##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q/A

(Amendment No. 1)



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 24, 2006

OR



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

For the transition period from  to
.

Commission File No. 0-23326



---

GRILL CONCEPTS, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|Delaware                                                       |  | 13-3319172                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)

11661 San Vicente Blvd., Suite 404, Los Angeles, California 90049

(Address of principal executive offices)(Zip code)

(310) 820-5559

(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.    Yes  x    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 ̈Non-accelerated filer  x

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

As of August 7, 2007, 8,540,350 shares of
Common Stock of the issuer were outstanding.



---



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

INDEX



|                               |  |                                                                                                                                                                    |  |           
|------------------------------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ----------
|                               |  |                                                                                                                                                                    |  | PageNumber
|Explanatory Note               |  |                                                                                                                                                                   
|                               | 
|PART I - FINANCIAL INFORMATION |  |                                                                                                                                                                   
|                               |  |                                                                                                                                                                   
|Item 1.                        |  | Financial Statements                                                                                                                                               |  |           
|                               |  |                                                                                                                                                                   
|                               |  | Condensed Consolidated Balance Sheets - September 24, 2006 (unaudited and restated) and December 25, 2005                                                          |  | 4         
|                               |  |                                                                                                                                                                   
|                               |  | Condensed Consolidated Statements of Operations - For the three months and nine months ended September 24, 2006 (restated) and September 25, 2005 (both unaudited) |  | 6         
|                               |  |                                                                                                                                                                   
|                               |  | Condensed Consolidated Statements of Cash Flows - For the nine months ended September 24, 2006 (restated) and September 25, 2005 (both unaudited)                  |  | 7         
|                               |  |                                                                                                                                                                   
|                               |  | Notes to Condensed Consolidated Financial Statements                                                                                                               |  | 9         
|                               |  |                                                                                                                                                                   
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                              |  | 28        
|                               |  |                                                                                                                                                                   
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                                         |  | 45        
|                               |  |                                                                                                                                                                   
|Item 4.                        |  | Evaluation of Disclosure Controls and Procedures                                                                                                                   |  | 45        
|                              
|PART II - OTHER INFORMATION   
|                               |  |                                                                                                                                                                   
|Item 1.                        |  | Legal Proceedings                                                                                                                                                  |  | 47        
|                               |  |                                                                                                                                                                   
|Item 1A.                       |  | Risk Factors                                                                                                                                                       |  | 47        
|                               |  |                                                                                                                                                                   
|Item 6.                        |  | Exhibits                                                                                                                                                           |  | 47        
|                               | 
|SIGNATURES                     |  | 48                                                                                                                                                                



2



---

##### Table of Contents

Explanatory Note

Subsequent to our issuance of condensed consolidated financial statements for the quarter ended
September 24, 2006, and in the course of preparing the condensed consolidated financial statements for the quarter ended July 1, 2007, we identified an error in the accounting for the purchase of certain rights from Hotel Restaurant
Properties, Inc. and affiliates. We originally accounted for the entire purchase price as a non-current asset attributable to a non-compete agreement included in the purchase agreement, with the asset being amortized ratably over the life of the
non-compete agreement. We subsequently concluded that the entire purchase price should have been treated as a contract termination cost and expensed during the quarter ended September 24, 2006.

In addition, we are correcting an immaterial error identified during 2007, arising from the failure to expense pre-opening costs related to one restaurant in the period
incurred.

In order to correct these errors, we are restating our condensed consolidated financial statements for the three and nine months ended
September 24, 2006. See Note 1 to the condensed consolidated financial statements for a discussion of the restatement. This Form 10-Q/A updates the information provided in Part I, Items 1, 2 and 4 of the original Form 10-Q, filed on
November 7, 2006, for the effects of the restatement. This Form 10-Q/A has not been updated for events occurring after the filing of the original Form 10-Q, except to reflect the restatement.



3



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

GRILL CONCEPTS, INC. AND
SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

ASSETS

(in thousands, except share data)



|                                            |  |                   |        |                  |   |       
|------------------------------------------- |  | ----------------- | ------ | ---------------- | - | ------
|                                            |  | September 24,2006 |        | December 25,2005
|                                            |  | (Restated)        |        |                 
|Current assets:                             |  |                   |        |                  |   |       
|Cash                                        |  | $                 | 2,180  |                  | $ | 3,161 
|Inventories                                 |  |                   | 819    |                  |   | 727   
|Receivables, net of reserve ($300 in        |  |                   |        |                  |   |       
|2006 and $238 in 2005)                      |  |                   | 747    |                  |   | 784   
|Note receivable  current portion           |  |                   | 12     |                  |   | 11    
|Reimbursable costs receivable               |  |                   | 853    |                  |   | 912   
|Prepaid expenses and other current assets   |  |                   | 855    |                  |   | 401   
|                                            |  |                   |        |                  |   |       
|Total current assets                        |  |                   | 5,466  |                  |   | 5,996 
|Furniture, equipment, and improvements, net |  |                   | 15,411 |                  |   | 13,372
|Restricted cash                             |  |                   | 1,192  |                  |   | 1,042 
|Note receivable                             |  |                   | 66     |                  |   | 79    
|Liquor licenses                             |  |                   | 411    |                  |   | 426   
|Deferred tax asset                          |  |                   | 4,650  |                  |   | 577   
|Other assets                                |  |                   | 589    |                  |   | 276   
|Goodwill, net                               |  |                   | 205    |                  |   | 205   
|                                            |  |                   |        |                  |   |       
|Total assets                                |  | $                 | 27,990 |                  | $ | 21,973
|                                            |  |                   |        |                  |   |       

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



4



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Continued)

LIABILITIES, MINORITY INTEREST
AND STOCKHOLDERS EQUITY

(in thousands, except share data)



|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ------ | - | ------------------ | - | ------ | -
|                                                                                                                                                                                 |  | September 24,2006 |        |   | December 25,2005 . |  
|                                                                                                                                                                                 |  | (Restated)        |        |   |                    |  
|Current liabilities:                                                                                                                                                             |  |                   |        |   |                    |   |        |  
|Accounts payable                                                                                                                                                                 |  | $                 | 1,582  |   |                    | $ | 1,457  |  
|Accrued expenses                                                                                                                                                                 |  |                   | 4,517  |   |                    |   | 4,533  |  
|Accrued managed outlets operating expenses                                                                                                                                       |  |                   | 853    |   |                    |   | 912    |  
|Payable to Hotel Restaurant Properties, Inc.                                                                                                                                     |  |                   | 3,020  |   |                    |   |       |  
|Current portion of long-term debt                                                                                                                                                |  |                   | 84     |   |                    |   | 48     |  
|Current portion of notes payable  related parties                                                                                                                               |  |                   | 155    |   |                    |   | 312    |  
|Current portion of liability for debt extinguishment                                                                                                                             |  |                   | 50     |   |                    |   |       |  
|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  
|Total current liabilities                                                                                                                                                        |  |                   | 10,261 |   |                    |   | 7,262  |  
|Long-term debt                                                                                                                                                                   |  |                   | 1,612  |   |                    |   | 206    |  
|Notes payable  related parties                                                                                                                                                  |  |                   |       |   |                    |   | 671    |  
|Liability for debt extinguishment                                                                                                                                                |  |                   | 100    |   |                    |   |       |  
|Other long-term liabilities                                                                                                                                                      |  |                   | 8,831  |   |                    |   | 7,398  |  
|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  
|Total liabilities                                                                                                                                                                |  |                   | 20,804 |   |                    |   | 15,537 |  
|Minority interest                                                                                                                                                                |  |                   | 1,509  |   |                    |   | 1,630  |  
|Stockholders' equity:                                                                                                                                                            |  |                   |        |   |                    |   |        |  
|Preferred Stock, 1,000,000 shares authorized, 995,935 shares undesignated in 2006 and 2005                                                                                       |  |                   |       |   |                    |   |       |  
|Series II, 10% Convertible Preferred Stock, $.001 par value; 500 shares authorized, 500 shares issued and outstanding in 2006 and
2005                                           |  |                   |       |   |                    |   |       |  
|Common stock, $.00004 par value; 12,000,000 shares authorized in 2006 and 2005, 6,403,212 shares issued and outstanding in 2006, 5,728,495
shares issued and outstanding in 2005 |  |                   |       |   |                    |   |       |  
|Additional paid-in capital                                                                                                                                                       |  |                   | 14,488 |   |                    |   | 13,686 |  
|Accumulated deficit                                                                                                                                                              |  |                   | (8,811 | ) |                    |   | (8,880 | )
|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  
|Total stockholders' equity                                                                                                                                                       |  |                   | 5,677  |   |                    |   | 4,806  |  
|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  
|Total liabilities, minority interest and stockholders' equity                                                                                                                    |  | $                 | 27,990 |   |                    | $ | 21,973 |  
|                                                                                                                                                                                 |  |                   |        |   |                    |   |        |  

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



5



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in thousands, except share data)



|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|------------------------------------------------------------------------------- |  | ------------------ | --------- | - | ----------------- | - | --------- | ----------------- |  | - | ----------------- | - |  | - | --------- | -
|                                                                                |  | Three Months Ended |           |   | Nine Months Ended |  
|                                                                                |  | September 24,2006  |           |   | September 25,2005 |   |           | September 24,2006 |  |   | September 25,2005 |  
|                                                                                |  | (Restated)         |           |   |                   |   |           | (Restated)        |  |   |                   |  
|Revenues:                                                                       |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Sales                                                                           |  | $                  | 14,792    |   |                   | $ | 13,298    |                   |  | $ | 44,366            |   |  | $ | 40,102    |  
|Cost reimbursements                                                             |  |                    | 3,921     |   |                   |   | 3,675     |                   |  |   | 11,535            |   |  |   | 10,264    |  
|Management and license fees                                                     |  |                    | 491       |   |                   |   | 402       |                   |  |   | 1,329             |   |  |   | 1,127     |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Total revenues                                                                  |  |                    | 19,204    |   |                   |   | 17,375    |                   |  |   | 57,230            |   |  |   | 51,493    |  
|Operating expenses:                                                             |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Cost of sales                                                                   |  |                    | 4,298     |   |                   |   | 3,743     |                   |  |   | 12,576            |   |  |   | 11,295    |  
|Restaurant operating                                                            |  |                    | 9,039     |   |                   |   | 8,256     |                   |  |   | 26,544            |   |  |   | 23,987    |  
|Reimbursed costs                                                                |  |                    | 3,921     |   |                   |   | 3,675     |                   |  |   | 11,535            |   |  |   | 10,264    |  
|General and administrative                                                      |  |                    | 1,443     |   |                   |   | 1,147     |                   |  |   | 4,305             |   |  |   | 3,417     |  
|Depreciation and amortization                                                   |  |                    | 594       |   |                   |   | 660       |                   |  |   | 1,655             |   |  |   | 1,603     |  
|Pre-opening costs                                                               |  |                    | 285       |   |                   |   | 11        |                   |  |   | 483               |   |  |   | 272       |  
|Contract termination cost                                                       |  |                    | 3,101     |   |                   |   |          |                   |  |   | 3,101             |   |  |   |          |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Total operating expenses                                                        |  |                    | 22,681    |   |                   |   | 17,492    |                   |  |   | 60,199            |   |  |   | 50,838    |  
|Income (loss) from operations                                                   |  |                    | (3,477    | ) |                   |   | (117      | )                 |  |   | (2,969            | ) |  |   | 655       |  
|Interest, net                                                                   |  |                    | (90       | ) |                   |   | (43       | )                 |  |   | (197              | ) |  |   | (123      | )
|Debt extinguishment costs                                                       |  |                    |          |   |                   |   |          |                   |  |   | (279              | ) |  |   |          |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Income (loss) before benefit (provision) for income taxes and minority interest |  |                    | (3,567    | ) |                   |   | (160      | )                 |  |   | (3,445            | ) |  |   | 532       |  
|Benefit (provision) for income taxes                                            |  |                    | 1,674     |   |                   |   | (68       | )                 |  |   | 3,649             |   |  |   | (277      | )
|Minority interest in net (profit) loss of subsidiaries                          |  |                    | (30       | ) |                   |   | 40        |                   |  |   | (135              | ) |  |   | 364       |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Net income (loss)                                                               |  |                    | (1,923    | ) |                   |   | (188      | )                 |  |   | 69                |   |  |   | 619       |  
|Preferred dividends accrued                                                     |  |                    | (13       | ) |                   |   | (13       | )                 |  |   | (38               | ) |  |   | (38       | )
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Net income (loss) applicable to common stock                                    |  | $                  | (1,936    | ) |                   | $ | (201      | )                 |  | $ | 31                |   |  | $ | 581       |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Net income (loss) per share applicable to common stock:                         |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Basic                                                                           |  | $                  | (0.30     | ) |                   | $ | (0.04     | )                 |  | $ | 0.01              |   |  | $ | 0.10      |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Diluted                                                                         |  | $                  | (0.30     | ) |                   | $ | (0.04     | )                 |  | $ | 0.01              |   |  | $ | 0.09      |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Weighted average shares outstanding:                                            |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Basic                                                                           |  |                    | 6,350,827 |   |                   |   | 5,652,230 |                   |  |   | 5,980,299         |   |  |   | 5,679,752 |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  
|Diluted                                                                         |  |                    | 6,350,827 |   |                   |   | 5,652,230 |                   |  |   | 6,474,678         |   |  |   | 6,217,285 |  
|                                                                                |  |                    |           |   |                   |   |           |                   |  |   |                   |   |  |   |           |  

