   Amortization of deferred financing costs                           214           316
   Allowance for doubtful accounts - Advances to
   Litigation Trust                                                   500            80
   Stock-based compensation                                         2,379         2,222
Changes in operating assets and liabilities:
      Restricted cash (VGM Marketing Account)                         728         1,968
      Accounts receivable                                           1,966        (2,274)
      Prepaid expenses and other current assets                      (876)         (154)
      Accounts payable                                               (811)          117
      Accrued expenses and other current liabilities               (2,861)        3,530
                                                                 --------      --------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                (5,700)        4,192
                                                                 --------      --------

         CASH FLOWS FROM INVESTING ACTIVITIES

Purchases of property and equipment                                  (161)         (143)
Advances to Litigation Trust                                         (500)          (80)
Restricted cash (Racing capital improvement)                          (80)           30
Deferred development costs                                         (1,353)         (922)
                                                                 --------      --------
NET CASH USED IN INVESTING ACTIVITIES                              (2,094)       (1,115)
                                                                 --------      --------

         CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from revolving credit facility                              --             141
Proceeds from exercise of stock options                            18,932           971
Restricted cash (related to revolving credit facility)                (11)           (7)
Deferred financing costs paid                                        --            (798)
                                                                 --------      --------

NET CASH PROVIDED BY FINANCING ACTIVITIES                          18,921           307
                                                                 --------      --------

NET INCREASE IN CASH AND CASH EQUIVALENTS                          11,127         3,384

CASH AND CASH EQUIVALENTS, beginning of period                      9,471         6,992
                                                                 --------      --------
CASH AND CASH EQUIVALENTS, end of period                         $ 20,598      $ 10,376
                                                                 ========      ========

                                   (Continued)


                                       3


                      EMPIRE RESORTS, INC. AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited) (in thousands)

                                                                     Six Months Ended
                                                                         June 30,
                                                                 -----------------------
                                                                    2007          2006
                                                                 ---------     ---------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid for interest during the period                         $  2,983      $  3,122
                                                                 ========      ========


SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
FINANCING ACTIVITIES:
Common stock issued in settlement of preferred stock dividends   $    190      $     98
Non-cash additions to deferred development costs                 $     85      $     98


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


                                       4


                      EMPIRE RESORTS, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

NOTE A. SUMMARY OF BUSINESS AND BASIS FOR PRESENTATION

BASIS FOR PRESENTATION

      The condensed consolidated financial statements and notes as of June 30,
2007 and for the three and six month periods ended June 30, 2007 and 2006 are
unaudited and include the accounts of Empire Resorts, Inc. and subsidiaries
("Empire" or "the Company" or "we").

      We operate through three principal subsidiaries, Monticello Raceway
Management, Inc. ("Monticello Raceway Management"), Monticello Casino
Management, LLC ("Monticello Casino Management") and Monticello Raceway
Development Company, LLC ("Monticello Raceway Development"). Currently, only
Monticello Raceway Management has operations which generate revenue.

      The condensed consolidated financial statements have been prepared in
accordance with the instructions to Form 10-Q and do not include all the
information and the footnotes required by accounting principles generally
accepted in the United States of America for complete financial statements and
reflect all adjustments (consisting of normal recurring accruals) which are, in
the opinion of management, necessary for the fair presentation of the financial
position, results of operations and cash flows for the interim periods. These
condensed consolidated financial statements and notes should be read in
conjunction with the consolidated financial statements and notes thereto
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2006. The results of operations for the interim period should not be
indicative of results to be expected for the full year.

LIQUIDITY

      We believe that we have access to sources of working capital that are
sufficient to fund our operations for the twelve months ended June 30, 2008. We
received $18.75 million in January 2007 as payment for 2.5 million shares of our
common stock issued as a result of an option exercised on December 28, 2006 and
we have approximately $2.4 million available from our revolving credit facility.
For our development projects, we believe that any significant capital
requirements associated with them can be met by additional debt or equity issues
when needed.

NATURE OF BUSINESS

      During the past four years, we have concentrated on developing gaming
operations in New York State. Through our subsidiaries, we intend to develop a
gaming resort in Monticello, New York that includes harness horse racing, video
gaming machines ("VGMs") and an Indian casino. We continue to explore other
possible development projects.

      RACEWAY AND VGM OPERATIONS

      Monticello Raceway Management, a wholly owned subsidiary, is a New York
corporation that operates Monticello Raceway (the "Raceway"), a harness horse
racing facility and a VGM facility (Monticello Gaming and Raceway) in
Monticello, New York.

      The Raceway began operation in 1958 and offers pari-mutuel wagering, live
harness racing and simulcasting from various harness and thoroughbred racetracks
across the country. The Raceway derives its revenue principally from (i)
wagering at the Raceway on live races run at the Raceway; (ii) fees from
wagering at out-of-state locations on races simulcast from the Raceway using
export simulcasting; (iii) revenue allocations, as prescribed by law, from
betting activity at New York City, Nassau County and Catskill Off Track Betting
facilities; (iv) wagering at the Raceway on races broadcast from out-of-state
racetracks using import simulcasting; and (v) admission fees, program and racing
form sales, the sale of food and beverages and certain other ancillary
activities.


                                       5


      A VGM is an electronic gaming device which allows a patron to play
electronic versions of various lottery games of chance and is similar in
appearance to a traditional slot machine. On October 31, 2001, the State of New
York enacted a bill designating seven racetracks, including the Raceway, to
install and operate VGMs. Under the program, the New York State Lottery has
authorized an allocation of up to 1,800 VGMs to the Raceway. Currently,
Monticello Raceway Management operates 1,587 VGMs on 45,000 square feet of floor
space at the Raceway.

      ST. REGIS MOHAWK RESORT DEVELOPMENT

      We had previously attempted to develop a casino with the St. Regis Mohawk
Tribe beginning in 1996. On April 6, 2000, the United States Department of the
Interior advised New York State Governor George Pataki that it had determined
that the acquisition of 29 acres adjacent to Monticello Raceway would be in the
best interest of the St. Regis Mohawk Tribe and would not be detrimental to the
community. Such determinations required the concurrence of the Governor of New
York in order for the project to proceed. For a period of time thereafter, the
St. Regis Mohawk Tribe agreed to work exclusively with Park Place Entertainment
Corporation (now part of Harrah's Entertainment, Inc.), which proposed to
develop a casino for the St. Regis Mohawk Tribe at the nearby Kutsher's Sporting
Academy. However, by Summer 2005, the needed approvals for a casino at Kutsher's
Sporting Academy had not materialized, and we and the St. Regis Mohawk Tribe's
leaders discussed the possibility of moving forward with the previously obtained
approvals for the casino project at Monticello Raceway.

      On August 1, 2005, we entered into a letter agreement with the St. Regis
Mohawk Tribe pursuant to which the St. Regis Mohawk Tribe acknowledged that on
April 6, 2000, the United States Department of the Interior advised New York
State Governor George Pataki that the acquisition of 29 acres adjacent to the
Raceway would be in the best interest of the St. Regis Mohawk Tribe and would
not be detrimental to the community. Under the letter agreement, we and the St.
Regis Mohawk Tribe affirmed, subject to the requested concurrence by Governor
Pataki, all prior contracts to develop an Indian casino at the Raceway. The St.
Regis Mohawk Tribe further agreed to (1) satisfy all requirements for the Bureau
of Indian Affairs (the "BIA") in connection with the transfer of the 29 acres of
land to the United States government in trust for the St. Regis Mohawk Tribe,
(2) resolve any remaining issues for the finalization of the pre-existing
management agreement with one of our subsidiaries for the project previously
submitted to the National Indian Gaming Commission (the "NIGC"), (3) execute any
amendment or revision to such management agreement, or any collateral
agreements, that may be mutually agreed upon in such process, (4) support the
approval of such management agreement, as so amended or revised, by the NIGC and
(5) take any and all reasonably required steps to consummate the land to trust
transfer of the parcel pursuant to the April 6, 2000 determination as promptly
as practicable following the concurrence of the Governor of New York State.

      The current plans for the St. Regis Mohawk Tribe casino resort at
Monticello Raceway include 160,000 square feet of gaming space for 3,500 slot
machines and 125 table games, with sufficient space to accommodate an additional
500 slot machines and a variety of food and beverage offerings and entertainment
venues.

      On March 20, 2006, we submitted a proposed form of amended and restated
gaming facility management agreement (the "Gaming Facility Management
Agreement") and collateral agreements to the NIGC for review and approval or
disapproval. Until approved by the Chairman of the NIGC, the Gaming Facility
Management Agreement is not in force. Neither the St. Regis Mohawk Tribe nor the
St. Regis Mohawk Gaming Authority (the "Authority") has approved the Gaming
Facility Management Agreement. We expect, but cannot guarantee, that the St.
Regis Mohawk Tribe will approve the Gaming Facility Management Agreement.

      Under the currently proposed form of the Gaming Facility Management
Agreement, the Authority will retain us to manage all casino style gaming
activities, other than horserace wagering and Class II gaming that may be
conducted on the land for seven years commencing upon the NIGC's approval of the
agreement. We would also be retained to manage all lawful commercial activities
on the land related to gaming such as automatic teller machines, food service,
lodging and retail. At the same time, we have agreed to assist the Authority to
obtain financing for the gaming enterprise and all related commercial
activities. In exchange for these services, we are entitled to receive a
management fee equal to 30% of the net revenues derived from the operations we
manage.

      Under the currently proposed form of the Gaming Facility Management
Agreement, before we can pay ourselves our fee, we must first pay to the
Authority a minimum return of $516,667 per month. These minimum priority
payments are to be charged against the Authority's distribution of net revenues
and, when there is insufficient net revenue in a given month to pay the minimum
return, we are obligated to advance the funds necessary to compensate for the


                                       6


deficiency, with the Authority reimbursing us in the next succeeding month or
months. The minimum return is required to be paid to the Authority every month
gaming is conducted, including on a pro rata basis during those months when
gaming is conducted only for part of a month.

      While the terms of the currently proposed Gaming Facility Management
Agreement provide us with wide discretion as to the day-to-day management of the
gaming facilities, all major decisions or expenditures must first be approved by
a management business board to be comprised of four persons, two of whom are to
be appointed by the Authority and the other two of whom are to be appointed by
us.

      In carrying out our duties as manager of the gaming facility, we are
required to provide the St. Regis Mohawk Tribe and other recognized Indian
tribes with certain preferences including giving preference in recruiting,
training and employment first to qualified members of the St. Regis Mohawk
Tribe, and secondly to other qualified Native Americans and the local community,
providing training programs for members of the St. Regis Mohawk Tribe; and in
entering into contracts for the supply of goods and services for the gaming
enterprise, giving preference first to qualified members of the St. Regis Mohawk
Tribe, and qualified business entities certified by the Authority or the St.
Regis Mohawk Tribe as being controlled by members of the St. Regis Mohawk Tribe,
and second to other qualified Native Americans and qualified business entities
certified by the Authority to be controlled by Native Americans and to the local
community.

      We also entered into a gaming facility development and construction
agreement with the Authority and the St. Regis Mohawk Tribe (the "Gaming
Facility Development and Construction Agreement"), pursuant to which we were
granted the exclusive right to design, engineer, construct, furnish and develop
a Class III Indian casino resort with the St. Regis Mohawk Tribe, and we agreed
to help arrange financing of the project. In exchange for these services, the
Authority agreed to pay us a development fee equal to 5% of the first $505
million of the project's hard cost of construction , payable monthly as such
costs are incurred. However, the Authority is entitled to retain 10% of such
development fees until the project is 50% completed and then 5% until the
project is completed. On the completion date, the Authority is required to pay
us these retained fees.