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



6



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)



|                                                                                  |  |                   |        |   |                   |   |        |  
|--------------------------------------------------------------------------------- |  | ----------------- | ------ | - | ----------------- | - | ------ | -
|                                                                                  |  | Nine Months Ended |       
|                                                                                  |  | September 24,2006 |        |   | September 25,2005 |  
|                                                                                  |  | (Restated)        |        |   |                   |  
|Cash flows from operating activities:                                             |  |                   |        |   |                   |   |        |  
|Net income                                                                        |  | $                 | 69     |   |                   | $ | 619    |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                   |        |   |                   |   |        |  
|Depreciation and amortization                                                     |  |                   | 1,655  |   |                   |   | 1,603  |  
|Amortized deferred rent and lease incentives                                      |  |                   | (609   | ) |                   |   | (484   | )
|Amortized debt issuance costs                                                     |  |                   | 57     |   |                   |   |       |  
|Deferred tax asset                                                                |  |                   | (4,074 | ) |                   |   |       |  
|Stock based compensation                                                          |  |                   | 153    |   |                   |   |       |  
|Provision for doubtful accounts                                                   |  |                   | 62     |   |                   |   | 60     |  
|Loss on debt extinguishment                                                       |  |                   | 219    |   |                   |   |       |  
|Gain on sale of assets                                                            |  |                   | (19    | ) |                   |   | (5     | )
|Minority interest in net profit (loss) of subsidiaries                            |  |                   | 135    |   |                   |   | (364   | )
|Contract termination cost                                                         |  |                   | 3,101  |   |                   |   |       |  
|Changes in operating assets and liabilities:                                      |  |                   |        |   |                   |   |        |  
|Inventories                                                                       |  |                   | (92    | ) |                   |   | (22    | )
|Receivables                                                                       |  |                   | (25    | ) |                   |   | 5      |  
|Prepaid expenses and other current assets                                         |  |                   | (244   | ) |                   |   | 103    |  
|Tenant improvement allowances                                                     |  |                   | 1,832  |   |                   |   | 1,962  |  
|Other assets                                                                      |  |                   | (43    | ) |                   |   | (65    | )
|Accounts payable                                                                  |  |                   | 125    |   |                   |   | (804   | )
|Accrued expenses                                                                  |  |                   | (119   | ) |                   |   | 619    |  
|                                                                                  |  |                   |        |   |                   |   |        |  
|Net cash provided by operating activities                                         |  |                   | 2,183  |   |                   |   | 3,227  |  
|                                                                                  |  |                   |        |   |                   |   |        |  
|Cash flows from investing activities:                                             |  |                   |        |   |                   |   |        |  
|Proceeds from disposal of assets                                                  |  |                   | 55     |   |                   |   | 5      |  
|Collections on note receivable                                                    |  |                   | 15     |   |                   |   | 15     |  
|Restricted cash                                                                   |  |                   | (150   | ) |                   |   | (160   | )
|Purchase of liquor license                                                        |  |                   | (16    | ) |                   |   | (71    | )
|Purchase of furniture, equipment and improvements                                 |  |                   | (3,437 | ) |                   |   | (3,716 | )
|                                                                                  |  |                   |        |   |                   |   |        |  
|Net cash used in investing activities                                             |  |                   | (3,533 | ) |                   |   | (3,927 | )
|                                                                                  |  |                   |        |   |                   |   |        |  

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



7



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Continued)

(Unaudited)

(in thousands)



|                                                       |  |   |       |   |  |   |       |  
|------------------------------------------------------ |  | - | ----- | - |  | - | ----- | -
|Cash flows from financing activities:                  |  |   |       |   |  |   |       |  
|Capital contributions from minority interests in LLCs |  | $ | 125   |   |  | $ | 1,274 |  
|Debt issuance costs                                    |  |   | (413  | ) |  |   |      |  
|Return of capital and profits to minority shareholder  |  |   | (282  | ) |  |   | (186  | )
|Proceeds from line of credit and equipment financing   |  |   | 1,233 |   |  |   | 118   |  
|Proceeds from exercise of stock options and warrants   |  |   | 649   |   |  |   | 33    |  
|Payments on notes payable  to member of Chicago Grill |  |   | (902  | ) |  |   | (104  | )
|Payments on long-term debt                             |  |   | (41   | ) |  |   | (183  | )
|                                                       |  |   |       |   |  |   |       |  
|Net cash provided by financing activities              |  |   | 369   |   |  |   | 952   |  
|                                                       |  |   |       |   |  |   |       |  
|Net increase (decrease) in cash                        |  |   | (981  | ) |  |   | 252   |  
|Cash, beginning of period                              |  |   | 3,161 |   |  |   | 1,407 |  
|                                                       |  |   |       |   |  |   |       |  
|Cash, end of period                                    |  | $ | 2,180 |   |  | $ | 1,659 |  
|                                                       |  |   |       |   |  |   |       |  
|Supplemental cash flow information:                    |  |   |       |   |  |   |       |  
|Cash paid during the period for:                       |  |   |       |   |  |   |       |  
|Interest                                               |  | $ | 232   |   |  | $ | 141   |  
|Income taxes                                           |  |   | 709   |   |  |   | 263   |  
|Non-cash investing and financing items:                |  |   |       |   |  |   |       |  
|Payable to Hotel Restaurant Properties, Inc.           |  | $ | 3,020 |   |  |   |      |  
|Capital lease equipment financing                      |  |   | 250   |   |  |   |      |  

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



8



---

##### Table of Contents

GRILL CONCEPTS, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. INTERIM FINANCIAL PRESENTATION

The interim condensed consolidated financial statements of Grill Concepts, Inc. (the Company) are prepared pursuant to the requirements for
reporting on Form 10-Q. These financial statements have not been audited by our independent registered public accounting firm. The December 25, 2005 balance sheet data was derived from audited financial statements but does not include all
disclosures required by generally accepted accounting principles. The interim financial statements and notes thereto should be read in conjunction with the financial statements and notes included in the Companys Form 10-K for the year ended
December 25, 2005. In the opinion of management, these interim financial statements reflect all adjustments of a normal recurring nature necessary for a fair presentation of the results for the interim periods presented. The current period
results of operations are not necessarily indicative of results, which ultimately will be reported for the full year ending December 31, 2006.

All
revenues reported in the condensed consolidated statements of operations are net of all sales and use taxes that are collected from customers and remitted to the appropriate taxing authorities.

Certain reclassifications have been made to the prior period financials to make them comparable to the current period results.

Restatement of Financial Results

The accompanying condensed
consolidated financial statements for the three and nine month period ending September 24, 2006 were restated from those originally issued to reflect certain adjustments related to the accounting for the purchase of certain rights from Hotel
Restaurant Properties, Inc. and affiliates and the recognition of pre-opening costs related to the opening of the Dallas Grill on the Alley.

On
September 1, 2006, we entered into an Agreement for Purchase and Sale of Assets (the Purchase Agreement) with Hotel Restaurant Properties, Inc. and affiliates (HRP), effective June 30, 2006. Pursuant to the terms of
the Purchase Agreement, HRP agreed to sell to us and we agreed to purchase from HRP certain rights and interests of HRP relating to the current and future operation of our restaurants in hotel properties pursuant to the terms of an agreement, dated
August 27, 1998, as amended (the HRP Agreement). Under the terms of the HRP Agreement, HRP had the exclusive right to obtain hotel-based locations for our restaurants and was entitled to receive a portion of the net income,
management fees, licensing fees or similar fees of the Company from the operation of such hotel-based restaurants. Under the Purchase Agreement, HRP agreed to transfer to us all of the rights in the management agreements relating to the San
Francisco; Houston; Washington, D.C.; and Portland restaurants as well as ownership of the Houston liquor license.

Pursuant to the terms of the Purchase
Agreement, HRP entered into a non-competition agreement under which HRP, for a period of 5 years from the Closing Date, will not assist any owner, operator, franchisor or franchisee of a branded restaurant in entering into a lease, license or
management agreement to operate a restaurant, provide room service or provide food or banquet room events at any hotel, subject to certain restrictions.



9



---

##### Table of Contents

We entered into the Purchase Agreement in order to eliminate current and future financial restrictions for fees payable
to HRP as we grow our business of hotel-based restaurants (see Note 12 for further detail).

We originally recorded the purchase of HRPs contract
rights as a non-current asset attributable to the non-compete agreement as of June 30, 2006, with the asset being amortized ratably over the five-year life of the non-compete agreement. As a result, we recorded no expense associated with the
Purchase Agreement at the time of signing and reported amortization expense with respect to the non-compete agreement of $155,000 for the three and nine months ended September 24, 2006. After further consideration, we concluded that the amounts
payable under the Purchase Agreement are more appropriately characterized as contract termination fees related to the rights and obligations under a pre-existing contractual agreement with HRP and, therefore, are expensed as a period cost. As such,
we have restated our condensed consolidated financial statements to reflect the purchase of HRPs contract rights as a contract termination cost.

In
addition to this change, we recorded $43,000 of additional pre-opening expense related to the opening of the Dallas Grill on the Alley.

The tax effect of
correcting these two errors required further adjustments.

In order to correct these errors, we have restated our condensed consolidated financial
statements for the three and nine months ended September 24, 2006, in order to reflect (a) the contract termination cost of $3,101,000 and elimination of the non-compete agreement from the balance sheet, (b) the reversal of $155,000
of amortization expense related to the non-compete agreement, (c) $43,000 of additional pre-opening costs, and (d) the tax effect of these adjustments. The combined effect of these adjustments decreased net income by $1,478,000, or $0.23
per basic and diluted share, for the three months ended September 24, 2006, and $1,478,000, or $0.24 per basic and diluted share, for the nine months ended September 24, 2006.



10



---

##### Table of Contents

Effects of the Restatement on the Condensed Consolidated Financial Statements

The following table presents the impact of the financial statement adjustments to the previously reported condensed consolidated balance sheet (amounts in thousands):



|                                                              |  |                                          |        |   |                                |   |        |  
|------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ------------------------------ | - | ------ | -
|                                                              |  | September 24,2006 As Previously Reported |        |   | September 24, 2006 As Restated |  
|Furniture, equipment and improvements, net                    |  | $                                        | 15,454 |   |                                | $ | 15,411 |  
|Deferred tax asset                                            |  |                                          | 3,945  |   |                                |   | 4,650  |  
|Non-compete agreement                                         |  |                                          | 2,945  |   |                                |   |       |  
|Total assets                                                  |  |                                          | 30,273 |   |                                |   | 27,990 |  
|Accrued expenses                                              |  |                                          | 5,322  |   |                                |   | 4,517  |  
|Total current liabilities                                     |  |                                          | 11,066 |   |                                |   | 10,261 |  
|Total liabilities                                             |  |                                          | 21,609 |   |                                |   | 20,804 |  
|Accumulated deficit                                           |  |                                          | (7,333 | ) |                                |   | (8,811 | )
|Total stockholders equity                                    |  |                                          | 7,155  |   |                                |   | 5,677  |  
|Total liabilities, minority interest and stockholders equity |  |                                          | 30,273 |   |                                |   | 27,990 |  



11



---

##### Table of Contents

The following table presents the impact of the financial statement adjustments on the previously reported condensed
consolidated statements of operations (amounts in thousands except for per share amounts):



|                                                                    |  |                                                             |        |   |                                                  |   |        |                                                            |  |   |                                                 |   |  |   |        |  
|------------------------------------------------------------------- |  | ----------------------------------------------------------- | ------ | - | ------------------------------------------------ | - | ------ | ---------------------------------------------------------- |  | - | ----------------------------------------------- | - |  | - | ------ | -
|                                                                    |  | Three months EndedSeptember 24, 2006 As Previously Reported |        |   | Three months EndedSeptember 24, 2006 As Restated |   |        | Nine months EndedSeptember 24, 2006 As Previously Reported |  |   | Nine months EndedSeptember 24, 2006 As Restated |  
|Depreciation and amortization                                       |  | $                                                           | 749    |   |                                                  | $ | 594    |                                                            |  | $ | 1,810                                           |   |  | $ | 1,655  |  
|Pre-opening costs                                                   |  |                                                             | 242    |   |                                                  |   | 285    |                                                            |  |   | 440                                             |   |  |   | 483    |  
|Contract termination cost                                           |  |                                                             |       |   |                                                  |   | 3,101  |                                                            |  |   |                                                |   |  |   | 3,101  |  
|Total operating expenses                                            |  |                                                             | 19,692 |   |                                                  |   | 22,681 |                                                            |  |   | 57,210                                          |   |  |   | 60,199 |  
|Income (loss) from operations                                       |  |                                                             | (488   | ) |                                                  |   | (3,477 | )                                                          |  |   | 20                                              |   |  |   | (2,969 | )
|Income (loss) before benefit for income taxes and minority interest |  |                                                             | (578   | ) |                                                  |   | (3,567 | )                                                          |  |   | (456                                            | ) |  |   | (3,445 | )
|Benefit for income taxes                                            |  |                                                             | 163    |   |                                                  |   | 1,674  |                                                            |  |   | 2,138                                           |   |  |   | 3,649  |  
|Net Income (loss)                                                   |  |                                                             | (445   | ) |                                                  |   | (1,923 | )                                                          |  |   | 1,547                                           |   |  |   | 69     |  
|Net income (loss) applicable to common stock                        |  |                                                             | (458   | ) |                                                  |   | (1,936 | )                                                          |  |   | 1,509                                           |   |  |   | 31     |  
|Net income (loss) per share applicable to common stock:             |  |                                                             |        |   |                                                  |   |        |                                                            |  |   |                                                 |   |  |   |        |  
|Basic                                                               |  | $                                                           | (0.07  | ) |                                                  | $ | (0.30  | )                                                          |  | $ | 0.25                                            |   |  | $ | 0.01   |  
|Diluted                                                             |  | $                                                           | (0.07  | ) |                                                  | $ | (0.30  | )                                                          |  | $ | 0.24                                            |   |  | $ | 0.01   |  



12



---

##### Table of Contents

The following table presents the impact of the financial statement adjustments on the
previously reported condensed consolidated statement of cash flows (amounts in thousands):



|                                                                                  |  |                                                             |        |   |                                                 |   |        |  
|--------------------------------------------------------------------------------- |  | ----------------------------------------------------------- | ------ | - | ----------------------------------------------- | - | ------ | -
|                                                                                  |  | Nine Months Ended September 24, 2006 As Previously Reported |        |   | Nine Months EndedSeptember 24, 2006 As Restated |  
|Net income                                                                        |  | $                                                           | 1,547  |   |                                                 | $ | 69     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                                             |        |   |                                                 |   |        |  
|Depreciation and amortization                                                     |  |                                                             | 1,810  |   |                                                 |   | 1,655  |  
|Deferred tax asset                                                                |  |                                                             | (3,368 | ) |                                                 |   | (4,074 | )
|Contract termination cost                                                         |  |                                                             |       |   |                                                 |   | 3,101  |  
|Changes in operating assets and liabilities:                                      |  |                                                             |        |   |                                                 |   |        |  
|                                                                                  |  |                                                             |        |   |                                                 |   |        |  
|Accrued expenses                                                                  |  |                                                             | 686    |   |                                                 |   | (119   | )
|Net cash provided by operating activities                                         |  |                                                             | 2,226  |   |                                                 |   | 2,183  |  
|Cash flows from investing activities:                                             |  |                                                             |        |   |                                                 |   |        |  
|                                                                                  |  |                                                             |        |   |                                                 |   |        |  
|Purchases of furniture, equipment and improvements                                |  |                                                             | (3,480 | ) |                                                 |   | (3,437 | )
|Net cash used in investing activities                                             |  |                                                             | (3,576 | ) |                                                 |   | (3,533 | )

2. PREPAID EXPENSES AND OTHER CURRENT ASSETS

Most lease agreements contain one or more of the following: tenant improvement allowances, rent holidays, rent escalation clauses and/or contingent rent provisions.