      Similar to the Gaming Facility Management Agreement, in the execution of
our duties under the Gaming Facility Development and Construction Agreement, we
must first seek approval from a development business board before any major
decisions or material expenditures are made. The development business board
shall be comprised of four persons, two of whom are to be appointed by the
Authority and the other two of whom are to be appointed by us. Finally, similar
to the covenants of the Gaming Facility Management Agreement, the Gaming
Facility Development and Construction Agreement provides that any general
contractor hired by Monticello Raceway Development shall use its reasonable best
efforts to give, and to cause subcontractors to give, a hiring preference to
qualified members of the St. Regis Mohawk Tribe.

      The plans are in a preliminary stage and are subject to approval by
relevant government authorities and the St. Regis Mohawk Tribe.

      After notification from the St. Regis Mohawk Tribe, the BIA recommenced
the review process for the acquisition of the 29 acres adjacent to the Raceway
by the St. Regis Mohawk Tribe. On April 13, 2006 the St. Regis Mohawk Tribe was
notified that the BIA had completed its review of the Environmental Assessment
("EA") for a proposed transfer of land into trust for a casino at the Monticello
Raceway site. The review identified certain additional areas to address and the
St. Regis Mohawk Tribe completed the filing of the responses to those items on
July 5, 2006. Following this filing, the review of the EA by the BIA was
completed on September 12, 2006 and the document was made available for public
review and comment on that date. The St. Regis Mohawk Tribe provided the BIA
responses to all of the comments received during the comment period.

      On December 21, 2006 the St. Regis Mohawk Tribe received a letter from the
BIA stating that the St. Regis Mohawk Tribe's Final EA has been deemed
sufficient, an Environmental Impact Study will be not be required and a Finding
of No Significant Impact ("FONSI") related to the proposed federal action
approving the request of the St. Regis Mohawk Tribe to take 29.31 acres into
trust for the purpose of building a Class III gaming facility to be located at
Monticello Raceway, in accordance with the Indian Gaming Regulatory Act of 1988
(the "Land-to-Trust Transfer") has been issued.


                                       7


      On February 19, 2007, New York Governor Eliot Spitzer issued his
concurrence with regard to the April 2000 Secretarial Determination which found
that gaming in Sullivan County by the St. Regis Mohawk would be in the best
interest of the St. Regis Mohawk Tribe and its members and would not be
detrimental to the surrounding communities. In addition, on February 19, 2007,
Governor Spitzer signed an amendment to the gaming compact between the St. Regis
Mohawk Tribe and New York State pursuant to which New York State would receive
20 percent of slot-machine revenues for the first two years after the St. Regis
Mohawk Tribe's Class III casino to be located at Monticello Raceway opens, 23
percent for the next two years and 25 percent thereafter.

      On February 19, 2007 we were notified by the St. Regis Mohawk Tribe that,
on February 16, 2007, a complaint was filed in the United States District Court
for the Southern District of New York in the case of Sullivan County Farm
Bureau, Catskill Center for Conservation and Development, Inc., Orange
Environment, Inc. and Natural Resources Defense Council v. United States
Department of the Interior, Dirk Kempthorne, in his official capacity as
Secretary of the Interior, James E. Cason, in his official capacity as Associate
Deputy Secretary of the Interior and Acting Assistant Secretary of the Interior
for Indian Affairs and BIA. The claim alleges that the BIA violated the National
Environmental Policy Act ("NEPA") and the Administrative Procedure Act by
issuing a Finding of No Significant Impact without requiring an environmental
impact statement ("EIS") under NEPA. The plaintiffs are seeking an order
requiring the preparation of an EIS prior to the Department of the Interior's
granting final approvals for the proposed St. Regis Mohawk Casino at Monticello
Raceway and prior to the Department of the Interior's causing the transfer of
the subject land into federal trust. In May 2007, the Sullivan County Farm
Bureau withdrew from the lawsuit.

      On April 20, 2007, we and the St. Regis Mohawk Tribe filed a joint
stipulation pursuant to which we were both granted full rights as equal parties
to the federal government to assist in defense of the environmental review for
the St. Regis Mohawk Casino at Monticello Raceway.

NOTE B.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      REVENUE AND EXPENSE RECOGNITION. Revenues represent (i) revenues from
pari-mutuel wagering earned from live harness racing and simulcast signals from
other tracks, (ii) the net win from VGMs and (iii) food and beverage sales, net
of promotional allowances, and other miscellaneous income. We recognize revenues
from pari-mutuel wagering earned from live harness racing and simulcast signals
from other tracks at the end of each racing day, before deductions of such
related expenses as purses, stakes and awards. Revenue from the VGM operations
is the difference between the amount wagered by bettors and the amount paid out
to bettors and is referred to as the net win. We recognize revenues from
pari-mutuel wagering and VGM operations at the end of each day of operation. The
net win is included in the amount recorded in our condensed consolidated
financial statements as gaming revenue. We report incentives related to VGM play
and points earned in loyalty programs as a reduction of gaming revenue.
Operating costs include (i) the amounts paid to the New York State Lottery for
the State's share of the net win, (ii) amounts due to the Horsemen and Breeders'
for their share of the net win and (iii) amounts paid for harness racing purses,
stakes and awards. Also included in operating costs are the costs associated
with the sale of food, beverage and other miscellaneous items and the marketing
allowance from the New York State Lottery.

      We currently have a point loyalty program ("Player's Club") for our VGM
customers which allows them to earn points based on the volume of their VGM
activity. The estimated redemption value of points earned by customers is
recorded as an expense in the period the points are earned. We estimate the
amount of points which will be redeemed and record the estimated redemption
value of those points as a reduction from revenue in promotional allowances. The
factors included in this estimation process include an overall redemption rate,
the cost of awards to be offered and the mix of cash, goods and services for
which the points will be redeemed. We use historical data to estimate these
amounts. The liability recorded for unredeemed points was approximately $205,000
and $202,000 at June 30, 2007 and December 31, 2006, respectively.

      PRINCIPLES OF CONSOLIDATION. The condensed consolidated financial
statements include the accounts of the Company and its wholly-owned
subsidiaries. All significant inter-company balances and transactions have been
eliminated in consolidation.

      CASH AND CASH EQUIVALENTS. Cash and cash equivalents include cash on
account, demand deposits and certificates of deposit with original maturities of
three months or less at acquisition. The Company maintains significant cash
balances with financial institutions which are not covered by the Federal
Deposit Insurance Corporation. The Company has not incurred any losses in such


                                       8


accounts and believes it is not exposed to any significant credit risk on cash.
Approximately $1.1 million of cash is held in reserve according to the New York
State Lottery Rules and Regulations.

      RESTRICTED CASH.  We have three types of restricted cash accounts.

      Under New York State Racing, Pari-Mutuel Wagering and Breeding Law,
Monticello Raceway Management is obliged to withhold a certain percentage of
certain types of wagers towards the establishment of a cash fund, the use of
which is restricted to the funding of approved capital improvements.
Periodically during the year, Monticello Raceway Management petitions the Racing
and Wagering Board to certify that the noted expenditures are eligible for
reimbursement from the capital improvement fund. The balances in this account
were approximately $319,000 and $239,000 at June 30, 2007 and December 31, 2006,
respectively.

      In April 2005, the New York law governing VGM operations was modified to
provide an increase in the revenues retained by the VGM operator. A portion of
that increase was designated as a reimbursement of marketing expenses incurred
by the VGM operator. The amount of revenues directed toward this reimbursement
is deposited in a bank account under the control of the New York State Lottery
and the VGM operator. The funds are transferred from this account to the
operator upon the approval by the Lottery officials of the reimbursement
requests submitted by the operator. The balances in this account were
approximately $348,000 and $1,076,000 at June 30, 2007 and December 31, 2006,
respectively.

      In connection with our revolving credit agreement, we agreed to maintain a
restricted reserve bank account with the lending institution. The balances in
this account were approximately $444,000 and $432,000 at June 30, 2007 and
December 31, 2006, respectively.

      ACCOUNTS RECEIVABLE. Accounts receivable are reported at the amount
outstanding. Management expects to collect the entire amount and, accordingly,
determined that no allowance is required at June 30, 2007 or December 31, 2006.
In the normal course of business, we settle wagers for other racetracks and are
potentially exposed to credit risk. We have not experienced significant losses
regarding the settlement of wagers. These wagers are included in accounts
receivable.

      PROPERTY AND EQUIPMENT. Property and equipment is stated at cost less
accumulated depreciation. We provide for depreciation on property and equipment
used by applying the straight-line method over the following estimated useful
lives:

                                                  Estimated
                                                   Useful
           Assets                                  Lives
           ---------------------------------     ----------
           Vehicles                              5-10 years
           Furniture, fixtures and equipment     5-10 years
           Land improvements                      20 years
           Building improvements                  40 years
           Buildings                              40 years

      DEFERRED FINANCING COSTS.  Deferred financing costs are amortized on
the straight-line method over the term of the related debt.

      DEFERRED DEVELOPMENT COSTS. Deferred development costs are recorded at
cost. In connection with our development activities, we may make advances to
tribes for development assistance and to facilitate the establishment and
initial operations of tribal gaming authorities. We also incur costs associated
with development activities, including salaries of employees engaged in those
activities which we capitalize as deferred development costs. We provide
technical assistance, engage and pay attorneys and consultants and provide other
support for our Indian partners in matters relating to land claims against the
State of New York and agreements for development and operation of the proposed
casino developments. We periodically review deferred development costs for
impairment as further described below.


                                       9


      IMPAIRMENT OF LONG-LIVED ASSETS. We periodically review the carrying value
of our long-lived assets in relation to historical results, as well as
management's best estimate of future trends, events and overall business
climate. If such reviews indicate an issue as to whether that the carrying value
of such assets may not be recoverable, we will then estimate the future cash
flows generated by such assets (undiscounted and without interest charges). If
such future cash flows are insufficient to recover the carrying amount of the
assets, then impairment is triggered and the carrying value of any impaired
assets would then be reduced to fair value.

      LOSS CONTINGENCIES. There are times when non-recurring events occur that
require management to consider whether an accrual for a loss contingency is
appropriate. Accruals for loss contingencies typically relate to certain legal
proceedings, customer and other claims and litigation. As required by Statement
of Financial Accounting Standards (" SFAS") No. 5, we determine whether an
accrual for a loss contingency is appropriate by assessing whether a loss is
deemed probable and can be reasonably estimated. We analyze our legal
proceedings, warranty and other claims and litigation based on available
information to assess potential liability. We develop our views on estimated
losses in consultation with outside counsel handling our defense in these
matters, which involves an analysis of potential results assuming a combination
of litigation and settlement strategies. The adverse resolution of any one or
more of these matters over and above the amounts that have been estimated and
accrued in the current condensed consolidated financial statements could have a
material adverse effect on our business, results of operations and financial
condition.

      LOSS PER COMMON SHARE. We compute basic loss per share by dividing loss
applicable to common shares by the weighted-average common shares outstanding
for the period. Diluted loss per share reflects the potential dilution of
earnings that could occur if securities or contracts to issue common stock were
exercised or converted into common stock or resulted in the issuance of common
stock that then shared in the loss of the entity. Since the effect of
outstanding options and warrants, the shares to be issued upon conversion of
convertible debt and unvested restricted stock is anti-dilutive with respect to
losses, they have been excluded from our computation of loss per common share.
Therefore, basic and diluted losses per common share for the three and six
months ended June 30, 2007 and 2006 were the same.

      The following table shows the approximate number of stock equivalents
outstanding at June 30, 2007 and 2006 that could potentially dilute basic income
per share in the future but were not included in the calculation of diluted loss
per share because their inclusion would have been anti-dilutive.

                                              Outstanding at June 30,
                                            --------------------------
                                               2007           2006
                                            ---------      ----------
Options                                     3,502,000       7,393,000
Warrants                                      250,000         250,000
Shares to be issued upon conversion of
convertible debt                            5,175,000       5,175,000
Unvested restricted stock                        --            89,000
                                            ---------      ----------
Total                                       8,927,000      12,907,000
                                            =========      ==========

      ADVERTISING. We expense the costs of general advertising, promotion and
marketing programs at the time the costs are incurred. Advertising expense was
approximately $300,000 and $590,000, respectively, for the three and six months
ended June 30, 2007 and approximately $502,000 and $735,000, respectively, for
the three and six months ended June 30, 2006.

      INCOME TAXES. We apply the asset and liability approach to financial
accounting and reporting for income taxes. Deferred income tax assets and
liabilities are computed for differences between the financial statement and tax
bases of assets and liabilities that will result in future taxable or deductible
amounts, based on enacted tax laws and rates for the periods in which the
differences are expected to affect taxable income. We have established a
valuation allowance to eliminate deferred tax assets until amounts are expected
to be realized.

      ESTIMATES AND ASSUMPTIONS. The preparation of financial statements in
conformity with GAAP 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. We
use significant estimates including those related to customer incentives, bad


                                       10


debts, inventories, estimated useful lives for depreciable and amortizable
assets, valuation reserves and estimated cash flows in assessing the
recoverability of long-lived assets, estimated liabilities for point based
customer loyalty programs, income taxes, contingencies and litigation. Actual
results may differ from estimates.

      STOCK-BASED COMPENSATION. Effective January 1, 2003, our Company has
adopted SFAS No. 123 and used the Black-Scholes-Merton formula to estimate the
fair value of stock options and other equity based compensation. On January 1,
2006, we adopted SFAS No. 123 (revised 2004) ("SFAS No. 123(R)"), "SHARE-BASED
PAYMENT," to account for stock options and other equity-based compensation.
Among other items, SFAS No. 123(R) eliminates the use of Accounting Principles
Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees" and the
intrinsic value method of accounting and requires companies to recognize in
their financial statements the cost of services received in exchange for awards
of equity instruments based on the grant date fair value of those awards.
Generally, the fair value approach in SFAS No. 123(R) is similar to the fair
value approach described in SFAS No. 123. We elected to use the modified
prospective method for adoption, which requires compensation expense to be
recorded for all unvested stock options and other equity-based compensation
beginning in the first quarter of adoption and also elected to continue to
estimate the fair value of stock options using the Black-Scholes-Merton formula.
Consequently, for all unvested stock options and other equity-based compensation
awards granted or modified subsequent to January 1, 2003, compensation expense,
based on the fair value on the date of grant or modification, has been
recognized or will be recognized over the remaining vesting period.

      RECENT ACCOUNTING PRONOUNCEMENTS.

      In June 2007, the Financial Accounting Standards Board ("FASB") ratified
the consensus on Emerging Issues Task Force ("EITF") Issue No. 06-11, ACCOUNTING
FOR INCOME TAX BENEFITS OF DIVIDENDS ON SHARE-BASED PAYMENT AWARDS ("EITF
06-11"). EITF 06-11 requires companies to recognize the income tax benefit
realized from dividends or dividend equivalents that are charged to retained
earnings and paid to employees for non-vested equity-classified employee
share-based payment awards as an increase to additional paid-in capital. EITF
06-11 is effective for fiscal years beginning after September 15, 2007 (fiscal
year 2008 for the Company). The adoption is not expected to have a material
impact on our consolidated financial statements.

NOTE C. PROPERTY AND EQUIPMENT

      Property and equipment consists of the following at June 30, 2007 and
December 31, 2006:

                                               (in thousands)
                                         --------------------------
                                         December 31,     June 30,
                                            2007            2006
                                         -----------    -----------
Land                                     $    770        $    770
Land improvements                           1,515           1,510
Buildings                                   4,583           4,583
Building improvements                      24,596          24,513
Vehicles                                      140             140
Furniture, fixtures and equipment           3,022           2,949
                                         --------        --------

                                           34,626          34,465
Less - Accumulated depreciation            (3,349)         (2,762)
                                         --------        --------

                                         $ 31,277        $ 31,703
                                         ========        ========


                                       11


      Depreciation expense was approximately $293,000 and $586,000,
respectively, for the three and six months ended June 30, 2007 and approximately
$286,000 and $569,000, respectively, for the three and six months ended June 30,
2006.

NOTE D.  DEFERRED DEVELOPMENT COSTS

      We have made payments to fund certain expenses of the St. Regis Mohawk
Tribe in connection with the development of a proposed Indian casino facility.
We also incur development costs associated with other development projects.

      We may make advances to provide development assistance in connection with
the establishment and initial operations of tribal gaming authorities for New
York State gaming operations for the St. Regis Mohawk Tribe. Advances made by us
are non-interest-bearing and any repayment of them is ultimately dependent upon
the completion of the development of the projects.

      We also capitalize costs directly associated with the development of real
estate for those Indian gaming facilities and other projects. Some of the costs
capitalized in connection with Indian casinos will be repaid, with no interest,
from the permanent financing for the project or from project cash flow. Costs
that are not reimbursed will be systematically charged to our operations over
the period covered by our management contract.

      The following tables reflect activity in the deferred development cost
accounts for the six months ended June 30, 2007 and 2006.

                                                      Activity for Six Months
                                                       Ended June  30, 2007
                                         ---------    -----------------------   ---------
                                         Balance                                 Balance
                                         January 1,                              June 30,
                                           2007       Additions    Impairment      2007
                                         ---------    ---------    ----------   ---------
                                                       (in thousands)
   Advances to and Payments On
  Behalf of the St. Regis Mohawk
              Tribe:
Advances for operations of Tribal
Gaming Authority                         $  381       $  271       $ --         $  652
Legal fees and other professional
fees relating to casino resort
development                               1,895        1,089         --          2,984
                                         ------       ------       ----         ------
                                          2,276        1,360         --          3,636
Costs specifically associated
with site at Raceway                      5,453           79         --          5,532
                                         ------       ------       ----         ------
Total development costs                  $7,729       $1,439       $ --         $9,168
                                         ======       ======       ====         ======


                                                      Activity for Six Months
                                                       Ended June  30, 2006
                                         ---------    -----------------------   ---------
                                         Balance                                 Balance
                                         January 1,                              June 30,
                                           2006       Additions    Impairment      2006
                                         ---------    ---------    ----------   ---------
                                                       (in thousands)
   Advances to and Payments On
  Behalf of the St. Regis Mohawk
              Tribe:
Advances for operations of Tribal
Gaming Authority                         $   67       $  165       $ --         $  232
Legal fees and other professional
fees relating to casino resort
development                                 163          597         --            760
                                         ------       ------       ----         ------
                                            230          762         --            992
Costs specifically associated
with site at Raceway                      5,328           62         --          5,390
                                         ------       ------       ----         ------
Total development costs                  $5,558       $  824       $ --         $6,382
                                         ======       ======       ====         ======


                                       12


      In connection with our development project with the St. Regis Mohawk Tribe
we have agreed to make payments to the tribe to support operations of the Tribal
Gaming Authority and will provide technical assistance, payment of professional
and legal consultants and other support as we seek the necessary licenses and
approvals to commence construction. Our payments to or on behalf of the St.
Regis Mohawk Tribe are estimated to be approximately $500,000 per month for the
remainder of 2007.


NOTE E. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

      Accrued expenses and other current liabilities is comprised of the
following at June 30, 2007 and December 31, 2006:

                                                                June 30,    December 31,
                                                                 2007           2006
                                                              -----------   ------------
                                                                    (in thousands)
                                                              ------------------------
Liability for horseracing purses                                $2,114          $4,862
Accrued interest                                                 2,167           2,167
Accrued payroll                                                    681             710
Accrued other                                                    2,112           2,197
                                                                ------          ------
   Total accrued expenses and other current liabilities         $7,074          $9,936
                                                                ======          ======


NOTE F. SENIOR CONVERTIBLE NOTES

      On July 26, 2004, we issued $65 million of 5.5% senior convertible notes
(the "notes") which are convertible into approximately 5.2 million shares of
common stock, subject to adjustment upon the occurrence or non-occurrence of
certain events. The notes were issued with a maturity date of July 31, 2014 and
the holders have the right to demand that we repurchase the notes at par plus
accrued interest on July 31, 2009. Interest is payable semi-annually on January
31 and July 31 to the persons who are registered holders at the close of
business on each January 15 and July 15 immediately preceding the applicable
interest payment date.

      The notes are our senior obligations, ranking senior in right of payment
to all of our existing and future subordinated indebtedness and ranking equally
in right of payment with existing and future senior indebtedness. The notes are
guaranteed on a senior basis by all of our material subsidiaries. The guarantee
of each material subsidiary guarantor is a senior obligation of the guarantor,
ranking senior in right of payment to all existing and future subordinated
indebtedness of our guarantors and ranking equally in right of payment with any
existing and future senior indebtedness of such guarantor. The notes are secured
by our tangible and intangible assets, by a pledge of the equity interests of
each of our material subsidiaries and a mortgage on our property in Monticello,
New York.

      The notes initially accrued interest at an annual rate of 5.5%, subject to
the occurrence of the "Trigger Event". All of the following events constitute a
Trigger Event under the notes: publication in the Federal Register of approval
by the Secretary of the Interior of a Class III gaming compact for the Cayuga
Catskill Resort; written approval of a gaming facility management agreement on
behalf of the chairman of the National Indian Gaming Commission; and the land in
Monticello, New York to be used for the development of the Cayuga Catskill
Resort having been transferred to the United States in trust for the Cayuga
Nation of New York. Since these events have not occurred, the notes have accrued
interest from and after July 31, 2005 at an annual rate of 8%. The interest rate
will return to 5.5% upon the occurrence of the Trigger Event.


                                       13


      The notes can be converted into shares of our common stock at any time
prior to maturity, redemption or repurchase. The initial conversion rate is
72.727 shares per each $1,000 principal amount of notes, subject to adjustment.
This conversion rate was equivalent to an initial conversion price of $13.75 per
share. In the event that the notes convert prior to July 31, 2007, we will be
required to make an additional make-whole payment equal to the present value of
all remaining scheduled payments of interest on the notes to be converted
through and including July 31, 2007, assuming for such purpose that the interest
rate in effect as of the conversion date shall apply for all subsequent interest
periods through July 31, 2007. Any make-whole payment will be payable in cash
or, at our option, in shares of our common stock at a 5% discount to the average
closing bid price of our common stock for the 10 trading days prior to the
conversion date.

      Since the Trigger Event did not occur on or prior to July 31, 2005, the
initial conversion rate per each $1,000 principal amount of notes was reset to
$12.56 per share.

      We recognized interest expense associated with the notes of approximately
$1.3 million and $2.6 million for the three and six months ended June 30, 2007
and 2006, respectively.

NOTE G.  REVOLVING CREDIT FACILITY

      On January 11, 2005, we entered into a credit facility with Bank of
Scotland. The credit facility provides for a $10 million senior secured
revolving loan (subject to certain reserves) that matures on January 11, 2008.
As security for borrowings under the facility, we agreed to have our wholly
owned subsidiary, Monticello Raceway Management, grant a mortgage on the Raceway
property and our material subsidiaries guarantee our obligations under the
credit facility. We also agreed to pledge our equity interests in all of our
current and future subsidiaries, maintain certain reserves, and grant a first
priority secured interest in all of our assets, now owned or later acquired.
This arrangement contains financial covenants.

      At our option, loans under the credit facility bear interest at the rate
of prime plus 2.0% or LIBOR plus 4%. Bank of Scotland has also entered into an
Inter-creditor Agreement with The Bank of New York so that Bank of Scotland will
enjoy a first priority position notwithstanding the Indenture and security
documents entered into on July 26, 2004 in connection with our issuance of $65
million of senior convertible notes.