Rent is recognized on a straight-line basis, including the restaurant build-out period. This period is normally prior to the commencement of rent payments and is
commonly called the rent holiday period. The build-out period generally begins when the Company enters the space and begins to make improvements in preparation for intended use. The Company expenses rent on a straight-line basis during the build-out
period. Tenant improvement allowances are also recognized on a straight-line basis beginning at the same time as the commencement of the straight-line rent expense.

Prepaid expenses and other current assets at September 24, 2006 and December 25, 2005 were comprised of:



|                                                |  |      |     |      |   |    
|----------------------------------------------- |  | ---- | --- | ---- | - | ---
|(in thousands)                                  |  | 2006 |     | 2005
|Lease incentives receivable                     |  | $    | 210 |      | $ |   
|Prepaid expenses, other                         |  |      | 645 |      |   | 401
|                                                |  |      |     |      |   |    
|Total prepaid expenses and other current assets |  | $    | 855 |      | $ | 401
|                                                |  |      |     |      |   |    



13



---

##### Table of Contents

3. RESTRICTED CASH

In January 2006 a $1,010,000 certificate of deposit was established at Union Bank to act as collateral for the Stand By Letter of Credit opened to support our workers compensation insurance policy. Other restricted cash consisted of
$72,000 held in escrow for the Daily Grill at Continental Park in El Segundo, California and $110,000 that was placed in escrow with our insurance claims processor in 2004 for workers compensation claims.

At December 25, 2005 restricted cash consisted of a $860,000 certificate of deposit serving as collateral for our Stand By Letter of Credit, $72,000 held in escrow
for the Daily Grill at Continental Park in El Segundo, California and $110,000 that was placed in escrow with our insurance claims processor in 2004 for workers compensation claims.

4. INCOME TAXES

During the nine months ended September 24,
2006, the Company determined, based on an analysis of its taxable income over the preceding three years and the projected taxable income for the subsequent three years, that it is more likely than not that the Company will recover the majority of
its existing net deferred tax asset. Accordingly, during the period, most of the previously recorded valuation allowance with respect to the Companys deferred tax asset was eliminated. As a result of the elimination of the valuation allowance,
the Company realized a net tax benefit of about $2.1 million during the nine months ended September 24, 2006 and the Companys condensed consolidated balance sheets reflected a deferred tax asset of $4.7 million at September 24, 2006.

As of September 24, 2006, the amount of the valuation allowance was $1.2 million, which represents a decrease of about $2.0 million from
December 25, 2005, and consists of $1.0 million for general business credits and $0.2 million for net operating loss carryforwards (NOLs). These differences have been allowed for due to the limitations on usage. The NOLs
have not been used to reduce current taxable income due to the Company not completing its analysis regarding limitations on usage. The Company intends to complete its analysis by year-end as to the portion of NOLs that can be utilized. The
Company reviews all of the available evidence, both positive and negative, in evaluating adequacy of the valuation allowance each quarter.

5. LONG-TERM
DEBT

In March 2006, the Company signed a new financing agreement with Diamond Creek Investment Partners, LLC, (the Lender) at which time
the Companys previous line of credit was terminated. The Credit Agreement provides for a revolving term loan (the Loan or Credit Agreement) to the Company of the lesser of (a) $8.0 million, or (b) 2.25 times
the Companys trailing 12 month EBITDA. Funds may be borrowed under the Credit Agreement, subject to satisfaction of all conditions of funding, in monthly advances in minimum increments of $500,000. Proceeds of the Loan may be used to pay
expenses of the Loan and for general corporate purposes. The interest rate on the Loan is, at the option of the Company and subject to certain limitations on the use of London Interbank Offered Rate (LIBOR) based loans, equivalent to
either (a) prime rate, but not less than 7%, plus an applicable margin, or (b) the LIBOR, but not less than 4%, plus an applicable margin. The



14



---

##### Table of Contents

margin, in each case, varies based upon the Companys leverage ratio (funded debt to EBITDA, each as defined) and ranges from 2.75% to 3.50% with
respect to prime rate loans and 5.50% to 6.25% with respect to LIBOR loans. The interest rate at September 24, 2006 was equal to 11.2% and was adjusted to 10.8% effective October 13, 2006.

The Credit Agreement provides that the Company will pay all expenses incurred in connection with the Loan, including expenses incurred by the Lender. By separate
agreement, the Company agreed to pay certain fees associated with the Loan, including a loan initiation fee of $120,000, an unused line fee of 0.5% of the unused portion of the credit facility payable monthly and a loan servicing fee of $3,000 per
month. In March 2006, we borrowed $210,000 under the line of credit to pay costs associated with obtaining the financing.

On March 31, 2006, the
Company borrowed $1 million under the terms of the Credit Agreement with the Lender. The borrowed funds were primarily used to retire $874,192 of collateralized subordinated notes and mandatorily redeemable capital obligations owed to MAG by the
Companys subsidiary, Chicago Grill, $5,940 of interest and $50,000 for the first annual penalty payment, all of which were guaranteed by the Company, with the balance used for general working capital purposes. The retired obligations related
to the initial funding provided by MAG, as a member/investor in Chicago Grill, with respect to the Companys The Grill on the Alley restaurant in Chicago.

The Loan matures, and is payable in full, on March 9, 2011 subject to mandatory prepayment to the extent, if any, that the outstanding principal balance of the Loan exceeds 2.25 times trailing 12 month EBITDA or upon the occurrence of
certain defined extraordinary events. The Company may prepay amounts owing under the Credit Agreement subject to payment of a prepayment premium of (a) 3% with respect to prepayments occurring on or before March 9, 2007, and (b) 1%
with respect to prepayments occurring after March 9, 2007 and on or before March 9, 2008.

The Companys obligations under the Credit
Agreement are secured by a first lien on all of the Companys assets, including all of the capital stock and other equity interests held by the Company in its subsidiaries, subject to existing liens on such assets. The Loan requires the Company
to comply with certain ordinary lending covenants. These include, among others, financial covenants relating to maximum debt to EBITDA ratio, minimum EBITDA and maximum capital expenditures. The Company must also comply with certain information
requirements, including providing periodic financial statements and projections as well as notices of defaults, litigation and other matters, maintenance of insurance and compliance with laws as well as limitations on liens and encumbrances,
indebtedness, dispositions, dividends and retirement of capital stock, consolidations and mergers, changes in nature of business and other operating, financial and structural limitations.

Events of default in the Credit Agreement include, among others, (a) the failure to pay when due the obligations owing under the Credit Agreement, (b) the
failure to perform and not timely remedy certain covenants, (c) certain cross defaults or cross accelerations, (d) the occurrence of bankruptcy or insolvency events, (e) the failure to make certain payments, or the occurrence of
certain events, relating to retirement plans, (f) certain adverse judgments against the Company or any of its subsidiaries, (g) certain changes in ownership of the Companys stock or the board of directors, or (h) the occurrence
of, and failure to remedy, a Material Adverse Effect (as defined in the Credit Agreement). Upon the occurrence of an event of default, the Lender may terminate the Loan commitment and declare the Loan due and payable in full.



15



---

##### Table of Contents

6. LIABILITY FOR DEBT EXTINGUISHMENT

In March 2006, the Company retired the collateralized subordinated notes and mandatorily redeemable capital obligations owed to the Michigan Avenue Group (MAG) a member of Chicago Grill on the Alley, LLC
(the Chicago Grill). As a result of the prepayment, MAG required a $200,000 penalty for early extinguishment of the obligations. The penalty is payable in four annual installments of $50,000, the first which was paid upon repayment of
the obligations. The Company guaranteed the payment of the debt extinguishment penalty. The balance due to MAG as of September 24, 2006 is $150,000, which is included in current and long-term liabilities in the condensed consolidated balance
sheets.

The penalty on early extinguishment will be deemed to be a cash distribution of the Chicago Grill to MAG if the lease for the restaurant location
of the Chicago Grill on the Alley is renewed. After renewal, the Company will receive the next $200,000 of cash distributions from the Chicago Grill, prior to any distributions being made to MAG. The Company will record this cash distribution when
received.

7. OTHER LONG-TERM LIABILITIES

In
connection with certain of the Companys leases, the landlord has provided the Company with tenant improvement allowances. These lease incentives have been recorded as long-term liabilities and are being amortized over the life of the lease.
Additionally, the Company records deferred rent where lease payments are lower than rental expense recognized on a straight-line basis.

Other Long-Term
Liabilities at September 24, 2006 and December 25, 2005 were comprised of:



|                                  |  |      |       |      |   |      
|--------------------------------- |  | ---- | ----- | ---- | - | -----
|(in thousands)                    |  | 2006 |       | 2005
|Lease Incentives                  |  | $    | 6,726 |      | $ | 5,140
|Deferred Rent                     |  |      | 2,105 |      |   | 2,258
|                                  |  |      |       |      |   |      
|Total Other Long-Term Liabilities |  | $    | 8,831 |      | $ | 7,398
|                                  |  |      |       |      |   |      

8. PER SHARE DATA

Pursuant to SFAS No. 128, Earnings Per Share, basic net income per share is computed by dividing the net income attributable to common shareholders by the weighted-average number of common shares outstanding during the
period. Diluted net income per share is computed by dividing the net income attributable to common shareholders by the weighted-average number of common and common equivalent shares outstanding during the period. Common share equivalents included in
the diluted computation represent shares issuable upon assumed exercise of stock options, warrants and convertible preferred stocks using the treasury stock method.

A reconciliation of earnings available to common stockholders and diluted earnings available to common stockholders and the related weighted average shares for the three and nine-month periods ended September 24,
2006 and September 25, 2005 follows:



16



---

##### Table of Contents

|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------- | ------ | ---- | ------ | --------- | -------- | - | ---- | ------ |  | ---------
|                                                                                                                                                                                                                                                                                                                                                                                       |  | 2006                |        | 2005
|Three months                                                                                                                                                                                                                                                                                                                                                                           |  | Earnings (Restated) |        |      | Shares |           | Earnings |   |      | Shares
|(in thousands, except share data)                                                                                                                                                                                                                                                                                                                                                      |  |                     |        |      |        |           |          |   |      |       
|Net loss                                                                                                                                                                                                                                                                                                                                                                               |  | $                   | (1,923 | )    |        |           |          | $ | (188 | )      |  |          
|Less: preferred stock dividends                                                                                                                                                                                                                                                                                                                                                        |  |                     | (13    | )    |        |           |          |   | (13  | )      |  |          
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|Earnings available for common stockholders                                                                                                                                                                                                                                                                                                                                             |  |                     | (1,936 | )    |        | 6,350,827 |          |   | (201 | )      |  | 5,652,230
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|Dilutive earnings available to common stockholders                                                                                                                                                                                                                                                                                                                                     |  | $                   | (1,936 | )    |        | 6,350,827 |          | $ | (201 | )      |  | 5,652,230
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|                                                                                                                                                                                                                                                                                                                                                                                      
|For the three months ended September 24, 2006; 857,925 options and 500 shares of convertible preferred stock were excluded from the calculation because they were anti-dilutive.
For the three months ended September 25, 2005, 726,675 options; 1,359,896 warrants; and 500 shares of convertible preferred stock were excluded from the calculation because they were anti-dilutive.
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                    
|                                                                                                                                                                                                                                                                                                                                                                                       |  | 2006                |        | 2005
|Nine months                                                                                                                                                                                                                                                                                                                                                                            |  | Earnings (Restated) |        |      | Shares |           | Earnings |   |      | Shares
|(in thousands, except share data)                                                                                                                                                                                                                                                                                                                                                      |  |                     |        |      |        |           |          |   |      |        |  |          
|Net income                                                                                                                                                                                                                                                                                                                                                                             |  | $                   | 69     |      |        |           |          | $ | 619  |        |  |          
|Less: preferred stock dividends                                                                                                                                                                                                                                                                                                                                                        |  |                     | (38    | )    |        |           |          |   | (38  | )      |  |          
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|Earnings available for common stockholders                                                                                                                                                                                                                                                                                                                                             |  |                     | 31     |      |        | 5,980,299 |          |   | 581  |        |  | 5,679,752
|Dilutive securities:                                                                                                                                                                                                                                                                                                                                                                   |  |                     |        |      |        |           |          |   |      |        |  |          
|Stock options                                                                                                                                                                                                                                                                                                                                                                          |  |                     |       |      |        | 96,487    |          |   |     |        |  | 126,111  
|Warrants                                                                                                                                                                                                                                                                                                                                                                               |  |                     |       |      |        | 272,892   |          |   |     |        |  | 411,422  
|Convertible Preferred Stocks                                                                                                                                                                                                                                                                                                                                                           |  |                     |       |      |        | 125,000   |          |   |     |        |  |         
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          
|Dilutive earnings available to common stockholders                                                                                                                                                                                                                                                                                                                                     |  | $                   | 31     |      |        | 6,474,678 |          | $ | 581  |        |  | 6,217,285
|                                                                                                                                                                                                                                                                                                                                                                                       |  |                     |        |      |        |           |          |   |      |        |  |          

For the nine months ended September 24, 2006, 428,825 options were excluded from the calculation because they
were anti-dilutive. For the nine months ended September 25, 2005, 324,625 options; 203,645 warrants; and 500 shares of convertible preferred stock were excluded from the calculation because they were anti-dilutive.