      On June 21, 2007, we entered into another amendment to our credit facility
with Bank of Scotland. The amendment, dated as of June 20, 2007, among other
things, (i) extends the maturity date of the Loan Agreement from January 11,
2008 to January 7, 2009, (ii) amends the interest rates of loans under the
credit facility to a rate of prime plus 1.5% until July 31, 2008 and prime plus
2.0% thereafter or LIBOR plus 3.5% until July 31, 2008 and LIBOR plus 4.0%
thereafter and (iii) deletes all references to Interest Advances and Line of
Credit Cash Collateral Advances such that the Loan Agreement now provides for
total loans of up to $10,000,000. In addition, pursuant to this amendment, we
are required to maintain an unrestricted cash balance of an amount that, when
added to the unused balance available under the credit facility, is not less
than $5,000,000.

      We recognized interest expense for the credit facility of approximately
$192,000 and $383,000, respectively, for the three and six months ended June 30,
2007 and approximately $235,000 and $405,000, respectively, for the three and
six months ended June 30, 2006.

      At June 30, 2007 we were in compliance with the financial covenants
contained in our agreement with the Bank of Scotland.


                                       14


NOTE H. SUPPLEMENTAL GUARANTOR INFORMATION

      As discussed in Notes F and G, our obligations with respect to our Senior
Convertible Notes and Revolving Credit Facility are guaranteed by our operating
subsidiaries.

                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATING BALANCE SHEET
                                                       June 30, 2007
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------
ASSETS
Cash and cash equivalents                    $  16,208       $   4,390        $    --        $    --          $  20,598
Restricted cash                                    443             667             --             --              1,110
Accounts receivable                               --             3,287             --             --              3,287
Prepaid expenses and other assets                1,200           1,220             --             --              2,420
Investments in subsidiaries                      5,060            --               --           (5,060)            --
Inter-company accounts                         144,935            --               --         (144,935)            --
Property and equipment, net                          4          31,273             --             --             31,277
Deferred financing costs, net                    2,902            --               --             --              2,902
Deferred development costs                         204           8,964             --             --              9,168
                                             ---------       ---------        ---------      ---------        ---------

TOTAL ASSETS                                 $ 170,956       $  49,801        $    --        $(149,995)       $  70,762
                                             =========       =========        =========      =========        =========

LIABILITIES AND STOCKHOLDERS'
      EQUITY (DEFICIT)

Revolving credit facility                    $   7,617       $    --          $    --          $    --          $   7,617
Accounts payable                                   658           2,350             --               --              3,008
Accrued expenses and other liabilities           2,460           4,614             --               --              7,074
Inter-company accounts                            --            51,353           93,582         (144,935)            --
Senior convertible notes                        65,000            --               --               --             65,000
                                             ---------       ---------        ---------        ---------        ---------
Total liabilities                               75,735          58,317           93,582         (144,935)          82,699

Stockholders' equity (deficit)                  95,221          (8,516)         (93,582)          (5,060)         (11,937)
                                             ---------       ---------        ---------        ---------        ---------
TOTAL LIABILITIES AND STOCKHOLDERS'
EQUITY (DEFICIT)                             $ 170,956       $  49,801        $    --          $(149,995)       $  70,762
                                             =========       =========        =========        =========        =========


                                                            15


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                           CONDENSED CONSOLIDATING BALANCE SHEET
                                                     December 31, 2006
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

ASSETS
Cash and cash equivalents                    $     383       $   9,088        $    --        $    --          $   9,471
Restricted cash                                    432           1,315             --             --              1,747
Accounts receivable                               --             5,253             --             --              5,253
Prepaid expenses and other assets                  115           1,430             --             --              1,545
Investments in subsidiaries                      5,060            --               --           (5,060)            --
Inter-company accounts                         146,977            --               --         (146,977)            --
Property and equipment, net                          6          31,697             --             --             31,703
Deferred financing costs, net                    3,116            --               --             --              3,116
Deferred development costs                         125           7,604             --             --              7,729
                                             ---------       ---------        ---------      ---------        ---------
TOTAL ASSETS                                 $ 156,214       $  56,387        $    --        $(152,037)       $  60,564
                                             =========       =========        =========      =========        =========

LIABILITIES AND STOCKHOLDERS'
      EQUITY (DEFICIT)

Revolving credit facility                    $   7,617       $    --          $    --        $    --          $   7,617
Accounts payable                                 1,136           2,598             --             --              3,734
Accrued expenses and other liabilities           2,313           7,623             --             --              9,936
Inter-company accounts                            --            53,395           93,582       (146,977)            --
Senior convertible notes                        65,000            --               --             --             65,000
                                             ---------       ---------        ---------      ---------        ---------
Total liabilities                               76,066          63,616           93,582       (146,977)          86,287

Stockholders' equity (deficit)                  80,148          (7,229)         (93,582)        (5,060)         (25,723)
                                             ---------       ---------        ---------      ---------        ---------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
(DEFICIT)                                    $ 156,214       $  56,387        $    --        $(152,037)       $  60,564
                                             =========       =========        =========      =========        =========


                                                            16


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                             Three Months Ended June 30, 2007
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

REVENUES
  Racing                                     $   --           $  2,321        $   --          $   --           $  2,321
  Gaming                                         --             16,454            --              --             16,454
  Food, beverage and other                        219            1,534            --              --              1,753
                                             --------         --------        ------          ------           --------
Gross revenues                                    219           20,309            --              --             20,528
Less: Promotional allowances                     --               (695)           --              --               (695)
                                             --------         --------        ------          ------           --------
Net revenues                                      219           19,614            --              --             19,833
                                             --------         --------        ------          ------           --------

COSTS AND EXPENSES
Racing                                           --              1,907            --              --              1,907
Gaming                                           --             14,381            --              --             14,381
Food, beverage and other                         --                644            --              --                644
Selling, general and administrative             3,024            1,322            --              --              4,346
Depreciation                                        1              292            --              --                293
                                             --------         --------        ------          ------           --------
           Total costs and expenses             3,025           18,546            --              --             21,571
                                             --------         --------        ------          ------           --------

Income (loss) from operations                  (2,806)           1,068            --              --             (1,738)
Amortization of deferred financing costs           44             --              --              --                 44
Inter-company interest (income) expense &
other                                          (1,109)           1,109            --              --               --
Interest expense                                1,492             --              --              --              1,492
                                             --------         --------        ------          ------           --------

Net loss                                     $ (3,233)        $    (41)       $   --          $   --           $ (3,274)
                                             ========         ========        ======          ======           ========



                                                            17



                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                             Three Months Ended June 30, 2006
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

REVENUES
  Racing                                     $   --           $  5,174        $    --         $    --           $  5,174
  Gaming                                         --             19,825             --              --             19,825
  Food, beverage and other                          3            1,633             --              --              1,636
                                             --------         --------        -------         -------           --------
Gross revenues                                      3           26,632             --              --             26,635
Less: Promotional allowances                     --               (753)            --              --               (753)
                                             --------         --------        -------         -------           --------
Net revenues                                        3           25,879             --              --             25,882
                                             --------         --------        -------         -------           --------

COSTS AND EXPENSES
Racing                                           --              3,322             --              --              3,322
Gaming                                           --             16,656             --              --             16,656
Food, beverage and other                         --                658             --              --                658
Selling, general and administrative             2,113            1,528             --              --              3,641
Depreciation                                        1              285             --              --                286
                                             --------         --------        -------         -------           --------
           Total costs and expenses             2,114           22,449             --              --             24,563
                                             --------         --------        -------         -------           --------
Income (loss) from operations                  (2,111)           3,430             --              --              1,319
Amortization of deferred financing costs          170             --               --              --                170
Inter-company interest (income) expense &
other                                            (721)             721             --              --               --
Interest expense                                1,535             --               --              --              1,535
                                             --------         --------        -------         -------           --------

Net income (loss)                            $ (3,095)        $  2,709        $    --         $    --           $   (386)
                                             ========         ========        =======         =======           ========


                                                            18


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                              Six Months Ended June 30, 2007
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

REVENUES
  Racing                                     $   --            $  4,722        $  --           $ --             $  4,722
  Gaming                                         --              31,571           --             --               31,571
  Food, beverage and other                        385             2,815           --             --                3,200
                                             --------          --------        -----           ----             --------
Gross revenues                                    385            39,108           --             --               39,493
Less: Promotional allowances                     --              (1,244)          --             --               (1,244)
                                             --------          --------        -----           ----             --------
Net revenues                                      385            37,864           --             --               38,249
                                             --------          --------        -----           ----             --------

COSTS AND EXPENSES
Racing                                           --               3,972           --             --                3,972
Gaming                                           --              28,345           --             --               28,345
Food, beverage and other                         --               1,197           --             --                1,197
Selling, general and administrative             5,646             2,831           --             --                8,477
Depreciation                                        2               584           --             --                  586
                                             --------          --------        -----           ----             --------
           Total costs and expenses             5,648            36,929           --             --               42,577
                                             --------          --------        -----           ----             --------
Income (loss) from operations                  (5,263)              935           --             --               (4,328)
Amortization of deferred financing costs          214              --             --             --                  214
Inter-company interest
(income) expense & other                       (2,224)            2,224           --             --                 --
Interest expense                                2,983              --             --             --                2,983
                                             --------          --------        -----           ----             --------

Net (loss)                                   $ (6,236)         $ (1,289)       $  --           $ --             $ (7,525)
                                             ========          ========        =====           ====             ========


                                                            19


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                                              Six Months Ended June 30, 2006
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

REVENUES
  Racing                                      $   --          $  9,804          $  --           $ --             $  9,804
  Gaming                                          --            37,125             --             --               37,125
  Food, beverage and other                           8           2,903             --             --                2,911
                                              --------        --------          -----           ----             --------
Gross revenues                                       8          49,832             --             --               49,840
Less: Promotional allowances                      --            (1,297)            --             --               (1,297)
                                              --------        --------          -----           ----             --------
Net revenues                                         8          48,535             --             --               48,543
                                              --------        --------          -----           ----             --------

COSTS AND EXPENSES
Racing                                            --             6,431             --             --                6,431
Gaming                                            --            32,214             --             --               32,214
Food, beverage and other                          --             1,167             --             --                1,167
Selling, general and administrative              4,418           2,605             --             --                7,023
Depreciation                                         2             567             --             --                  569
                                              --------        --------          -----           ----             --------
           Total costs and expenses              4,420          42,984             --             --               47,404
                                              --------        --------          -----           ----             --------

Income (loss) from operations                   (4,412)          5,551             --             --                1,139
Amortization of deferred financing costs           316            --               --             --                  316
Inter-company interest
(income) expense & other                        (2,508)          2,508             --             --                 --
Interest expense                                 3,005            --               --             --                3,005
                                              --------        --------          -----           ----             --------

Net income (loss)                             $ (5,225)       $  3,043          $  --           $ --             $ (2,182)
                                              ========        ========          =====           ====             ========



                                                            20


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                              Six Months Ended June 30, 2007
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

Net cash used in operating activities        $ (4,557)        $ (1,143)        $   --         $   --             $ (5,700)
                                             --------         --------         ------         --------           --------

Cash flows from investing activities:
 Purchases of property and equipment             --               (161)            --             --                 (161)
 Advances to Litigation Trust                    (500)            --               --             --                 (500)
 Restricted cash (Racing capital improvement)    --                (80)            --             --                  (80)
 Deferred development costs                       (79)          (1,274)            --             --               (1,353)
 Advances to Empire Resorts, Inc.                --             (2,041)            --            2,041               --
                                             --------         --------            ---         --------           --------
Net cash used in investing activities            (579)          (3,556)            --            2,041             (2,094)
                                             --------         --------         ------         --------           --------

Cash flows from financing activities:
 Proceeds form exercise of stock  options      18,932             --               --             --               18,932
 Restricted cash (related to
 revolving credit facility)                       (11)            --               --             --                  (11)
 Advances from subsidiaries                     2,041             --               --           (2,041)              --

                                             --------         --------            ---         --------           --------
Net cash provided by financing activities      20,962             --               --           (2,041)            18,921
                                             --------         --------         ------         --------           --------

Net increase (decrease) in cash
and cash equivalents                           15,826           (4,699)            --             --               11,127
Cash and cash equivalents,
beginning of period                               383            9,088             --             --                9,471
                                             --------         --------         ------         --------           --------

Cash and cash equivalents, end of
period                                       $ 16,209         $  4,389         $   --         $   --             $ 20,598
                                             ========         ========         ======         ========           ========


                                                            21


                                           EMPIRE RESORTS, INC. AND SUBSIDIARIES
                                      CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                                              Six Months Ended June 30, 2006
                                                        (Unaudited)
                                                      (In Thousands)

                                                                                                            Consolidated
                                              Empire          Guarantor    Non-Guarantor    Eliminating        Empire
                                           Resorts, Inc.    Subsidiaries    Subsidiaries      Entries       Resorts, Inc.
                                           -------------    ------------    ------------    -----------     -------------

Net cash provided by (used in)
operating activities                         $ (2,569)        $  6,761         $   --         $   --           $  4,192
Cash flows from investing activities:
 Purchases of property and  equipment            --               (143)            --             --               (143)
 Advances - Litigation Trust                      (80)            --               --             --                (80)
 Restricted cash (Racing capital
 improvement)                                    --                 30             --             --                 30
 Deferred development costs                       (62)            (860)            --             --               (922)
 Advances to Empire Resorts, Inc.                --             (1,924)            --            1,924             --
                                             --------         --------         ------         --------         --------
Net cash used in investing activities            (142)          (2,897)            --            1,924           (1,115)
                                             --------         --------         ------         --------         --------

Cash flows from financing activities:
 Proceeds from revolving credit
 facility                                         141             --               --             --                141
 Proceeds from exercise of stock
 options                                          971             --               --             --                971
 Restricted cash (related to
 revolving credit facility)                        (7)            --               --             --                 (7)
 Deferred financing costs paid                   (798)            --               --             --               (798)
 Advances from subsidiaries                     1,924             --               --           (1,924)            --
                                             --------         --------         ------         --------         --------
Net cash provided by financing
activities                                      2,231             --               --           (1,924)             307
                                             --------         --------         ------         --------         --------

Net increase (decrease) in cash
and cash equivalents                             (480)           3,864             --             --              3,384
Cash and cash equivalents,
beginning of period                               635            6,357             --             --              6,992
                                             --------         --------         ------         --------         --------

Cash and cash equivalents, end of
period                                       $    155         $ 10,221         $   --         $   --           $ 10,376
                                             ========         ========         ======         ========         ========


                                                            22


NOTE I. STOCKHOLDERS' EQUITY

      On May 24, 2007, we granted 100,000 options to the non-executive Chairman
of the Board of Directors. The options vested upon grant, have a strike price of
$7.40 and expire ten years from the date of grant. In the three and six months
ended June 30, 2007, we recorded stock-based compensation expense of
approximately $633,000 for this grant based upon the estimated value of the
options at the date of grant. We also granted 140,000 options to a consultant
and two employees (including our chief financial officer) at that time. These
options vest one-third at the grant date and one-third each one year and two
years from the grant date. They have a strike price of $7.40 and expire ten
years from the date of grant. In the three and six months ended June 30, 2007,
we recorded stock-based compensation expense of approximately $340,000 for these
grants based upon the estimated value attributable to that period of service.

      On January 30, 2007, we granted 10,000 options to all six of our
non-employee directors. The options vested upon grant, have a strike price of
$8.74 and expire ten years from the date of grant. In the six months ended June
30, 2007, we recorded stock-based compensation expense of approximately $452,000
for these grants based upon the estimated value of the options at the date of
grant. We also granted 15,000 options to two employees at that time. These
options vest over three years, have a strike price of $8.74 and expire ten years
from the date of grant. In the three and six months ended June 30, 2007,
respectively, we recorded stock-based compensation expense of approximately
$17,000 and $29,000 for these grants based upon the estimated value attributable
to that period of service.

      On March 8, 2006, we granted 10,000 options to all six of our non-employee
directors and an additional 5,000 options to the chairman of the Audit Committee
of the Board. The options vested upon grant, have a strike price of $4.26 and
expire ten years from the date of grant. In the six months ended June 30, 2006,
we recorded stock-based compensation expense of approximately $249,000 for these
grants based upon the estimated value of the options at the date of grant.

      Stock-based compensation expense included in selling, general and
administrative expenses is approximately $1.45 million and $2.38 million
respectively, for the three and six months ended June 30, 2007 and approximately
$981,000 and $2.22 million respectively, for the three and six months ended June
30, 2006.

      On March 8, 2007, we authorized issuance of 18,884 shares of our common
stock as payment of dividends due for the year ended December 31, 2006 on our
Series B preferred stock. The approximate value of $190,000 was recorded as a
reduction of retained earnings and an increase in common stock and additional
paid in capital in the six months ended June 30, 2007.

      On March 8, 2006, we authorized issuance of 23,103 shares of our common
stock as payment of dividends due for the year ended December 31, 2005 on our
Series B preferred stock. The approximate value of $98,000 was recorded as a
reduction of retained earnings and an increase in common stock and additional
paid in capital in the six months ended June 30, 2006.

NOTE J. CONCENTRATION

      One debtor, New York Off-Track Betting Corporation represented
approximately 35% and 42% of the total outstanding accounts receivable as of
June 30, 2007 and December 31, 2006, respectively.

NOTE K. EMPLOYEE BENEFIT PLAN

      Our eligible employees may participate in a Company-sponsored 401(k)
benefit plan. This Plan covers substantially all employees not eligible for
plans resulting from collective bargaining agreements and permits employees to
defer up to 15% of their salary up to statutory maximums. The plan also provides
for matching contributions by us of up to 100 % salary deferrals that do not
exceed 3% of compensation plus 50% of salary deferrals between 3% and 5% of
compensation. Our matching contributions for the three and six months ended June
30, 2007 were approximately $46,000 and $103,000, respectively. As of June 30,
2007, 120 employees participated in the plan. The plan was not in effect during
the six months ended June 30, 2006.


                                       23


NOTE L.  INCOME TAXES

      In June 2006, the FASB issued Interpretation No. 48, "Accounting for
Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109" ("FIN
48"), which clarifies the accounting for uncertainty in income taxes recognized
in a company's financial statements. The interpretation prescribes a recognition
threshold and measurement attribute criteria for the financial statement
recognition and measurement of an uncertain tax position taken or expected to be
taken in a tax return. The interpretation also provides guidance on
derecognition, classification, interest and penalties, accounting in interim
periods, disclosure and transition.

      We adopted the provisions of FIN 48 and FASB Staff Position No. FIN 48-1
on January 1, 2007. The implementation of FIN 48 did not have a material impact
on our condensed consolidated financial statements. We file tax returns in the
U.S. federal jurisdiction and in various states. All federal and state tax
filings for the Company as of December 31, 2005 have been timely filed. The
Company is subject to U.S. federal or state income tax examinations by tax
authorities for years after 2002. During the periods open to examination, the
Company has net operating loss and tax credit carry forwards that have
attributes from closed periods. Since these net operating loss and tax credit
carry forwards may be utilized in future periods, they remain subject to
examination.

      As of June 30, 2007, we do not have any uncertain tax positions under FIN
48. As a result, there are no unrecognized tax benefits as of June 30, 2007. If
we were to incur any interest and penalties in connection with income tax
deficiencies, we would classify interest in the "interest expense" category and
classify penalties in the "non-interest expense" category within the
consolidated statements of operations.

NOTE M. COMMITMENTS AND CONTINGENCIES

      CASINO DEVELOPMENT.  We are committed to provide development assistance
in connection with the establishment and initial operations of tribal gaming
authorities for New York State gaming operations for the St. Regis Mohawk
Tribe.  We are also committed to incur costs associated with the development
of a casino resort with the St. Regis Mohawk Tribe.  Our payments to or on
behalf of the St. Regis Mohawk Tribe are estimated to be approximately
$500,000 per month for the remainder of 2007.

      LITIGATION TRUST. On January 12, 2004, in order to better focus on our
business plan, all of our interests with respect to litigation against Harrah's
Operating Company, Inc. were transferred to a liquidating litigation trust. We
agreed to provide the litigation trust with a $2.5 million line of credit. As of
June 30, 2007 we have advanced $2,015,000 against that line of credit.

      LEGAL PROCEEDINGS. We are a party to various non-environmental legal
proceedings and administrative actions, all arising from the ordinary course of
business. Although it is impossible to predict the outcome of any legal
proceeding, we believe any liability that may finally be determined with respect
to such legal proceedings should not have a material effect on our consolidated
financial position, results of operations or cash flows.

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

      The Management's Discussion and Analysis of the Financial Condition and
Results of Operations should be read together with the Management's Discussion
and Analysis of Financial Condition and Results of Operations and the
Consolidated Financial Statements and related notes thereto in our Annual Report
on Form 10-K for the fiscal year ended December 31, 2006.


                                       24


FORWARD-LOOKING STATEMENTS

      This Quarterly Report on Form 10-Q contains statements which constitute
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934,
as amended. These forward-looking statements generally relate to our strategies,
plans and objectives for future operations and are based upon management's
current plans and beliefs or estimates of future results or trends.
Forward-looking statements also involve risks and uncertainties, including, but
not restricted to, the risks and uncertainties described in Item 1A of the
Company's Annual Report on Form 10-K for the year ended December 31, 2006, which
could cause actual results to differ materially from those contained in any
forward-looking statement. Many of these factors are beyond our ability to
control or predict.

      You should not place undue reliance on any forward-looking statements,
which are based on current expectations. Further, forward-looking statements
speak only as of the date they are made, and we will not update these
forward-looking statements, even if our situation changes in the future. We
caution the reader that a number of important factors discussed herein, and in
other reports filed with the Securities and Exchange Commission, could affect
our actual results and cause actual results to differ materially from those
discussed in forward-looking statements.

OVERVIEW

      We were organized as a Delaware corporation on March 19, 1993, and since
that time have served as a holding company for various subsidiaries engaged in
the hospitality and gaming industries.

      Through our subsidiaries, we currently:

o  own and operate Monticello Raceway (the "Raceway"), a harness horseracing
   facility located in Monticello, New York, 90 miles Northwest of New York
   City. At the Raceway, we conduct pari-mutuel wagering through the running of
   live harness horse races, the import of simulcasting of harness and
   thoroughbred horse races from racetracks across the country and the export
   simulcasting of our races to offsite pari-mutuel wagering facilities.

o  operate in conjunction with the New York State Lottery more than 1,500 video
   gaming machines ("VGM") at the grandstand of the Raceway.

o  have an agreement with the St. Regis Mohawk Tribe to develop and manage,
   subject to regulatory approval, a Class III Indian casino on 29 acres of land
   adjacent to the Raceway.

      We plan to expand and diversify our business by marketing our services to
gaming and hospitality clients, seeking consulting relationships with additional
gaming clients and pursuing acquisitions, joint ventures or other growth
opportunities.

      We have spent significant amounts of money generated principally through
the issuance of equity and debt in connection with our development activities,
primarily for the design, development, financing and construction of our VGM
operation, as well as the predevelopment, design, and negotiations of Indian
casinos. Predevelopment costs include expenses associated with legal fees,
accounting fees and costs relating to employees. Some of these costs have been
capitalized. We periodically review these capitalized costs for impairment. If
such review shows that the assets are impaired, the carrying value will be
reduced to fair value which could adversely affect the financial results in that
period.

      We have never declared or paid any cash dividends on our common stock. We
currently intend to retain our earnings, if any, to finance our growth and,
therefore, do not anticipate paying any cash dividends on our common stock in
the foreseeable future. Any determination to pay dividends in the future will be
at the discretion of our board of directors and will depend upon our
consolidated financial condition, results of operations and capital
requirements. In addition, the payment of cash dividends is restricted by
financial covenants in our credit agreement with Bank of Scotland.