9. ISSUANCES OF COMMON STOCK

During the nine months ended
September 24, 2006, the Company issued 642,317 shares of common stock pursuant to the exercise, by 17 holders, of 1,333,334 warrants originally issued in a 2001 private placement. The Company received $612,749 from the exercise of 272,333
warrants at $2.25 per share. The remaining 369,984 shares were issued pursuant to the cashless exercise of 666,667 warrants at $2.00 and 394,334 warrants at $2.25 per share.



17



---

##### Table of Contents

During the nine months ended September 24, 2006, the Company issued 32,400 shares of common stock pursuant to the
exercise of stock options for the aggregate consideration of $35,812.

10. STOCK-BASED COMPENSATION

We maintain performance incentive plans under which incentive stock options and non-qualified stock options may be granted to employees, consultants and non-employee
directors. To date, we have granted both qualified and non-qualified stock options under these plans. Stock options are granted at the market price on the date of grant, generally vest at 20% per year, and generally expire ten years
from the date of grant. We issue new shares of common stock upon exercise of stock options.

In March 2006, the Companys board of directors adopted
the Grill Concepts, Inc. 2006 Equity Incentive Plan (the 2006 Plan). The shareholders approved the 2006 Plan in June 2006. Under the 2006 Plan, 500,000 shares are reserved for issuance pursuant to the exercise of stock options and awards
of restricted stock, stock appreciation rights and other similar equity based award grants. At September 24, 2006, there were 316,250 shares available for grant under the 2006 Plan and an additional 35,825 shares available for grant under
predecessor plans.

Effective December 26, 2005, the first day of our 2006 fiscal year, we adopted Financial Accounting Standards Board
(FASB) Statement No. 123R, Share-Based Payment (SFAS 123R), using the modified prospective transition method, and as a result, did not retroactively adjust results from prior periods. Under this
transition method, stock-based compensation was recognized for expenses related to the options vesting in the first nine months of 2006 based on the grant date fair value estimated in accordance with the provisions of SFAS 123R. The Company
applies the Black-Scholes valuation model in determining the fair value of share-based payments to employees, consultants and non-employee directors. The resulting compensation expense is recognized over the requisite service period, which is
generally the option vesting term of five years. Options issued to non-employee directors are vested 100% at grant date. Prior to fiscal 2006, stock-based compensation was included as a pro forma disclosure in the Notes to the Condensed
Consolidated Financial Statements as permitted by SFAS 123.

Compensation expense is recognized only for those options expected to vest, with forfeitures
estimated based on our historical experience and future expectations. Prior to the adoption of SFAS 123R, the effect of forfeitures on the pro forma expense amounts were recognized as the forfeitures occurred.

As a result of adopting SFAS 123R, the impact to the Condensed Consolidated Statement of Operations for the nine months ended September 24, 2006 on income before
income taxes and net loss was $153,000 and $92,000, respectively, and $0.02 and $0.01 on basic and diluted earnings per share, respectively.



18



---

##### Table of Contents

The pro forma table below reflects net income (loss) and basic and diluted net income (loss) per share for the three and
nine month periods ended September 25, 2005, had we applied the fair value recognition provisions of SFAS 123R:



|                                                                         |  |                    |       |   |                    |   |      |  
|------------------------------------------------------------------------ |  | ------------------ | ----- | - | ------------------ | - | ---- | -
|                                                                         |  | Three Months Ended |       |   | Nine Months Ended  |  
|(in thousands, except per share amounts)                                 |  | September 25, 2005 |       |   | September 25, 2005 |  
|Net income (loss), as reported                                           |  | $                  | (201  | ) |                    | $ | 581  |  
|Deduct: stock compensation expense under fair value method, net of taxes |  |                    | (125  | ) |                    |   | (201 | )
|                                                                         |  |                    |       |   |                    |   |      |  
|Net income (loss), pro forma                                             |  | $                  | (326  | ) |                    | $ | 380  |  
|                                                                         |  |                    |       |   |                    |   |      |  
|Net income (loss) per share, as reported:                                |  |                    |       |   |                    |   |      |  
|Basic                                                                    |  | $                  | (0.04 | ) |                    | $ | 0.10 |  
|Diluted                                                                  |  | $                  | (0.04 | ) |                    | $ | 0.09 |  
|Net income (loss) per share, pro forma:                                  |  |                    |       |   |                    |   |      |  
|Basic                                                                    |  | $                  | (0.06 | ) |                    | $ | 0.07 |  
|Diluted                                                                  |  | $                  | (0.06 | ) |                    | $ | 0.06 |  

Pro forma disclosures for the three and nine months ended September 24, 2006 are not presented because the
amounts are recognized in the condensed consolidated financial statements.

There were 30,000 options granted in the third quarter of 2006 and 122,250
granted in the third quarter of 2005. There were 183,750 options granted in the first nine months of 2006 and 122,250 options granted in the first nine months of 2005. For all of 2005 and 2006 we have utilized the Black-Scholes option pricing
model for estimating our stock-based compensation cost. The weighted average fair value cost for options granted in 2006 and 2005 was $2.13 and $3.09 per share, respectively.

The Company has adopted the simplified method for determining the expected term of the options. For fiscal 2006, expected stock price volatility is based on the historical volatility of our stock. The risk-free
interest rate is based on the U.S. Treasury yield in effect at the time of grant with an equivalent remaining term. The Company has not paid dividends in the past and does not currently plan to pay any dividends in the near future.



19



---

##### Table of Contents

The fair value of each option grant issued is estimated at the date of grant using the Black-Scholes option-pricing model
with the following weighted average assumptions:



|                                   |  |                           |           |   |                   |   |            |  
|---------------------------------- |  | ------------------------- | --------- | - | ----------------- | - | ---------- | -
|                                   |  | For the nine months ended |          
|                                   |  | September 24,2006         |           |   | September 25,2005 |  
|Expected volatility                |  |                           | 68.40     | % |                   |   | 66.71      | %
|                                   |  |                          
|Risk free interest rate            |  |                           | 5.15      | % |                   |   | 4.05       | %
|                                   |  |                          
|Expected option life               |  |                           | 6.3 years |   |                   |   | 8.67 years |  
|                                   |  |                          
|Dividend yield                     |  |                           | 0         | % |                   |   | 0          | %
|                                   |  |                          
|Fair value cost of options granted |  | $                         | 2.13      |   |                   | $ | 3.09       |  

Stock options activity during the nine months ended September 24, 2006 was as follows:



|                                  |  |         |   |  |                              |      |                                                     |     |                          |        
|--------------------------------- |  | ------- | - |  | ---------------------------- | ---- | --------------------------------------------------- | --- | ------------------------ | -------
|                                  |  | Shares  |   |  | WeightedAverageExercisePrice |      | WeightedAverage RemainingContractualLife (in years) |     | Aggregate IntrinsicValue
|Outstanding at December 25, 2005  |  | 713,275 |   |  | $                            | 2.89 |                                                     |     |                          |        
|                                  |  |         |   | 
|Granted                           |  | 183,750 |   |  |                              | 3.17 |                                                     |     |                          |        
|                                  |  |         |   | 
|Exercised                         |  | (32,400 | ) |  |                              | 2.18 |                                                     |     |                          |        
|                                  |  |         |   | 
|Cancelled                         |  | (25,200 | ) |  |                              | 3.10 |                                                     |     |                          |        
|                                  |  |         |   |  |                              |      |                                                     |     |                          |        
|Outstanding at September 24, 2006 |  | 839,425 |   |  | $                            | 2.98 |                                                     | 6.2 |                          | 462,663
|                                  |  |         |   |  |                              |      |                                                     |     |                          |        
|Exercisable at September 24, 2006 |  | 485,075 |   |  |                              | 2.86 |                                                     | 4.6 |                          | 347,037

The aggregate intrinsic value in the table above represents the total pretax intrinsic value (the difference
between our closing stock price on September 22, 2006 of $3.30 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on
September 24, 2006. This amount changes based on the fair market value of our stock. Total intrinsic value of options exercised for the nine months ended September 24, 2006 was $36,258. As of September 24, 2006, total
unrecognized stock-based compensation expense related to non-vested stock options was $543,412, which is expected to be recognized over a weighted average period of approximately 3 years. As of September 24, 2006 there were 352,075 shares
of common stock available for issuance pursuant to future stock option grants.



20



---

##### Table of Contents

Additional information regarding options outstanding as of September 24, 2006 is as follows:



|                        |  |                                          |  |                                              |  |                                  |      |                                          |         |                                  |   |     
|----------------------- |  | ---------------------------------------- |  | -------------------------------------------- |  | -------------------------------- | ---- | ---------------------------------------- | ------- | -------------------------------- | - | ----
|                        |  | Options Outstanding                      |  | Options Exercisable                         
|Range of Exercise Price |  | Number Outstanding at September 24, 2006 |  | Weighted- Average Remaining Contractual Life |  | Weighted- Average Exercise Price |      | Number Outstanding at September 24, 2006 |         | Weighted- Average Exercise Price
|$1.25                   |  | 1,750                                    |  | 3.7                                          |  | $                                | 1.25 |                                          | 1,750   |                                  | $ | 1.25
|$1.55                   |  | 41,000                                   |  | 4.0                                          |  | $                                | 1.55 |                                          | 41,000  |                                  | $ | 1.55
|$1.65                   |  | 86,500                                   |  | 4.9                                          |  | $                                | 1.65 |                                          | 70,800  |                                  | $ | 1.65
|$1.70                   |  | 34,750                                   |  | 6.7                                          |  | $                                | 1.70 |                                          | 20,050  |                                  | $ | 1.70
|$2.19                   |  | 49,050                                   |  | 4.9                                          |  | $                                | 2.19 |                                          | 49,050  |                                  | $ | 2.19
|$2.23                   |  | 50,000                                   |  | 7.8                                          |  | $                                | 2.23 |                                          | 20,000  |                                  | $ | 2.23
|$2.46                   |  | 14,000                                   |  | 0.9                                          |  | $                                | 2.46 |                                          | 14,000  |                                  | $ | 2.46
|$2.86                   |  | 64,250                                   |  | 6.2                                          |  | $                                | 2.86 |                                          | 37,850  |                                  | $ | 2.86
|$3.14                   |  | 25,000                                   |  | 2.6                                          |  | $                                | 3.14 |                                          | 10,000  |                                  | $ | 3.14
|$3.16                   |  | 203,750                                  |  | 3.6                                          |  | $                                | 3.16 |                                          | 121,000 |                                  | $ | 3.16
|$3.19                   |  | 50,000                                   |  | 9.5                                          |  | $                                | 3.19 |                                          |        |                                  | $ | 3.19
|$3.20                   |  | 30,000                                   |  | 9.8                                          |  | $                                | 3.20 |                                          |        |                                  | $ | 3.20
|$3.45                   |  | 25,000                                   |  | 9.1                                          |  | $                                | 3.45 |                                          |        |                                  | $ | 3.45
|$ 4.00 to $ 4.68        |  | 146,750                                  |  | 6.2                                          |  | $                                | 4.20 |                                          | 81,950  |                                  | $ | 4.17
|$ 5.36 to $14.00        |  | 17,625                                   |  | 0.3                                          |  | $                                | 6.40 |                                          | 17,625  |                                  | $ | 6.40
|                        |  |                                          |  |                                              |  |                                  |      |                                          |         |                                  |   |     
|Total                   |  | 839,425                                  |  |                                              |  |                                  |      |                                          | 485,075 |                                  |   |     
|                        |  |                                          |  |                                              |  |                                  |      |                                          |         |                                  |   |     

11. RECENT ACCOUNTING PRONOUNCEMENTS

In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation (FIN) No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB
Statement No. 109. This interpretation prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and provides
guidance on recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. This Interpretation will be effective for the Company on January 1, 2007, with the cumulative effect of the change in
accounting principle recorded as an adjustment to opening retained earnings. The Company is currently assessing the impact of the adoption of the Interpretation on its financial statements.

In June 2006, the FASB ratified the Emerging Issues Task Forces Abstract (EITF) 06-3 How Taxes Collected from Customers and Remitted to
Governmental Authorities Should Be Presented in the Income Statement (EITF 06-3). EITF 06-3 requires disclosure of the Companys method for presenting the taxes in the income statement. This disclosure is required for interim
and annual reporting periods beginning after December 15, 2006. The Company reports revenues net of all sales and use taxes (excluded from revenues). Adoption of EITF 06-3 will not impact the Companys financial statements.