                                       25


RACEWAY OPERATIONS AT MONTICELLO RACEWAY

      Monticello Raceway Management, Inc., our wholly owned subsidiary, is a New
York corporation that operates the Raceway, a harness horse racing facility
located in Monticello, New York that includes our VGM operation.

      Monticello Raceway harness horse racing derives its revenue principally
from (i) wagering at the Raceway on live races run at the Raceway; (ii) fees
from wagering at out-of-state locations on races simulcast from the Raceway
using export simulcasting; (iii) revenue allocations, as prescribed by law, from
betting activity at New York City, Nassau County and Catskill Off Track Betting
facilities ("OTB") (certain of such revenues are shared with Yonkers Raceway
based on a pro rata market share calculation updated monthly); (iv) wagering at
the Raceway on races broadcast from out-of-state racetracks using import
simulcasting; and (v), program and racing form sales, the sale of food and
beverages and certain other ancillary activities. The Raceway operation employs
approximately 100 employees including management.

VIDEO GAMING OPERATIONS AT MONTICELLO RACEWAY

      A VGM is an electronic gaming device that allows a patron to play
electronic versions of various lottery games of chance and is similar in
appearance to a traditional slot machine. On June 30, 2004, we began operating
1,744 VGM on 45,000 square feet of floor space at Monticello Raceway. At June
30, 2007, the number of VGM in operation was 1,587. The VGM operation employs
approximately 300 employees.

      On April 13, 2005, New York State enacted a law impacting VGM operations
that, among other things, established a vendor's marketing allowance which is
greater than that provided under the then existing New York law and eliminated
the provisions of the prior law which mandated that certain proceeds from video
lottery gaming be reinvested in the horse racing industry. Our vendor fee
previously was not sufficient to cover the significant costs of installation,
security, and operation of video lottery terminals while still providing a
sufficient return so as to ensure, among other things, that out-of-state
operators did not have a competitive advantage.

ST. REGIS MOHAWK RESORT DEVELOPMENT

      We had previously attempted to develop a casino with the St. Regis Mohawk
Tribe beginning in 1996. On April 6, 2000, the United States Department of the
Interior advised New York State Governor George Pataki that it had determined
that the acquisition of 29 acres adjacent to Monticello Raceway would be in the
best interest of the St. Regis Mohawk Tribe and would not be detrimental to the
community. Such determinations required the concurrence of the Governor of New
York in order for the project to proceed. For a period of time thereafter, the
St. Regis Mohawk Tribe agreed to work exclusively with Park Place Entertainment
Corporation (now part of Harrah's Entertainment, Inc.), which proposed to
develop a casino for the St. Regis Mohawk Tribe at the nearby Kutsher's Sporting
Academy. However, by Summer 2005, the needed approvals for a casino at Kutsher's
Sporting Academy had not materialized, and we and the St. Regis Mohawk Tribe's
leaders discussed the possibility of moving forward with the previously obtained
approvals for the casino project at Monticello Raceway.

      On August 1, 2005, we entered into a letter agreement with the St. Regis
Mohawk Tribe pursuant to which the St. Regis Mohawk Tribe acknowledged that on
April 6, 2000, the United States Department of the Interior advised New York
State Governor George Pataki that the acquisition of 29 acres adjacent to the
Raceway would be in the best interest of the St. Regis Mohawk Tribe and would
not be detrimental to the community. Under the letter agreement, we and the St.
Regis Mohawk Tribe affirmed, subject to the requested concurrence by Governor
Pataki, all prior contracts to develop an Indian casino at the Raceway. The St.
Regis Mohawk Tribe further agreed to (1) satisfy all requirements for the Bureau
of Indian Affairs (the "BIA") in connection with the transfer of the 29 acres of
land to the United States government in trust for the St. Regis Mohawk Tribe,
(2) resolve any remaining issues for the finalization of the pre-existing
management agreement with one of our subsidiaries for the project previously
submitted to the National Indian Gaming Commission (the "NIGC"), (3) execute any
amendment or revision to such management agreement, or any collateral
agreements, that may be mutually agreed upon in such process, (4) support the
approval of such management agreement, as so amended or revised, by the NIGC and
(5) take any and all reasonably required steps to consummate the land to trust
transfer of the parcel pursuant to the April 6, 2000 determination as promptly
as practicable following the concurrence of the Governor of New York State.


                                       26


      The current plans for the St. Regis Mohawk Tribe casino resort at
Monticello Raceway include 160,000 square feet of gaming space for 3,500 slot
machines and 125 table games, with sufficient space to accommodate an additional
500 slot machines and a variety of food and beverage offerings and entertainment
venues.

      On March 20, 2006, we submitted a proposed form of amended and restated
gaming facility management agreement (the "Gaming Facility Management
Agreement") and collateral agreements to the NIGC for review and approval or
disapproval. Until approved by the Chairman of the NIGC, the Gaming Facility
Management Agreement is not in force. Neither the St. Regis Mohawk Tribe nor the
Authority has approved the Gaming Facility Management Agreement. We expect, but
cannot guarantee, that the St. Regis Mohawk Tribe will approve the Gaming
Facility Management Agreement.

      Under the currently proposed form of the Gaming Facility Management
Agreement, the Authority will retain us to manage all casino style gaming
activities, other than horserace wagering and Class II gaming that may be
conducted on the land for seven years commencing upon the NIGC's approval of the
agreement. We would also be retained to manage all lawful commercial activities
on the land related to gaming such as automatic teller machines, food service,
lodging and retail. At the same time, we have agreed to assist the Authority to
obtain financing for the gaming enterprise and all related commercial
activities. In exchange for these services, we are entitled to receive a
management fee equal to 30% of the net revenues derived from the operations we
manage.

      Under the currently proposed form of the Gaming Facility Management
Agreement, before we can pay ourselves our fee, we must first pay to the
Authority a minimum return of $516,667 per month. These minimum priority
payments are to be charged against the Authority's distribution of net revenues
and, when there is insufficient net revenue in a given month to pay the minimum
return, we are obligated to advance the funds necessary to compensate for the
deficiency, with the Authority reimbursing us in the next succeeding month or
months. The minimum return is required to be paid to the Authority every month
gaming is conducted, including on a pro rata basis during those months when
gaming is conducted only for part of a month.

      While the terms of the currently proposed Gaming Facility Management
Agreement provide us with wide discretion as to the day-to-day management of the
gaming facilities, all major decisions or expenditures must first be approved by
a management business board to be comprised of four persons, two of whom are to
be appointed by the Authority and the other two of whom are to be appointed by
us.

      In carrying out our duties as manager of the gaming facility, we are
required to provide the St. Regis Mohawk Tribe and other recognized Indian
tribes with certain preferences including giving preference in recruiting,
training and employment first to qualified members of the St. Regis Mohawk
Tribe, and secondly to other qualified Native Americans and the local community,
providing training programs for members of the St. Regis Mohawk Tribe; and in
entering into contracts for the supply of goods and services for the gaming
enterprise, giving preference first to qualified members of the St. Regis Mohawk
Tribe, and qualified business entities certified by the Authority or the St.
Regis Mohawk Tribe as being controlled by members of the St. Regis Mohawk Tribe,
and second to other qualified Native Americans and qualified business entities
certified by the Authority to be controlled by Native Americans and to the local
community.

      We also entered into a gaming facility development and construction
agreement with the Authority and the St. Regis Mohawk Tribe (the "Gaming
Facility Development and Construction Agreement"), pursuant to which we were
granted the exclusive right to design, engineer, construct, furnish and develop
a Class III Indian casino resort with the St. Regis Mohawk Tribe, and we agreed
to help arrange financing of the project. In exchange for these services, the
Authority agreed to pay us a development fee equal to 5% of the first $505
million of the project's hard cost of construction, payable monthly as such
costs are incurred. However, the Authority is entitled to retain 10% of such
development fees until the project is 50% completed and then 5% until the
project is completed. On the completion date, the Authority is required to pay
us these retained fees.

      Similar to the Gaming Facility Management Agreement, in the execution of
our duties under the Gaming Facility Development and Construction Agreement, we
must first seek approval from a development business board before any major
decisions or material expenditures are made. The development business board
shall be comprised of four persons, two of whom are to be appointed by the
Authority and the other two of whom are to be appointed by us. Finally, similar
to the covenants of the Gaming Facility Management Agreement, the Gaming
Facility Development and Construction Agreement provides that any general
contractor hired by Monticello Raceway Development shall use its reasonable best
efforts to give, and to cause subcontractors to give, a hiring preference to
qualified members of the St. Regis Mohawk Tribe.


                                       27


      The plans are in a preliminary stage and are subject to approval by
relevant government authorities and the St. Regis Mohawk Tribe.

      After notification from the St. Regis Mohawk Tribe, the BIA recommenced
the review process for the acquisition of the 29 acres adjacent to the Raceway
by the St. Regis Mohawk Tribe. On April 13, 2006 the St. Regis Mohawk Tribe was
notified that the BIA had completed its review of the Environmental Assessment
("EA") for a proposed transfer of land into trust for a casino at the Monticello
Raceway site. The review identified certain additional areas to address and the
St. Regis Mohawk Tribe completed the filing of the responses to those items on
July 5, 2006. Following this filing, the review of the EA by the BIA was
completed on September 12, 2006 and the document was made available for public
review and comment on that date. The St. Regis Mohawk Tribe has provided to the
BIA responses to all of the comments received during the comment period and are
awaiting the decision by the BIA on those issues.

      On December 21, 2006 the St. Regis Mohawk Tribe received a letter from the
BIA stating that the St. Regis Mohawk Tribe's Final EA has been deemed
sufficient, an Environmental Impact Study will be not be required and a Finding
of No Significant Impact ("FONSI") related to the proposed federal action
approving the request of the St. Regis Mohawk Tribe to take 29.31 acres into
trust for the purpose of building a Class III gaming facility to be located at
Monticello Raceway, in accordance with the Indian Gaming Regulatory Act of 1988
(the "Land-to-Trust Transfer") has been issued.

      On February 19, 2007, New York Governor Eliot Spitzer issued his
concurrence with regard to the April 2000 Secretarial Determination which found
that gaming in Sullivan County by the St. Regis Mohawk would be in the best
interest of the St. Regis Mohawk Tribe and its members and would not be
detrimental to the surrounding communities. In addition, on February 19, 2007,
Governor Spitzer signed an amendment to the gaming compact between the St. Regis
Mohawk Tribe and New York State pursuant to which New York State would receive
20 percent of slot-machine revenues for the first two years after the St. Regis
Mohawk Tribe's Class III casino to be located at Monticello Raceway opens, 23
percent for the next two years and 25 percent thereafter.

      On February 19, 2007 we were notified by the St. Regis Mohawk Tribe that,
on February 16, 2007, a complaint was filed in the United States District Court
for the Southern District of New York in the case of Sullivan County Farm
Bureau, Catskill Center for Conservation and Development, Inc., Orange
Environment, Inc. and Natural Resources Defense Council v. United States
Department of the Interior, Dirk Kempthorne, in his official capacity as
Secretary of the Interior, James E. Cason, in his official capacity as Associate
Deputy Secretary of the Interior and Acting Assistant Secretary of the Interior
for Indian Affairs and BIA. The claim alleges that the BIA violated the National
Environmental Policy Act ("NEPA") and the Administrative Procedure Act by
issuing a Finding of No Significant Impact without requiring an environmental
impact statement ("EIS") under NEPA. The plaintiffs are seeking an order
requiring the preparation of an EIS prior to the Department of the Interior's
granting final approvals for the proposed St. Regis Mohawk Casino at Monticello
Raceway and prior to the Department of the Interior's causing the transfer of
the subject land into federal trust. . In May 2007, the Sullivan County Farm
Bureau withdrew from the lawsuit.