In November 2005, the FASB issued FASB Staff Position (FSP) FAS 123R-3, Transition Election to Accounting for the Tax Effects of Share-Based Payment
Awards. This FSP requires an entity to follow either the transition guidance for the additional-paid-in-capital pool



21



---

##### Table of Contents

as prescribed in SFAS 123R, Share-Based Payment, or the alternative transition method as described in the FSP. An entity that adopts SFAS 123R using the
modified prospective application may make a one-time election to adopt the transition method described in this FSP. An entity may take up to one year from the later of its initial adoption of SFAS 123R or the effective date of this FSP to
evaluate its available transition alternatives and make its one-time election. This FSP became effective in November 2005. The Company has until December 31, 2006 to make its election. We continue to evaluate the impact that the
adoption of this FSP could have on our financial statements.

In October 2005, the FASB posted FASB Staff Position (FSP) 13-1, which requires
that rental costs incurred during and after a construction period for the right to control the use of a leased asset during and after construction of a lessee asset to be recognized as rental expense. The provisions of FSP 13-1 shall be applied to
the first reporting period beginning after December 15, 2005. The Companys existing accounting policy for rental costs incurred during and after the construction period conforms to FSP 13-1. The adoption of FSP 13-1 did not have a
material impact on the Companys condensed consolidated financial statements.

In May 2005, the Financial Accounting Standards Board
(FASB) issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections (SFAS 154), which requires retroactive application of a voluntary change in accounting principle to
prior period financial statements unless it is impractical. SFAS 154 also requires that a change in method of depreciation, amortization or depletion for long-lived, non-financial assets be accounted for as a change in accounting estimate that is
affected by a change in accounting principle. SFAS 154 replaces APB Opinion 20, Accounting Changes, and SFAS 3, Reporting Accounting Changes in Interim Financial Statements. The Company will adopt the provisions of SFAS 154,
effective in 2007. Management currently believes that adoption of the provisions of SFAS 154 will not have a significant impact on the Companys condensed consolidated financial statements.

12. RELATED PARTY TRANSACTIONS

Terms of the Michigan Avenue Group
Extinguishment Obligations

In March 2006, the Company retired the collateralized subordinated notes and mandatorily redeemable capital obligations owed
to the Michigan Avenue Group (MAG) a member of Chicago Grill on the Alley, LLC (the Chicago Grill). As a result of the prepayment, MAG required a $200,000 penalty for early extinguishment of the obligations. The penalty is
payable in four annual installments of $50,000, the first which was paid upon repayment of the obligations. The Company guaranteed the payment of the debt extinguishment penalty. The balance due to MAG as of September 24, 2006 is $150,000,
which is included in current and long-term liabilities in the condensed consolidated balance sheets.

The penalty on early extinguishment will be deemed to
be a cash distribution of the Chicago Grill to MAG if the lease for the restaurant location of the Chicago Grill on the Alley is renewed. After renewal, the Company will receive the next $200,000 of cash distributions from the Chicago Grill, prior
to any distributions being made to MAG. The Company will record this cash distribution when received.

Amendment to Starwood Development Agreement

On June 21, 2006, the Company entered into a First Amendment to the Development



22



---

##### Table of Contents

Agreement (the First DA Amendment) with Starwood Hotels and Resorts Worldwide, Inc. (Starwood). The First DA Amendment amends the
Companys July 27, 2001 Development Agreement with Starwood to (1) eliminate the Companys obligation to issue warrants to Starwood following the opening of ten, fifteen and twenty restaurants under the terms of the Development
Agreement and (2) modify the exercise price of warrants issued following the opening of five restaurants under the terms of the Development Agreement.

Under the terms of the First DA Amendment, if a fifth restaurant is opened under the terms of the Development Agreement before April 1, 2008, the Company will issue to Starwood warrants to purchase a number of shares of common stock
equal to 4% of the then outstanding shares of the Companys common stock. If the fifth restaurant is opened after April 1, 2008, the Company will issue to Starwood warrants to purchase a number of shares of common stock equal to 4% of the
shares outstanding at December 25, 2005.

The warrants will have an exercise price equal to (1) if the fair market value of the common stock as
of the date of issuance of the warrants (the Threshold Date Value) is greater than the fair market value of the common stock as of the date of the original Development Agreement (the Closing Date Value), the greater of
(a) 75% of the Threshold Date Value, or (b) the Closing Date Value, or (2) if the Threshold Date Value of the common stock is less than the Closing Date Value, the Threshold Date Value.

Amendment to Starwood Stockholders Agreement

On June 21,
2006, the Company entered into a First Amendment to Stockholders Agreement (the First SA Amendment) with Starwood. The First SA Amendment amends the July 27, 2001 Stockholders Agreement between the Company, Starwood and
certain stockholders of the Company to (1) eliminate the Companys obligation to cause at least two nominees of Starwood to be elected to the Companys board of directors if ten or more restaurants are operated under the Development
Agreement, and (2) modify certain provisions limiting the size of the Companys board of directors.

Under the terms of the First SA Amendment,
so long as Starwood continues to hold at least 333,334 shares of the Companys common stock, the Company shall take all actions reasonably necessary to assure that at least one nominee of Starwood is elected to the board of directors and to
limit the size of the board of directors to no more than nine persons.

Purchase of Contract Rights from Hotel Restaurant Properties

On September 1, 2006, the Company entered into an Agreement for Purchase and Sale of Assets (the Purchase Agreement) with Hotel Restaurant Properties,
Inc. (HRP), Hotel Restaurant Properties II, Inc., Hotel Restaurant Properties II Management, Inc., Keith Wolff and Adam Keller (collectively, the Sellers).

The Company entered into the Purchase Agreement in order to eliminate current and future financial restrictions for fees payable to HRP as the Company grows it business of hotel-based restaurants.

Pursuant to the terms of the Purchase Agreement, the Sellers agreed to sell to the Company and the Company agreed to purchase from the Sellers certain rights and
interests of the Sellers relating to the current and future operation of Company restaurants in hotel properties pursuant to the terms of an Agreement, dated August 27, 1998, as amended (the HRP Agreement). Under the terms of the
HRP Agreement, the Sellers had the exclusive right to obtain hotel-based



23



---

##### Table of Contents

locations for Company restaurants and were entitled to receive a portion of the net income, management fees, licensing fees or similar fees of the Company
from the operation of such hotel-based restaurants. The Company, at the date of the Purchase Agreement, operated seven restaurants subject to the HRP Agreement in Skokie, Illinois; San Francisco, California; Houston, Texas; Washington D.C.; Burbank,
California; Portland, Oregon, and Long Beach, California.

Under the Purchase Agreement, the Sellers agreed to transfer to the Company all of the rights in
the management agreements (the Transferred Agreements) relating to the San Francisco; Houston; Washington, D.C.; and Portland restaurants as well as ownership of the Houston liquor license.

Pursuant to the Purchase Agreement, the HRP Agreement was amended, effective June 30, 2006 (the Effective Date), to eliminate exclusivity provisions
under which the Company would use the Sellers as the exclusive parties to identify potential hotel locations and to eliminate certain provisions under which the Sellers could cause the Company to purchase HRP and the Company could acquire HRP. Under
the Purchase Agreement, the Sellers also agreed to relinquish any rights to fees or other compensation relating to Company restaurants opened in hotels pursuant to management, license or lease agreements entered into on or after March 29, 2006,
including any fees relating to restaurants proposed to be opened in Memphis, Tennessee and Seattle, Washington.

The Sellers will retain their rights in
the management contracts relating to the Burbank, Skokie and Long Beach restaurants subject to the continuing terms of the HRP Agreement, as amended, and subject to the rights of the Company to terminate operations of the Skokie and Long Beach
restaurants.

The purchase price of the acquired assets under the Purchase Agreement is $2,771,133 (the Purchase Price). Closing of the
purchase and sale shall occur on the effective date of June 30, 2006 (the Closing Date), and the Purchase Price is payable, on the earlier of June 30, 2007 (the Outside Closing Date) or a mutually agreeable date not
more than 10 days after the date on which the aggregate payments (the Income Stream Payments) received by the Sellers, after the Effective Date and prior to closing, under the Transferred Agreements equal $294,151 (the Maximum
Income Stream Payments). From and after the Effective Date the Income Stream Payments shall not exceed the Maximum Income Stream Payments after the payments of which no further payments shall be made to the Sellers with respect to the
Transferred Agreements. In the event that the Sellers shall not have received the Maximum Income Stream Payments by the Outside Closing Date, the Purchase Price shall be increased by the excess of the Maximum Income Stream Payments over the actual
Income Stream Payments as of the Closing Date.

On the Closing Date, the HRP Agreement will be further amended to eliminate the license granted thereunder
for the Sellers to operate managed outlets under the HRP Agreement, eliminate restrictions on the Sellers ability to provide similar hotel restaurant location services to parties other than the Company and to eliminate other provisions
relating to the Transferred Agreements.

At closing, the Sellers shall enter into a Non-Competition Agreement pursuant to which the Sellers, for a period
of 5 years from the Closing Date, will not assist any owner, operator, franchisor or franchisee of a branded restaurant in entering into a lease, license or management agreement to operate a restaurant, provide room service or provide food or
banquet room events at any hotel (the Restricted Business), provided, however, that the Sellers shall not be



24



---

##### Table of Contents

prohibited from (a) owning up to 10% of any publicly traded company engaged in the Restricted Business, (b) engaging in the Restricted Business
with respect to hotel properties owned by the Sellers or affiliates of the Sellers and managed by the Sellers or the affiliates of the Sellers or (c) engaging in the Restricted Business with up to 3 additional hotels. Branded restaurants, for
purposes of the non-compete agreement, mean a restaurant operated in ten or more locations under a single brand name.

Pursuant to the Purchase Agreement,
the Company has agreed to indemnify the Sellers with respect to any additional tax that may be incurred, as well as related penalties and interest, in the event that the goodwill allocated to the sale is reduced for tax purposes on audit or other
adjustment.

The Company has accounted for the full amount payable under the Purchase Agreement as a contract termination cost during the quarter ended
September 24, 2006 given that entering into the agreement allowed the Company to terminate certain rights and obligations under its pre-existing contractual agreements with HRP. The Company believes the value of the non-compete agreement to be
nominal. Accordingly, no amounts were capitalized as of September 24, 2006. A Payable to HRP was recorded and is presented in the condensed consolidated balance sheets net of Income Stream Payments made during the quarter.

13. DISTRIBUTION OF CAPITAL AND PREFERRED RETURNS

The Companys
San Jose Grill, Chicago Grill on the Alley, The Grill on Hollywood, South Bay Daily Grill and Downtown Daily Grill restaurants are each owned by limited liability companies (the LLCs) in which the Company serves as manager and owns
a controlling interest. Each of the LLCs has minority interest owners (Members) some of whom have participating rights in the joint venture such as the ability to approve operating and capital budgets and the borrowing of money. In
connection with the financing of each of the LLCs, the minority members may have certain rights to priority distributions of capital until they have received a return of their initial investments (Return of Member Capital) as well
as rights to receive defined preferred returns on their invested capital (Preferred Return).

The Universal CityWalk Daily Grill is owned by a
partnership (the CityWalk Partnership) for which we serve as manager. Our partner has certain rights to priority distributions of capital from the CityWalk Partnership until they have received their initial investment.



25



---

##### Table of Contents

The following tables set forth a summary for each of the LLCs and the CityWalk Partnership of (a) the
distributions of capital to the Members and/or the Company during the nine months ended September 24, 2006, (b) the unreturned balance of the capital contributions of the Members and/or the Company at September 24, 2006, and
(c) the accrued, but unpaid, preferred returns due to the Members and/or the Company at September 24, 2006:



|                                                                                             |  |                     |     |   |                                 |   |                             |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|-------------------------------------------------------------------------------------------- |  | ------------------- | --- | - | ------------------------------- | - | --------------------------- | ------- |  | - | ------- | --- | ------- | - |  | ------- | ----- | --- |  | - | --- | ---
|(in thousands)                                                                               |  | San Jose Grill, LLC |     |   | Chicago Grill On The Alley, LLC |   | The Grill On Hollywood, LLC |        
|                                                                                             |  | Members             |     |   | Company                         |   |                             | Members |  |   | Company |     | Members |   |  | Company |      
|Distributions of profit and note repayments during the nine months ended September 24, 2006: |  | $                   | 255 |   |                                 | $ | 255                         |         |  | $ | 972     | (a) |         |  |  |         |      |     |  |   |    |    
|                                                                                             |  |                     |     |   |                                 |   |                             |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Unreturned Initial Capital Contributions at September 24, 2006:                              |  |                     |    |   |                                 |   |                            |         |  |   |        |     |         |  |  | $       | 1,200 |     |  | $ | 250 |    
|                                                                                             |  |                     |     |   |                                 |   |                             |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Preferred Return rate:                                                                       |  |                     | 10  | % |                                 |   | 10                          | %       |  |   | 8       | %   |         |  |  |         | 12    | %   |  |   | 12  | %  
|                                                                                             |  |                     |     |   |                                 |   |                             |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Accrued but unpaid Preferred Returns at September 24, 2006:                                  |  |                     |    |   |                                 |   |                            |         |  |   |        |     |         |  |  |         |       | (b) |  |   |     | (b)
|                                                                                             |  |                     |     |   |                                 |   |                             |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    



26



---

##### Table of Contents

|                                                                               |  |                                              |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|------------------------------------------------------------------------------ |  | -------------------------------------------- | ----- | --- | ------------------------------ | - | -------------------------------------------------- | ------- |  | - | ------- | --- | ------- | - | --- | ----------- | - | ----- | - |  | - | --- | -
|                                                                               |  | South Bay Daily Grill(Continental Park, LLC) |       |     | Universal Citywalk Daily Grill |   | Downtown Daily Grill (612 Flower Daily Grill, LLC) |        
|                                                                               |  | Members                                      |       |     | Company                        |   |                                                    | Members |  |   | Company |     | Members |   |     | Company (d) |  
|Distributions of profit during the nine months ended September 24, 2006:       |  |                                              |      |     |                                |   |                                                   |         |  |   |        |     |         |   |    |             | $ | 27    |   |  | $ | 9   |  
|                                                                               |  |                                              |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Unreturned Initial and Additional Capital Contributions at September 24, 2006: |  | $                                            | 1,100 |     |                                | $ | 450                                                |         |  | $ | 1,496   |     |         | $ | 296 |             | $ | 1,373 |   |  | $ | 304 |  
|                                                                               |  |                                              |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Preferred Return rate:                                                         |  |                                              | 10    | %   |                                |   | 10                                                 | % (c)   |  |   |        |     |         |   |    |             |   | 9     | % |  |   | 9   | %
|                                                                               |  |                                              |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Accrued but unpaid Preferred Returns at September 24, 2006:                    |  |                                              |       | (b) |                                |   |                                                    | (b)     |  |   |         | (b) |         |   |    |             | $ | 39    |   |  | $ | 7   |  
|                                                                               |  |                                              |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  

---

|(a) | Distribution of capital and note repayments as of September 24, 2006 includes $902,000 of retirement of collateralized subordinated notes and mandatorily redeemable capital
obligations and $70,000 of interest and preferred return.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Due to the under performance of the restaurants the preferred return is not being accrued. The Company is not liable to pay the preferred return distributions, such that they
represent a non-recourse obligation of the subsidiary entity. If preferred returns were accrued for The Grill on Hollywood the member would have an accrued preferred return of $950,000 and the Company would have an accrued preferred return of
$198,000. If preferred returns were accrued for the South Bay Daily Grill the member would have an accrued preferred return of $466,000 and the Company would have an accrued preferred return of $183,000. If preferred returns were accrued for the
CityWalk Partnership the Member would have an accrued preferred return of $627,000.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | The Companys preferred return with respect to the South Bay Daily Grill is based on unrecovered capital contribution and accrued but unpaid management fees.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | The Company is a non-managing member, and a wholly owned subsidiary of the Company is the manager of this restaurant.
|--- | ---------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

14. LITIGATION CONTINGENCIES AND COMMITMENTS

Litigation Contingencies

In June 2004, one of our former hourly restaurant employees filed a class action lawsuit
against the Company in the Superior Court of California of Orange County. We requested, and were granted, a motion to move the suit from Orange County to Los Angeles County. The lawsuit was then filed in the Superior Court of California of Los
Angeles in December 2004. The plaintiff has alleged violations of California labor laws with respect to providing meal and rest breaks. The lawsuit sought unspecified amounts of penalties and other monetary payments on behalf of the plaintiffs and
other purported class members. We believe that all of our employees were provided with the opportunity to take all required meal and rest breaks. The case has been placed in a stay status pending the outcome of a review by the California Supreme
Court of appealed cases of the same nature that is expected to happen in the first half of 2007. We intend to vigorously defend our position in all of these matters although the outcome cannot be ascertained at this time.

A Class Action complaint was filed against us in the Superior Court of the State of California for the County of Los Angeles on March 15, 2006. The plaintiff
and those similarly situated (Servers) complain that the Company has violated the labor code by having Servers Tip Out Bartenders and Expeditors a percentage of their tips to these employees who provide no direct table
service. The complaint has labeled this act as Tip-pooling. At a hearing on August 25, 2006 the case was dismissed without prejudice and the plaintiffs counsel stipulated that an appeal will not be filed.

Commitments

In June 2006, the Company signed a management
agreement for a hotel-based Daily Grill to open at the Sheraton Seattle, in Seattle, Washington. The restaurant owner will pay substantially all construction and pre-opening costs, other than approximately $450,000 of remodeling costs to be
contributed by the Company if the total construction costs exceed $1.5 million. The Company will receive management and incentive fees and will be entitled to receive a 9% preferred return on any capital contribution. The restaurant is scheduled to
open in the summer of 2007.



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations.
|------- | --------------------------------------------------------------------------------------

The following discussion and analysis should be read in conjunction with the Companys financial statements and notes thereto included elsewhere in this Form 10-Q/A. Except for the historical information
contained herein, the discussion in this Form 10-Q/A contains certain forward looking statements that involve risks and uncertainties, such as statements of the Companys plans, objectives, expectations and intentions. The cautionary statements
made in this Form 10-Q should be read as being applicable to all related forward looking statements wherever they appear in this Form 10-Q/A. The Companys actual results could differ materially from those discussed here. For a discussion of
certain factors that could cause actual results to be materially different, refer to the Companys Annual Report on Form 10-K for the year ended December 25, 2005.

The following discussion gives effect to the restatement discussed in Note 1 to the condensed consolidated financial statements included in this Form 10-Q/A.

Current Year Developments

Restaurant Openings, Leasing and
Management. The Company opened one new restaurant during the nine months ended September 24, 2006. On July 17, 2006, the Company opened a Grill on the Alley restaurant in Dallas, Texas. This was the first opening of a Grill
on the Alley concept restaurant since 2001.



28



---

##### Table of Contents

In April 2006, the Company signed a management agreement for a hotel-based Daily Grill to open at the Westin Memphis
Beale Street in Memphis, Tennessee. The restaurant owner will pay all construction and pre-opening costs. The Company will receive a management fee with an annual guaranteed minimum fee of $130,000. The restaurant is scheduled to open in the spring
of 2007.

In June 2006, the Company signed a management agreement for a hotel-based Daily Grill to open at the Sheraton Seattle, in Seattle, Washington.
The restaurant owner will pay substantially all construction and pre-opening costs, other than approximately $450,000 of remodeling costs to be contributed by the Company if the total construction costs exceed $1.5 million. The Company will receive
management and incentive fees and will be entitled to receive a 9% preferred return on any capital contribution. The restaurant is scheduled to open in the summer of 2007.

Credit Facility. In March 2006, the Company entered into a financing agreement with Diamond Creek Investment Partners, LLC, at which time the Companys previous line of credit was terminated. The
Credit Agreement provides for a revolving term loan (the Loan) to the Company of the lesser of (a) $8.0 million, or (b) 2.25 times the Companys trailing 12 month EBITDA. Funds may be borrowed under the Credit Agreement,
subject to satisfaction of all conditions of funding, in monthly advances in minimum increments of $500,000. Proceeds of the Loan may be used to pay expenses of the Loan and for general corporate purposes. The interest rate on the Loan is, at the
option of the Company and subject to certain limitations on the use of LIBOR based loans, equivalent to either (a) the prime rate, but not less than 7%, plus an applicable margin, or (b) the London Interbank Offered Rate, but not less than
4%, plus an applicable margin. The margin, in each case, varies based upon the Companys leverage ratio (funded debt to EBITDA, each as defined) and ranges from 2.75% to 3.50% with respect to prime rate loans and 5.50% to 6.25% with respect to
LIBOR loans. The interest rate at September 24, 2006 was equal to 11.2% and was adjusted to 10.8% effective October 13, 2006.

The Credit
Agreement provides that the Company will pay all expenses incurred in connection with the Loan, including expenses incurred by the Lender. By separate agreement, the Company agreed to pay certain fees associated with the Loan, including a loan
initiation fee of $120,000, an unused line fee of 0.5% of the unused portion of the credit facility payable monthly and a loan servicing fee of $3,000 per month. In March 2006, we borrowed $210,000 under the line of credit to pay costs associated
with obtaining the financing.

The Loan matures, and is payable in full, on March 9, 2011 subject to mandatory prepayment to the extent, if any, that
the outstanding principal balance of the Loan exceeds 2.25 times trailing 12 month EBITDA or upon the occurrence of certain defined extraordinary events. The Company may prepay amounts owing under the Credit Agreement subject to payment of a
prepayment premium of (a) 3% with respect to prepayments occurring on or before March 9, 2007, and (b) 1% with respect to prepayments occurring after March 9, 2007 and on or before March 9, 2008.

The Companys obligations under the Credit Agreement are secured by a first lien on all of the Companys assets, including all of the capital stock and other
equity interests held by the Company in its subsidiaries, subject to existing liens on such assets. The Loan requires the Company to comply with certain ordinary lending covenants. These include, among others, financial covenants relating to maximum
debt to EBITDA ratio, minimum EBITDA and maximum capital expenditures. The Company must also comply with certain information requirements, including providing periodic financial statements and projections as well as notices of defaults, litigation
and other matters, maintenance of insurance and compliance with laws as well as limitations on liens and encumbrances, indebtedness, dispositions, dividends and retirement of capital stock, consolidations and mergers, changes in nature of business
and other operating, financial and structural limitations.



29



---

##### Table of Contents

On March 31, 2006, the Company borrowed $1 million under the terms of the Credit Agreement with the Lender. The
borrowed funds were primarily used to retire $874,192 of collateralized subordinated notes and mandatorily redeemable capital obligations owed to MAG by the Companys subsidiary Chicago Grill, $5,940 of interest and $50,000 for the first annual
penalty payment, all of which amounts were guaranteed by the Company, with the balance used for general working capital. The retired obligations related to the initial funding provided by MAG, as a member/investor in Chicago Grill LLC, with respect
to the Companys The Grill on the Alley restaurant in Chicago.

Management Changes. In June 2006, following the Companys annual
stockholders meeting, Robert Spivak retired as the Companys President and Chief Executive Officer and Philip Gay, the Companys Executive Vice President and Chief Financial Officer, assumed the positions of President and Chief Executive
Officer. Mr. Spivak continues to provide services to the Company in a consulting capacity and as a director. In July 2006, Wayne Lipschitz was hired and appointed as Vice President and Chief Financial Officer.

Income Taxes. During the nine-months ended September 24, 2006, the Company determined, based on an analysis of its taxable income over the preceding
three years and the projected taxable income for the subsequent three years, that it is more likely than not that the Company will recover the majority of its existing net deferred tax asset. Accordingly, during the period, most of the previously
recorded valuation allowance with respect to the Companys deferred tax asset was eliminated. As a result of the elimination of the valuation allowance, the Company realized a net tax benefit of about $3.6 million during the nine-months ended
September 24, 2006 and the Companys condensed consolidated balance sheets reflected a deferred tax asset of $4.7 million at September 24, 2006.

The Company has a remaining valuation allowance of $1.2 million, consisting of $1.0 million for general business credits and $0.2 million for net operating losses (NOLs). There is still some analysis to be done as to
whether the Company can utilize all of the NOLs and the general business credits as both of these have limitations. The Company will continue to review the valuation allowance each quarter to see if any further adjustments are necessary.

Issuances of Common Stock. During the nine months ended September 24, 2006, the Company issued 642,317 shares of restricted common
stock pursuant to the exercise, by 17 holders, of 1,333,334 warrants originally issued in a 2001 private placement. The Company received $612,749 from the exercise of 272,333 warrants at $2.25 per share. The remaining 369,984 shares were issued
pursuant to the cashless exercise of 666,667 warrants at $2.00 and 394,334 warrants at $2.25 per share.

During the nine months ended September 24,
2006, the Company issued 32,400 shares of common stock pursuant to the exercise of stock options for the aggregate consideration of $35,812.

Stock
Based Compensation. Effective December 26, 2005, the first day of the Companys 2006 fiscal year, the Company adopted Financial Accounting Standards Board (FASB) Statement No. 123(R), Share-Based
Payment (SFAS 123R), using the modified prospective transition method, and as a result, did not retroactively adjust results from prior periods. Under this transition method, stock-based compensation was recognized for
expenses related to the options vesting in the first nine months of 2006 based on the grant date fair value estimated in accordance with the provisions of SFAS 123R. The Company applies the Black-Scholes valuation model in determining the fair
value of share-based payments to employees, consultants and non-employee directors. The



30



---

##### Table of Contents

resulting compensation expense is recognized over the requisite service period, which is generally the option vesting term of five years. Options issued to
non-member directors are vested 100% at grant date. Prior to fiscal 2006, stock-based compensation was included as a pro forma disclosure in the Notes to the condensed consolidated financial statements as permitted by SFAS 123.

As a result of the adoption of SFAS 123R, during the nine months ended September 24, 2006, the Company recorded compensation expense relating to stock option grants
of $153,000. The Company recorded no compensation expense during the fiscal 2005 period relating to stock option grants. Had the Company reported stock based compensation expense under SFAS 123R during 2005, the Companys pro forma compensation
expense associated with option grants during the nine months ended September 25, 2005 would have been $201,000.

There were no modifications made to
outstanding share options prior to the adoption of SFAS 123R. There have been no changes made to the quantity or type of incentive awards granted since the adoption of SFAS 123R. Terms for incentive compensation awards have remained the same in 2006
as they were in 2005.

As of September 24, 2006, total unrecognized stock-based compensation expense related to non-vested stock options was $543,412,
which is expected to be recognized over a weighted average period of approximately 3 years.

In March 2006, the Companys board of directors adopted
the Grill Concepts, Inc. 2006 Equity Incentive Plan (the 2006 Plan). The shareholders approved the 2006 Plan in June 2006. Under the 2006 Plan, 500,000 shares are reserved for issuance pursuant to the exercise of stock options and awards
of restricted stock, stock appreciation rights and other similar equity based award grants. There were 183,750 and 122,250 options granted in the first three quarters of 2006 and 2005 respectively. At September 24, 2006, there were 316,250
shares available for grant under the 2006 Plan and an additional 35,825 shares available for grant under predecessor plans.

Amendment of Starwood
Agreements. On June 21, 2006, the Company entered into a First Amendment to the Development Agreement (the First DA Amendment) with Starwood Hotels and Resorts Worldwide, Inc. (Starwood). The First DA Amendment
amends the Companys July 27, 2001 Development Agreement with Starwood to (1) eliminate the Companys obligation to issue warrants to Starwood following the opening of ten, fifteen and twenty restaurants under the terms of the
Development Agreement and (2) modify the exercise price of warrants issued following the opening of five restaurants under the terms of the Development Agreement.