      On April 20, 2007, we and the St. Regis Mohawk Tribe filed a joint
stipulation pursuant to which we were both granted full rights as equal parties
to the federal government to assist in defense of the environmental review for
the St. Regis Mohawk Casino at Monticello Raceway.

MONTICELLO RACEWAY DEVELOPMENT

      Monticello Raceway Development is a New York limited liability company
with the exclusive right to design, engineer, develop, construct, and furnish a
Class III Gaming facility that is proposed to be developed on 29 of the 232
acres of land at the Raceway in Monticello, New York.

      Monticello Raceway Development, in connection with its gaming and
development activities, capitalizes certain legal, architectural, engineering
and environmental study fees, as well as other costs directly related to the
gaming license and development of the real estate.


                                       28


      During the six months ended June 30, 2007 and 2006, Monticello Raceway
Development capitalized approximately $1.4 million and $824,000, respectively,
of additional costs associated with advances and casino development projects.
Capitalized costs that are specifically related to our current Indian project
are refundable under certain circumstances and amounts advanced are
non-interest-bearing. When the financing of the operation is completed the
deferred development costs will be evaluated for refund ability and when the
operations of a proposed casino commence the balance, if any, systematically
recognized over a determinable period. These capitalized costs are periodically
reviewed for impairment. At June 30, 2007, Monticello Raceway Development
employed three full-time employees.

COMPETITION

      We are now facing significantly increased competition for our VGM
operation as a VGM facility has opened at Yonkers Raceway. This newly renovated
facility is much closer to New York City than us and has approximately 5,500
VGMs, food and beverage outlets and other amenities. The harness racing
operation at this facility has reopened as well and we believe that this has had
an adverse effect on certain elements or our racing revenues. In addition,
several slot machine facilities have opened in Pennsylvania and one, operated by
the Mohegan Tribal Gaming Authority, is within 65 miles of our Monticello
property. We believe that our operations for the three and six months ended June
30, 2007 have been adversely affected by this competition when compared with the
corresponding period in 2006.

      A number of states are currently considering or implementing legislation
to legalize or expand gaming. Such legislation presents both potential
opportunities to establish new properties and potential competitive threats to
business at our existing property. The timing and occurrence of these events
remain uncertain.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

      Our Annual Report on Form 10-K for the year ended December 31, 2006
includes a discussion of the critical accounting policies and estimates that we
use in the preparation of our consolidated financial statements. There were no
significant changes in our critical accounting policies and estimates during the
six months ended June 30, 2007.

RESULTS OF OPERATIONS

      THREE MONTHS ENDED JUNE 30, 2007 COMPARED TO THREE MONTHS ENDED JUNE
30, 2006.

      REVENUES. Net revenues decreased approximately $6.1 million (or 23.4%) for
the quarter ended June 30, 2007 compared to the quarter ended June 30, 2006.
Revenue from racing decreased by approximately $2.9 million (or 55.1%); revenue
from VGM operations decreased by approximately $3.4 million (or 17.0%) and food,
beverage and other revenue increased by approximately $117,000 (or 7.2%).
Complimentary expenses decreased approximately $58,000 (or 7.7%).

      The decrease in racing revenues was primarily a result of the reopening of
harness racing at Yonkers Raceway. During the period of time that Yonkers
Raceway was closed for construction of VGM facilities our operations benefited
from a greater allocation of revenues from OTB facilities. Yonkers Raceway
reopened for harness racing in late 2006 and was in operation for the entire
three months ended June 30, 2007. That facility was not open for harness racing
for the three months ended June 30, 2006.

      We believe that our VGM operations were adversely affected by the opening
of a competing VGM facility at Yonkers Raceway in late 2006 and a slot machine
facility in Wilkes-Barre, Pennsylvania in January 2007. Our number of daily
visits decreased approximately 10% and the daily win per unit fell from $139.77
for the three months ended June 30, 2006 to $115.20 for the three months ended
June 30, 2007 (or 17.6%). The average number of machines in service was 1,587
for the three months ended June 30, 2007 compared to 1,576 for the corresponding
period in 2006.

      RACING COSTS. Racing costs decreased by approximately $1.4 million (or
42.6%) to approximately $1.9 million for the three months ended June 30, 2007.
This is less than the reduction in total racing revenues because the reduction
in our allocable share of OTB facility revenues does not correlate into a
corresponding reduction in operating costs at our facility.


                                       29


      GAMING COSTS. Gaming (VGM) costs decreased by approximately $2.3 million
(or 13.7%) to approximately $14.4 million for the three months ended June 30,
2007 compared with the corresponding period in 2006. This percentage decrease is
less than the percentage decrease in VGM revenues primarily as a result of
increases in labor and other operating costs which reduced the effect of the
reduction in VGM commissions payable to the New York State Lottery and our
horsemen.

      FOOD, BEVERAGE AND OTHER COSTS. Food, beverage and other costs decreased
approximately $14,000 (or 2.1%) to approximately $644,000 primarily as a result
of a decrease in attendance during the three months ended June 30, 2007.

      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased approximately $705,000 for the three months
ended June 30, 2007 as compared to the three months ended June 30, 2006. This
increase was due primarily to an increase in the valuation reserve for advances
to the Litigation Trust of $170,000 compared to the same period in 2006, an
increase in salaries and wages, professional fees and other expenses of
approximately $204,000, an increase in stock-based compensation of approximately
$473,000 and offset by a reduction in marketing expenses of approximately
$142,000.

      SIX MONTHS ENDED JUNE 30, 2007 COMPARED TO SIX MONTHS ENDED JUNE 30,
2006.

      REVENUES. Net revenues decreased approximately $10.3 million (or 21.2%)
for the six months ended June 30, 2007 compared to the six months ended June 30,
2006. Revenue from racing decreased by approximately $5.1 million (or 51.8%);
revenue from VGM operations decreased by approximately $5.6 million (or 15.0%)
and food, beverage and other revenue increased by approximately $289,000 (or
9.9%). Complimentary expenses were reduced by approximately $53,000.

      The decrease in racing revenues was primarily a result of the reopening of
harness racing at Yonkers Raceway. During the period of time that Yonkers
Raceway was closed for construction of VGM facilities our operations benefited
from a greater allocation of revenues from OTB facilities. Yonkers Raceway
reopened for harness racing in late 2006 and was in operation for the entire six
months ended June 30, 2007. That facility was not open for harness racing for
the six months ended June 30, 2006.

      VGM operations were adversely affected by the opening of a competing VGM
facility at Yonkers Raceway in late 2006 and a slot machine facility in
Wilkes-Barre, Pennsylvania in January 2007. The daily win per unit fell from
$130.15 for the six months ended June 30, 2006 to $109.91 for the six months
ended June 30, 2007 (or 15.5%) while the number of daily visits decreased
approximately 12%. The average number of machines in service was 1,587 for the
six months ended June 30, 2007 compared to 1,576 for the corresponding period in
2006.

      RACING COSTS. Racing costs decreased by approximately $2.5 million (or
38.2%) to approximately $4 million for the six months ended June 30, 2007. This
is less than the reduction in total racing revenues because the reduction in our
allocable share of OTB facility revenues does not correlate into a corresponding
reduction in operating costs at our facility.

      GAMING COSTS. Gaming (VGM) costs decreased by approximately $3.9 million
(or 12.0%) to approximately $28.3 million for the six months ended June 30, 2007
compared with the corresponding period in 2006. This percentage decrease is less
than the percentage decrease in VGM revenues primarily as a result of increases
in labor and other operating costs which reduced the effect of the reduction in
VGM commissions payable to the New York State Lottery and our horsemen.

      FOOD, BEVERAGE AND OTHER COSTS. Food, beverage and other costs increased
approximately $30,000 (or 2.6%) to approximately $1.2 million primarily as a
result of menu modifications and increased use of food and beverage items for
promotional events, which was reduced by a decrease in the attendance during the
six months ended June 30, 2007.


                                       30


      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased approximately $1.5 million for the six months
ended June 30, 2007 as compared to the six months ended June 30, 2006. This
increase was due primarily to increased marketing expenses of approximately
$258,000, an increase in the valuation reserve for advances to the Litigation
Trust of $420,000 compared to the same period in 2006, an increase in salaries
and wages, professional fees and other expenses of approximately $619,000 and an
increase in stock-based compensation of approximately $157,000.

LIQUIDITY AND CAPITAL RESOURCES

      We believe that we have access to sources of working capital that are
sufficient to fund our operations for the twelve months ended June 30, 2008. We
received $18.75 million in January 2007 as payment for 2.5 million shares of our
common stock issued as a result of an option exercised on December 28, 2006 and
we have approximately $2.4 million available from our revolving credit facility.
We believe that any significant capital requirements associated with our
development projects can be met by additional debt or equity issues, when
needed.

      Net cash used by operating activities during the six months ended June 30,
2007 was approximately $5.7 million. For the corresponding period in 2006, there
was net cash provided by operations of approximately $4.2 million. The net
change of approximately $9.9 million reflects primarily the increase in net loss
of approximately $5.3 million and an increase in our purse liability and other
accrued expenses in the 2006 period of approximately $3.5 million compared to a
reduction of those liabilities for the 2007 period of approximately $2.9 million
(comparative negative impact of approximately $6.4 million). Comparative
positive net changes in other working capital accounts (restricted cash,
accounts receivable, accounts payable and prepaid expenses) and non-cash charges
(stock-based compensation and valuation allowance for Litigation Trust advances)
account for the remainder of the year to year differences.

      Net cash used in investing activities was approximately $2.1 million for
six months ended June 30, 2007 consisting primarily of approximately $1.4
million for deferred development costs, approximately $161,000 for purchases of
property and equipment and $500,000 for advances to the Litigation Trust. During
the six months ended June 30, 2006, net cash used in investing activities was
approximately $1.1 million and consisted primarily of approximately $922,000 for
deferred development costs, $80,000 for advances to the Litigation Trust and
approximately $143,000 for purchases of property and equipment.

      Net cash provided by financing activities for the six months ended June
30, 2007 was approximately $18.9 million and was almost entirely a result of the
proceeds from the exercise of options to purchase our common stock. In the
corresponding period in 2006, we received proceeds from the exercise of options
to purchase our common stock of approximately $971,000 and approximately
$141,000 from borrowings under our revolving credit facility. We paid
approximately $798,000 in costs associated with recording a mortgage on the
Raceway property for the benefit of the holders of our Senior Convertible Notes
as required by the Indenture Agreement for those notes.

      On January 11, 2005, we entered into a credit facility with Bank of
Scotland, pursuant to which Bank of Scotland agreed to provide us with a $10
million senior secured revolving loan (subject to certain reserves) that was
scheduled to mature in two years. To secure the timely repayment of any
borrowings by us under this credit facility, among other things, we agreed to:

o  cause Monticello Raceway Management to grant Bank of Scotland a mortgage over
   the 232 acres of land and improvements in Monticello, New York owned by
   Monticello Raceway Management;

o  cause our material subsidiaries to guarantee our obligations under the
   credit facility;

o  pledge our equity interests in each of our current and future
   subsidiaries; and

o  grant Bank of Scotland a first priority secured interest in all of its
   assets, now owned or later acquired.

      Interest on any loans made pursuant to the credit facility bear interest,
at our option, at the rate of prime plus 2.0% or LIBOR plus 4.0%. In connection
with this credit facility, the Bank of New York, the noteholders' trustee under
the indenture, and Bank of Scotland, also entered into an Intercreditor
Agreement so that Bank of Scotland will have a first priority position,


                                       31


notwithstanding the indenture and security documents we executed on July 26,
2004 in connection with our issuance of $65 million of senior convertible notes
due 2014. We anticipate fully utilizing the available funds to meet our
obligations, including development and operating costs.