Under the terms of the First DA Amendment, if a fifth restaurant is opened under the terms of the Development Agreement before April 1, 2008, the Company will issue to Starwood warrants to purchase a number of
shares of common stock equal to 4% of the then outstanding shares of the Companys common stock. If the fifth restaurant is opened after April 1, 2008, the Company will issue to Starwood warrants to purchase a number of shares of common
stock equal to 4% of the shares outstanding at December 25, 2005.

The warrants will have an exercise price equal to (1) if the fair market value
of the common stock as of the date of issuance of the warrants (the Threshold Date Value) is greater than the fair market value of the common stock as of the date of the original Development Agreement (the Closing Date
Value), the greater of (a) 75% of the Threshold Date Value, or (b) the Closing Date Value, or (2) if the Threshold Date Value of the common stock is less than the Closing Date Value, the Threshold Date Value.

On June 21, 2006, the Company entered into a First Amendment to Stockholders Agreement (the



31



---

##### Table of Contents

First SA Amendment) with Starwood. The First SA Amendment amends the July 27, 2001 Stockholders Agreement between the Company,
Starwood and certain stockholders of the Company to (1) eliminate the Companys obligation to cause at least two nominees of Starwood to be elected to the Companys board of directors if ten or more restaurants are operated under the
Development Agreement, and (2) modify certain provisions limiting the size of the Companys board of directors.

Under the terms of the First SA
Amendment, so long as Starwood continues to hold at least 333,334 shares of the Companys common stock, the Company shall take all actions reasonably necessary to assure that at least one nominee of Starwood is elected to the board of directors
and to limit the size of the board of directors to no more than nine persons.

Purchase of HRP Contract Rights. On September 1, 2006,
the Company entered into an Agreement for Purchase and Sale of Assets (the Purchase Agreement) with Hotel Restaurant Properties, Inc. (HRP), Hotel Restaurant Properties II, Inc., Hotel Restaurant Properties II Management,
Inc., Keith Wolff and Adam Keller (collectively, the Sellers).

Pursuant to the terms of the Purchase Agreement, the Sellers agreed to sell to
the Company and the Company agreed to purchase from the Sellers certain rights and interests of the Sellers relating to the current and future operation of Company restaurants in hotel properties pursuant to the terms of an Agreement, dated
August 27, 1998, as amended (the HRP Agreement). Under the terms of the HRP Agreement, the Sellers had the exclusive right to obtain hotel-based locations for Company restaurants and were entitled to receive a portion of the net
income, management fees, licensing fees or similar fees of the Company from the operation of such hotel-based restaurants. The Company, at the date of the Purchase Agreement, operated seven restaurants subject to the HRP Agreement in Skokie,
Illinois; San Francisco, California; Houston, Texas; Washington D.C.; Burbank, California; Portland, Oregon; and Long Beach, California.

Under the
Purchase Agreement, the Sellers agreed to transfer to the Company all of the rights in the management agreements (the Transferred Agreements) relating to the San Francisco; Houston; Washington, D.C.; and Portland restaurants as well as
ownership of the Houston liquor license.

Pursuant to the Purchase Agreement, the HRP Agreement was amended, effective June 30, 2006 (the
Effective Date), to eliminate exclusivity provisions under which the Company would use the Sellers as the exclusive parties to identify potential hotel locations and to eliminate certain provisions under which the Sellers could cause the
Company to purchase HRP and the Company could acquire HRP. Under the Purchase Agreement, the Sellers also agreed to relinquish any rights to fees or other compensation relating to Company restaurants opened in hotels pursuant to management, license
or lease agreements entered into on or after March 29, 2006, including any fees relating to restaurants proposed to be opened in Memphis, Tennessee and Seattle, Washington.

The Sellers will retain their rights in the management contracts relating to the Burbank, Skokie and Long Beach restaurants subject to the continuing terms of the HRP Agreement, as amended, and subject to the rights
of the Company to terminate operations of the Skokie and Long Beach restaurants.

The purchase price of the acquired assets under the Purchase Agreement is
$2,771,133 (the Purchase Price). Closing of the purchase and sale shall occur on the Effective Date of June 30, 2006 (the Closing Date), and the Purchase Price is payable, on the earlier of June 30, 2007 (the
Outside Closing Date) or a mutually agreeable date not more than 10 days after the date on which the aggregate payments (the Income Stream Payments) received by the Sellers, after the Effective



32



---

##### Table of Contents

Date, and prior to closing, under the Transferred Agreements equal $294,151 (the Maximum Income Stream Payments). From and after the Effective
Date the Income Stream Payments shall not exceed the Maximum Income Stream Payments after the payments of which no further payments shall be made to the Sellers with respect to the Transferred Agreements. In the event that the Sellers shall not have
received the Maximum Income Stream Payments by the Outside Closing Date, the Purchase Price shall be increased by the excess of the Maximum Income Stream Payments over the actual Income Stream Payments as of the Closing Date.

On the Closing Date, the HRP Agreement will be further amended to eliminate the license granted thereunder for the Sellers to operate managed outlets under the HRP
Agreement, eliminate restrictions on the Sellers ability to provide similar hotel restaurant location services to parties other than the Company and to eliminate other provisions relating to the Transferred Agreements.

At closing, the Sellers shall enter into a Non-Competition Agreement pursuant to which the Sellers, for a period of 5 years from the Closing Date, will not assist any
owner, operator, franchisor or franchisee of a branded restaurant in entering into a lease, license or management agreement to operate a restaurant, provide room service or provide food or banquet room events at any hotel (the Restricted
Business), provided, however, that the Sellers shall not be prohibited from (a) owning up to 10% of any publicly traded company engaged in the Restricted Business, (b) engaging in the Restricted Business with respect to hotel
properties owned by the Sellers or affiliates of the Sellers and managed by the Sellers or the affiliates of the Sellers or (c) engaging in the Restricted Business with up to 3 additional hotels. Branded restaurants, for purposes of the
Non-Competition Agreement, mean a restaurant operated in ten or more locations under a single brand name.

Pursuant to the Purchase Agreement, the Company
has agreed to indemnify the Sellers with respect to any additional tax that may be incurred, as well as related penalties and interest, in the event that the goodwill allocated to the sale is reduced for tax purposes on audit or other adjustment.

The Purchase Price and Maximum Income Stream payments have been accounted for as a contract termination cost with respect to the HRP Agreement, and have
accordingly been expensed during the quarter ended September 24, 2006.



33



---

##### Table of Contents

Results of Operations

The following table sets forth, for the periods indicated, information derived from the Companys condensed consolidated statements of operations expressed as a percentage of total revenues:



|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|------------------------------------------------------------------------------- |  | ------------------ | - |  | ----------------- | - |  | ----------------- | - |  | ----------------- | -
|                                                                                |  | Three Months Ended |   |  | Nine Months Ended |  
|                                                                                |  | September 24,2006  |   |  | September 25,2005 |   |  | September 24,2006 |   |  | September 25,2005 |  
|                                                                                |  | (Restated)         |   |  |                   |   |  | (Restated)        |   |  |                   |  
|Revenues:                                                                       |  | %                  |   |  | %                 |   |  | %                 |   |  | %                 |  
|Sales                                                                           |  | 77.0               |   |  | 76.5              |   |  | 77.5              |   |  | 77.9              |  
|Cost reimbursements                                                             |  | 20.4               |   |  | 21.2              |   |  | 20.2              |   |  | 19.9              |  
|Management and license fees                                                     |  | 2.6                |   |  | 2.6               |   |  | 2.3               |   |  | 2.2               |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Total revenues                                                                  |  | 100.0              |   |  | 100.0             |   |  | 100.0             |   |  | 100.0             |  
|                                                                                |  |                    |   | 
|Operating expenses:                                                             |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Cost of sales                                                                   |  | 22.4               |   |  | 21.5              |   |  | 22.0              |   |  | 21.9              |  
|Restaurant operating                                                            |  | 47.1               |   |  | 47.5              |   |  | 46.3              |   |  | 46.6              |  
|Reimbursed costs                                                                |  | 20.4               |   |  | 21.2              |   |  | 20.2              |   |  | 19.9              |  
|General and administrative                                                      |  | 7.5                |   |  | 6.6               |   |  | 7.5               |   |  | 6.6               |  
|Depreciation and amortization                                                   |  | 3.1                |   |  | 3.8               |   |  | 2.9               |   |  | 3.1               |  
|Pre-opening costs                                                               |  | 1.5                |   |  | 0.1               |   |  | 0.9               |   |  | 0.5               |  
|Contract termination cost                                                       |  | 16.1               |   |  |                  |   |  | 5.4               |   |  |                  |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Total operating expenses                                                        |  | 118.1              |   |  | 100.7             |   |  | 105.2             |   |  | 98.6              |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Income (loss) from operations                                                   |  | (18.1              | ) |  | (0.7              | ) |  | (5.2              | ) |  | 1.4               |  
|                                                                                |  |                    |   | 
|Interest, net                                                                   |  | (0.5               | ) |  | (0.3              | ) |  | (0.3              | ) |  | (0.2              | )
|Debt extinguishment costs                                                       |  | (0.0               | ) |  |                  |   |  | (0.5              | ) |  |                  |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Income (loss) before benefit (provision) for income taxes and minority interest |  | (18.6              | ) |  | (1.0              | ) |  | (6.0              | ) |  | 1.2               |  
|                                                                                |  |                    |   | 
|Benefit (provision) for income taxes                                            |  | 8.7                |   |  | (0.4              | ) |  | 6.3               |   |  | (0.5              | )
|                                                                                |  |                    |   | 
|Minority interest in net (profit) loss of subsidiaries                          |  | (0.1               | ) |  | 0.3               |   |  | (0.2              | ) |  | 0.7               |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  
|Net income (loss)                                                               |  | (10.0              | ) |  | (1.1              | ) |  | 0.1               |   |  | 1.4               |  
|                                                                                |  |                    |   |  |                   |   |  |                   |   |  |                   |  



34



---

##### Table of Contents

The following table sets forth, for the periods indicated, information derived from the Companys condensed
consolidated financial statements of operations expressed as a percentage of total restaurant sales:



|                              |  |                    |  |                   |  |                   |  |                  
|----------------------------- |  | ------------------ |  | ----------------- |  | ----------------- |  | -----------------
|                              |  | Three Months Ended |  | Nine Months Ended
|                              |  | September 24,2006  |  | September 25,2005 |  | September 24,2006 |  | September 25,2005
|Revenues:                     |  | %                  |  | %                 |  | %                 |  | %                
|                              |  |                    |  |                   |  |                   |  |                  
|Sales                         |  | 100.0              |  | 100.0             |  | 100.0             |  | 100.0            
|Cost of sales                 |  | 29.1               |  | 28.1              |  | 28.3              |  | 28.2             
|Restaurant operating expenses |  | 61.1               |  | 62.1              |  | 59.8              |  | 59.8             

The following tables set forth certain financial information and other restaurant data relating to Company owned
restaurants and Company managed and/or licensed restaurants.



|                                |  |                       |  |                      |  |                             |  |      |  |      |  |     
|------------------------------- |  | --------------------- |  | -------------------- |  | --------------------------- |  | ---- |  | ---- |  | ----
|                                |  | Third QuarterOpenings |  | Year-to-dateOpenings |  | Total open atEnd of Quarter
|                                |  | 2006                  |  | 2005                 |  | 2006                        |  | 2005 |  | 2006 |  | 2005
|Daily Grill restaurants:        |  |                       |  |                      |  |                             |  |      |  |      |  |     
|Company owned                   |  |                      |  | (1)                  |  |                            |  | 1    |  | 12   |  | 12  
|Managed and/or licensed         |  |                      |  |                     |  |                            |  |     |  | 8    |  | 8   
|Grill on the Alley restaurants: |  |                       |  |                      |  |                             |  |      |  |      |  |     
|Company owned                   |  | 1                     |  |                     |  |                            |  |     |  | 5    |  | 4   
|                                |  |                       |  |                      |  |                             |  |      |  |      |  |     
|Total                           |  | 1                     |  | (1)                  |  |                            |  | 1    |  | 25   |  | 24  
|                                |  |                       |  |                      |  |                             |  |      |  |      |  |     



|                                                            |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  
|----------------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | ----------------- |  | - | ----------------- | - |  | - | ------ | -
|                                                            |  | Three Months Ended |        |   | Nine Months Ended |  
|                                                            |  | September 24,2006  |        |   | September 25,2005 |   |        | September 24,2006 |  |   | September 25,2005 |  
|Weighted average weekly sales per Company owned restaurant: |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  
|Daily Grill                                                 |  | $                  | 59,814 |   |                   | $ | 55,344 |                   |  | $ | 63,248            |   |  | $ | 58,735 |  
|Grill on the Alley                                          |  |                    | 87,167 |   |                   |   | 81,969 |                   |  |   | 85,867            |   |  |   | 81,207 |  
|                                                            |  |                    |        |  
|Change in comparable restaurant sales (1):                  |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  
|Daily Grill                                                 |  |                    | 5.4    | % |                   |   | 1.1    | %                 |  |   | 5.3               | % |  |   | 0.0    | %
|Grill on the Alley                                          |  |                    | 12.1   | % |                   |   | 13.0   | %                 |  |   | 11.2              | % |  |   | 10.7   | %
|                                                            |  |                    |        |  
|Total sales (in thousands):                                 |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  
|Daily Grill                                                 |  | $                  | 9,331  |   |                   | $ | 9,036  |                   |  | $ | 29,599            |   |  | $ | 27,434 |  
|Grill on the Alley                                          |  |                    | 5,461  |   |                   |   | 4,262  |                   |  |   | 14,767            |   |  |   | 12,668 |  
|                                                            |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  
|Total consolidated sales                                    |  | $                  | 14,792 |   |                   | $ | 13,298 |                   |  | $ | 44,366            |   |  | $ | 40,102 |  
|                                                            |  |                    |        |   |                   |   |        |                   |  |   |                   |   |  |   |        |  

---

|(1) | When computing comparable restaurant sales, restaurants open for at least 12 months are compared from period to period.
|--- | -----------------------------------------------------------------------------------------------------------------------

We also earn revenues from management and license fees based on a percentage of gross sales at restaurants under management and licensing arrangements. Our management
and license fee revenue typically is earned at a rate of five to eight percent of reported sales at these restaurants.