      On December 12, 2005, we entered into an amendment to our credit facility
with Bank of Scotland. This amendment, which was effective as of November 30,
2005, among other things, (i) extended the maturity date of the loan agreement
from January 11, 2007 to January 11, 2008, (ii) increased our permissible
capital expenditures in each of 2005, 2006 and 2007 from $100,000 to $350,000
and (iii) deleted all references to the Cayuga Nation of New York and replaces
them with a reference to any Indian tribe that is developing a casino in
conjunction with us.

      On June 21, 2007, we entered into another amendment to our credit facility
with Bank of Scotland. The amendment, dated as of June 20, 2007, among other
things, (i) extends the maturity date of the Loan Agreement from January 11,
2008 to January 7, 2009, (ii) amends the interest rates of loans under the
credit facility to a rate of prime plus 1.5% until July 31, 2008 and prime plus
2.0% thereafter or LIBOR plus 3.5% until July 31, 2008 and LIBOR plus 4.0%
thereafter and (iii) deletes all references to Interest Advances and Line of
Credit Cash Collateral Advances such that the Loan Agreement now provides for
total loans of up to $10,000,000. In addition, pursuant to this amendment, we
are required to maintain an unrestricted cash balance of an amount that, when
added to the unused balance available under the credit facility, is not less
than $5,000,000.

      As of December 31, 2006, we had net operating loss carry forwards of
approximately $115 million that expire between 2008 and 2026. The Internal
Revenue Code allows the offset of these net operating loss carry forwards
against income earned in future years, thus reducing the tax liability in future
years. Our merger with the operations of Catskill Development, L.L.C. in 2004
limits the amount of usable net operating losses due to the change in control.
We are evaluating the impact of the limitations for future application.

OFF-BALANCE SHEET ARRANGEMENTS

      On January 12, 2004, in order to better focus on the development of a VGM
program at the Raceway and the business arrangements with the Cayuga Nation of
New York, all our interests with respect to litigation against Harrah's
Operating Company, Inc. which alleged tortious interference with contractual and
business relationships, were transferred to a liquidating litigation trust. We
agreed to provide the litigation trust with a $2.5 million line of credit.
Through June 30, 2007, a total of $2,015,000 had been disbursed to the
litigation trust. Due to the unpredictable nature of the litigation and the
pending motions currently under review, we have provided for a valuation
allowance of $2,015,000 against the receivable from the litigation trust. We
expect to make additional disbursements on this line of credit during the
remainder of 2007.

      In connection with our development project with the St. Regis Mohawk Tribe
we have agreed to make payments to the tribe to support operations of the
Authority and will provide technical assistance, payment of professional and
legal consultants and other support as we seek the necessary licenses and
approvals to commence construction. Our payments in support of the St. Regis
Mohawk Tribe are estimated to be approximately $500,000 per month in 2007.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      We do not utilize financial instruments for trading purposes and hold no
derivative financial instruments which could expose us to market risk. Our
exposure to market risks related to fluctuations in interest rates is limited to
our variable rate borrowings of $7.6 million at June 30, 2007 under our
revolving credit facility. A change in interest rates of one percent on the
balance outstanding at June 30, 2007 would cause a change in total annual
interest costs of $76,000. The carrying values of these borrowings approximate
their fair values at June 30, 2007.

ITEM 4.  CONTROLS AND PROCEDURES

      We maintain disclosure controls and procedures that are designed to ensure
that information required to be disclosed in our reports filed under the
Securities Exchange Act of 1934 is recorded, processed, summarized and reported
within the time periods specified in the Securities and Exchange Commission's
rules and forms, and that such information is accumulated and communicated to
our management, including the Chief Executive Officer and Chief Financial
Officer, as appropriate, to allow timely decisions regarding required
disclosure. In designing and evaluating the disclosure controls and procedures,
management recognized that any controls and procedures, no matter how well
designed and operated can provide only reasonable assurance of achieving the
desired control objectives, and management is required to apply its judgment in


                                       32


evaluating the cost-benefit relationship of possible controls and procedures.
Management believes, however, that a controls system, no matter how well
designed and operated, cannot provide absolute assurance that the objectives of
the controls system are met, and no evaluation of controls can provide absolute
assurance that all control issues and instances of fraud, if any, within a
company have been detected.

      We carried out an evaluation as of June 30, 2007 under the supervision and
with the participation of management, including the Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of its
disclosure controls and procedures as required by Rule 13a-15 of the Securities
Exchange Act of 1934, as amended. Based upon that evaluation, the Chief
Executive Officer and the Chief Financial Officer concluded that our disclosure
controls and procedures are effective to timely alert them to any material
information (including our consolidated subsidiaries) that must be included in
our periodic Securities and Exchange Commission filings.

CHANGES IN OUR FINANCIAL REPORTING INTERNAL CONTROLS.

      There has been no change in our internal control over financial reporting
(as defined in Rules 13a-15(f) and 15d-15(f) promulgated under the Securities
Exchange Act of 1934, as amended) during the fiscal quarter ended June 30, 2007
that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting.


                                       33



                                     PART II
                                OTHER INFORMATION


ITEM 1A.  RISK FACTORS

      THE  GAMING  INDUSTRY  IN  THE  NORTHEASTERN  UNITED  STATES  IS  HIGHLY
COMPETITIVE,  WITH MANY OF OUR  COMPETITORS  BETTER KNOWN AND BETTER  FINANCED
THAN US.

      The gaming industry in the northeastern United States is highly
competitive and increasingly run by multinational corporations or Indian tribes
that enjoy widespread name recognition, established brand loyalty, decades of
casino operation experience and a diverse portfolio of gaming assets. Atlantic
City, the second most popular gaming destination in the United States, with more
than 10 full service hotel casinos, is approximately a two hour drive from New
York City, the highly popular Foxwoods Resort and Casino and the Mohegan Sun
casino are each only two and a half hour drives from New York City. Harrah's
Entertainment, Inc., a large gaming company, Trading Cove Associates, Inc., the
developers of the Mohegan Sun casino, and the Wisconsin Oneidas are each
planning to develop Indian casinos on properties that are near Monticello
Raceway. Additionally, on July 4, 2004, the State of Pennsylvania enacted a law
allowing for the operation of up to 61,000 slot machines at 14 locations.
Pursuant to this new law, slot machine facilities could be developed within 30
miles of Monticello Raceway that would compete directly with our VGMs. One such
development, the Mohegan Sun at Pocono Downs, opened in January 2007 in
Wilkes-Barre, Pennsylvania, approximately 75 miles southwest of Monticello.
Moreover, a number of well financed Indian tribes and gaming entrepreneurs are
presently seeking to develop casinos in New York and Connecticut in areas that
are 90 miles from New York City, such as Bridgeport, Connecticut and
Southampton, New York. In addition, we face competition for our VGMs from
Yonkers Raceway and Aqueduct Racetrack, both of which are located closer to New
York City than our facility. Yonkers Raceway re-opened during the fourth quarter
of 2006 and Aqueduct Racetrack may open as soon as late 2007 with a new VGM
facility. In addition, proposals have been made for the implementation of a
similar program in New Jersey, which would include a facility at the Meadowlands
Racetrack. In contrast, we have limited financial resources and currently
operate only a harness horse racing facility and VGMs in Monticello, New York,
which is approximately a one and a half hour drive from New York City. No
assurance can be given that we will be able to compete successfully with the
established Atlantic City casinos, existing and proposed regional Indian
casinos, slot machine facilities in Pennsylvania or New Jersey, competing VGM
facilities at Yonkers Raceway and Aqueduct Racetrack or the casinos proposed to
be developed by Harrah's Entertainment, Inc., Trading Cove Associates, Inc. and
the Wisconsin Oneidas in the Catskills region of the State of New York for
gaming customers.

      WE MAY REQUIRE  ADDITIONAL  FINANCING  IN ORDER TO DEVELOP OUR  PROPOSED
INDIAN  CASINO  AND WE MAY BE UNABLE TO MEET OUR FUTURE  CAPITAL  REQUIREMENTS
AND EXECUTE OUR BUSINESS STRATEGY.

      Because we may not be able to continue to generate sufficient cash to fund
our operations, we may be forced to rely on external financing to develop our
Indian casino project and to meet future capital and operating requirements. Any
projections of future cash needs and cash flows are subject to substantial
uncertainty. Our capital requirements depend upon several factors, including the
rate of market acceptance, our ability to expand our customer base and increase
revenues, our level of expenditures for marketing and sales, purchases of
equipment, revenues and other factors. If our capital requirements vary
materially from those currently planned, we may require additional financing
sooner than anticipated. We can make no assurance that financing will be
available in amounts or on terms acceptable to us or within the limitations
contained in our credit facility with Bank of Scotland or the indenture
governing our senior secured convertible notes, if at all. Further, if we issue
equity securities, stockholders may experience additional dilution or the new
equity securities may have rights, preferences or privileges senior to those of
existing holders of common stock, and debt financing, if available, may involve
restrictive covenants which could restrict our operations or finances. If we
cannot raise funds, if needed, on acceptable terms, we may be required to delay,
scale back or eliminate some of our expansion and development goals related to
the casino projects and we may not be able to continue our operations, grow
market share, take advantage of future opportunities or respond to competitive
pressures or unanticipated requirements which could negatively impact our
business, operating results and financial condition.

      In addition, the construction of the Indian casino project may depend upon
the ability of the St. Regis Mohawk Tribe to obtain financing for the project.
In order to assist the St. Regis Mohawk Tribe to obtain any such financing, we,


                                       34


or one of our subsidiaries, may be required to guarantee the St. Regis Mohawk
Tribe's debt obligations. Any guarantees by us or one of our subsidiaries or
similar off-balance sheet liabilities, if any, will increase our potential
exposure in the event of a default by the St. Regis Mohawk Tribe. Our credit
facility and indenture would not currently permit us to guarantee such
financing.

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

            (a) On May 24, 2007, the Company held its annual stockholders'
      meeting in Monticello, New York;

            (b) The following directors were elected based upon the following
      tabulations of votes:

                                             For          Withheld
                                          ----------      --------
                 Ralph J.  Bernstein      24,404,065       85,838
                 Paul A. deBary           24,325,951      163,952
                 John Sharpe              24,406,255       83,648

ITEM 5.  OTHER INFORMATION

      Effective June 22, 2007, Joseph E. Bernstein tendered his resignation as a
director of the Company. This followed a June 21, 2007 determination by the St.
Regis Mohawk Tribal Court approving an assignment to the Catskill Litigation
Trust of a $1.787 billion class action judgment, entered in March 2001, against
Park Place Entertainment Corporation, the predecessor to Harrah's Operating
Company, Inc., a unit of Harrah's Entertainment, Inc. In exchange for the
judgment, all enrolled members of the St. Regis Mohawk Tribe became
beneficiaries of the Catskill Litigation Trust, of which he is a co-Trustee. Mr.
Bernstein believed that, had he remained on the Board of the Company, he
potentially may not be disinterested in connection with matters between the
Company and the St. Regis Mohawk Tribe. At the same time, the position of
co-Trustee of the Catskill Litigation Trust, formerly held by Paul A. deBary,
was assumed by Dennis C. Vacco, formerly Attorney General of the State of New
York and U.S. Attorney for the Western District of New York. Mr. deBary remains
as a director of the Company.

ITEM 6.  EXHIBITS

31.1  Certification of the Chief Executive Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002.

31.2  Certification of the Chief Financial Officer pursuant to Section 302 of
      the Sarbanes-Oxley Act of 2002.

32.1  Certification of the Chief Executive Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002.

32.2  Certification of the Chief Financial Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002


                                       35


                                   SIGNATURES

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

                                             EMPIRE RESORTS, INC.

Dated:  August 3, 2007                       /s/ David P. Hanlon
                                             -----------------------------------
                                             David P. Hanlon
                                             President and Chief
                                             Executive Officer

Dated:  August 3, 2007                       /s/ Ronald J. Radcliffe
                                             -----------------------------------
                                             Ronald J. Radcliffe
                                             Chief Financial Officer


                                       36