35



---

##### Table of Contents

The sales of managed and licensed restaurants are not included in our condensed consolidated statements of operations. However, we consider the disclosure of
these sales to be a key indicator of brand strength and important to understanding how changes in sales at the managed and licensed restaurants impact our revenue.

Sales at non-Company owned Grill Concepts-branded restaurants, categorized as, managed and licensed restaurants were as follows:



|                            |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|--------------------------- |  | ------------------ | ----- | - | ----------------- | - | ----- | ----------------- |  | - | ----------------- | - |  | - | ------ | -
|                            |  | Three Months Ended |       |   | Nine Months Ended |  
|(in thousands)              |  | September 24,2006  |       |   | September 25,2005 |   |       | September 24,2006 |  |   | September 25,2005 |  
|Managed Daily Grills        |  | $                  | 5,444 |   |                   | $ | 4,830 |                   |  | $ | 15,941            |   |  | $ | 14,039 |  
|Licensed Daily Grills       |  |                    | 1,801 |   |                   |   | 2,173 |                   |  |   | 5,486             |   |  |   | 5,943  |  
|                            |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|                            |  | $                  | 7,245 |   |                   | $ | 7,003 |                   |  | $ | 21,427            |   |  | $ | 19,982 |  
|                            |  |                    |       |   |                   |   |       |                   |  |   |                   |   |  |   |        |  
|Management and license fees |  | $                  | 491   |   |                   | $ | 402   |                   |  | $ | 1,329             |   |  | $ | 1,127  |  
|Percent of gross sales      |  |                    | 6.8   | % |                   |   | 5.7   | %                 |  |   | 6.2               | % |  |   | 5.6    | %

Material Changes in Results of Operations for the Three and Nine Months Ended September 24, 2006 as
compared to the Three and Nine Months Ended September 25, 2005

Revenues. Total revenues increased 10.5% to $19.2 million for the
2006 third quarter from $17.4 million in the 2005 third quarter and increased 11.1% to $57.2 million for the 2006 year-to-date period from $51.5 million for the 2005 year-to-date period. For the quarter, total revenues consisted of sales revenues of
$14.8 million, up 11.2% from $13.3 million in the 2005 quarter, management and license fees of $0.5 million, up 22.1% from $0.4 million in the 2005 quarter, and reimbursed managed outlet expenses of $3.9 million, up 6.7% from $3.7 million in the
2005 quarter. For the year-to-date period, total revenues consisted of sales revenues of $44.4 million, up 10.6% from $40.1 million in the 2005 year-to-date period, management and license fees of $1.3 million, up 17.9% from $1.1 million in the 2005
year-to-date period, and reimbursed managed outlet expenses of $11.5 million, up 12.4% from $10.3 million in the 2005 year-to-date period.

Sales for Daily
Grill restaurants increased by 3.3% from $9.0 million in the 2005 quarter to $9.3 million in the 2006 period. The increase in sales revenues for the Daily Grill restaurants from 2005 to 2006 was primarily attributable to an increase in same store
sales of 5.4% ($0.4 million) for restaurants open for the entire 39 weeks in both 2005 and 2006 and an increase in sales at restaurants opened in 2005 ($0.1 million) partially offset by a decrease in sales at the La Cienega Daily Grill ($0.2
million) due to closure of the restaurant in July 2005 at the lease expiration.

Sales for Daily Grill restaurants increased by 7.9% from $27.4 million for
the nine months in 2005 to $29.6 million in 2006. The increase in sales revenues for the Daily Grill restaurants from 2005 to 2006 was primarily due to the 2005 opening of the Santa Monica Daily Grill and the Downtown Daily Grill ($2.3 million)
combined with improved sales at the comparable restaurants of 5.3% ($1.3 million) partially offset by a decrease at the La Cienega Daily Grill ($1.4 million) due to closure of the restaurant in July 2005. Management considers performance of same
store or comparable store sales to be an important measure of growth when evaluating performance. Weighted average weekly sales at the Daily Grill restaurants increased 7.7% from $58,735 in 2005 to $63,248 in 2006. Comparable restaurant sales and
weighted average weekly sales at the Daily Grill restaurants in 2006 reflected a menu price increase in the spring of 2006. The increase in same store sales was principally attributable to an increase in check averages.



36



---

##### Table of Contents

Sales for Grill restaurants increased by 28.1% from $4.3 million in the 2005 quarter to $5.5 million in the 2006 quarter.
The increase in sales revenues for the Grill restaurants from 2005 to 2006 was attributable to both the opening of the Dallas Grill in July 2006 ($0.7 million) and improved sales at comparable restaurants ($0.5 million). The improvement in same
store sales was primarily attributable to increased guest counts.

Sales for Grill restaurants increased 16.6% from $12.7 million for the nine months in
2005 to $14.8 million for the nine-months in 2006. The increase in sales revenues for the Grill restaurants from 2005 to 2006 was attributable to the opening of the Dallas Grill in July 2006 ($0.7 million) and improved sales at comparable
restaurants ($1.4 million). The improvement in same store sales was primarily attributable to increased guest counts. Weighted average weekly sales at the Grill restaurants increased 5.7% from $81,207 in 2005 to $85,867 in 2006.

Management and license fee revenues were attributable to hotel restaurant management services which accounted for $438,000 of management fees during the 2006 quarter as
compared to $348,000 during the 2005 quarter and licensing fees of $53,000 during the 2006 quarter compared to $54,000 during the 2005 quarter. The increase in management and license fees during 2006 was attributable to improved sales at managed
restaurants. The fees earned from managing restaurants are higher rates than those for licensing restaurants resulting in fees being a higher percentage of sales with the increase all coming from management fees.

For the year-to-date period, management and license fee revenues were attributable to hotel restaurant management services and licensing arrangements which accounted for
$1,153,000 of management fees during the 2006 period as compared to $954,000 during the 2005 period and licensing fees of $176,000 during the 2006 period as compared to $173,000 during the 2005 period. The increase in management and license fees
during 2006 was attributable to improved sales at all of the managed restaurants.

Cost reimbursements represent amounts incurred by the Company on
behalf of managed outlets for which the Company receives reimbursements from the owners of the managed restaurants. The increase in revenues attributable to cost reimbursements for both the quarter and year-to-date periods were attributable to
increased sales at managed restaurants.

Operating Expenses and Operating Results. Total operating expenses, including cost of sales,
restaurant operating expenses, reimbursed costs, general and administrative expenses, depreciation and amortization, pre-opening costs and a contract termination cost, increased 29.7% to $22.7 million in the 2006 quarter (representing 118.1% of
revenues) from $17.5 million in 2005 (representing 100.7% of revenues). For the nine months, total operating expenses increased 18.4% to $60.2 million (representing 105.2% of revenues) from $50.8 million in 2005 (representing 98.7% of revenues).

Cost of Sales.While sales revenues increased by 11.2% ($1.5 million) in the 2006 quarter and 10.6% ($4.3 million) for the nine
months as compared to 2005, total cost of sales increased by 14.8%, or $0.6 million, for the quarter and 11.1% or $1.3 million, for the nine months ended September 24, 2006 as compared to the same periods in 2005. The dollar increase in cost of
sales is primarily due to the increase in sales with a minimal amount due to increased prices. Cost of sales as a percentage of restaurant sales was 29.1% for the third quarter and 28.3% for the nine months ended September 24, 2006 as compared
to 28.1% for the third quarter and 28.2% for the year-to-date period in 2005. The increase in cost of sales as a percentage of restaurant sales for the quarter is due to the opening of the Dallas Grill. Excluding the Dallas Grill the percentage
would be 27.5%.



37



---

##### Table of Contents

Restaurant operating expenses.Restaurant operating expenses increased by $0.8 million, or 9.5%, for
the quarter and $2.6 million, or 10.7%, for the nine months as compared to the same periods in 2005. The dollar increase in restaurant operating expenses for the quarter was primarily attributable to the opening of the Dallas Grill ($0.4 million),
and increase in payroll and related costs at comparable restaurants ($0.4 million) and variable costs at comparable restaurants ($0.1 million). The dollar increase in operating expenses for the nine months was primarily attributable to a full 39
weeks of operations at the Downtown Daily Grill compared to 17 weeks in 2005 ($0.9 million), a full 39 weeks of operations at the Santa Monica Daily Grill compared to 28 weeks in 2005 ($0.5 million), the opening of the Dallas Grill in July 2006
($0.5 million), increased wages and related benefits at the comparable restaurants ($1.1 million), variable costs at comparable restaurants ($0.5 million) and occupancy costs at comparable restaurants ($0.2 million) partially offset by the closure
of the La Cienega Daily Grill in July 2005 ($1.1 million). Restaurant operating expenses, as a percentage of restaurant sales, were 61.1% in the third quarter of 2006 and 62.1% in the third quarter of 2005. For the nine months, the percentages were
59.8% in both 2006 and 2005.

Reimbursed Costs.Reimbursed costs increased 6.7% from $3.7 million to $3.9 million for the quarter and
12.4% from $10.3 million in 2005 to $11.5 million in 2006 for the nine months. These expenses represent the operating costs for which we are the primary obligor of the restaurants and the Company does not consolidate. The increase is primarily due
to increased cost of goods and variable expenses resulting from a 12.7% and 13.6% increase in sales for the quarter and year-to-date, respectively.

General and Administrative.General and administrative expense increased 25.8% for the current quarter and 26.0% for the nine months as compared to the same periods in 2005. As a percentage of total revenues, general
and administrative expense totaled 7.5% for the quarter and nine months as compared to 6.6% for the third quarter and nine months in 2005. The increase in total general and administrative expense of $0.3 million, or 25.8%, for the 2006 quarter was
primarily attributable to increases in stock related compensation expenses ($45,000), outside accounting services ($64,000), and salaries and related benefits ($194,000). The increase in total general and administrative expense of $0.9 million, or
26.0%, for the 2006 nine month period is attributable to travel primarily related to potential site visits ($134,000), salaries and related benefits ($347,000), stock related compensation expenses ($153,000), establishment of the training department
($93,000), outside accounting fees ($78,000), non-recurring legal fees ($41,000) and a system implementation fee ($30,000).

Depreciation and
Amortization.Depreciation and amortization expense decreased by 10.0% for the current quarter and increased 3.2% for the nine months of 2006 compared to 2005, representing 3.7% of restaurant sales for the nine months of 2006 and 4.0%
of sales for the same period in 2005. The absolute dollar increase in depreciation and amortization expense for the nine months was primarily due to the opening of the Santa Monica and Downtown Daily Grills in 2005, partially offset by the closure
of the La Cienega Daily Grill.

Pre-opening Costs.Pre-opening costs totaled $285,000 in the 2006 quarter as compared to $11,000 in
the 2005 quarter and $483,000 in the 2006 nine month period as compared with $272,000 in 2005. The 2006 pre-opening costs were attributable to the Dallas Grill opening and the 2005 costs were attributable to the opening of the Santa Monica and
Downtown Daily Grills.

Contract Termination Cost.Contract termination cost incurred as a result of the purchase of certain contract
rights from Hotel Restaurant Properties and affiliates, was $3.1 million for the quarter and nine months of 2006.



38



---

##### Table of Contents

Interest. Total net interest increased by $47,000, or 109.3%, during the current quarter and $74,000, or
60.2%, during the current nine months compared to the same periods in 2005. The increase in interest expense was primarily attributable to interest on the line of credit and the amortization of deferred loan costs related to the line of credit.

Debt Extinguishment Costs. On March 31, 2006 the Company retired the collateralized subordinated note payable and mandatorily
redeemable capital obligations payable to the Michigan Avenue Group. The Company recorded a debt extinguishment loss on retirement of $279,000. A condition of the early debt retirement was a $200,000 penalty to be paid out in four annual
installments of $50,000 each. Additionally $69,000 of warrant costs and $10,000 of deferred loan costs associated with the debt were written off.

Income Tax Provision/Benefit. During the quarter and nine months ended September 24, 2006, the Company reported a tax benefit of $1.7 million and $3.6 million, respectively. During the quarter ended September 25,
2005, the Company reported a tax provision of $68,000 and for the nine months a tax provision of $277,000. The favorable change in taxes reported during 2006 was attributable to the elimination of the majority of the valuation allowance with respect
to the Companys deferred tax asset. The benefit realized by the Company during 2006 was attributable to the determination, based on its taxable income over the preceding three years and its taxable income projected for the next three years,
that it is more likely than not that the Company will recover its existing net deferred tax asset.

Minority Interest. We reported a minority
interest in the profit of consolidated affiliates of $30,000 during the 2006 third quarter as compared to a minority interest in the loss of our majority owned subsidiaries of $40,000 during the 2005 quarter. For the nine months, we reported a
minority interest in the profit of majority owned subsidiaries of $135,000 during 2006 as compared to a minority interest in the loss of consolidated affiliates of $364,000 during 2005. The change in minority interest for the quarter and nine months
was primarily attributable to improved operations at the San Jose Grill, the Downtown Daily Grill, the CityWalk Daily Grill and having fully utilized our allocation of minority interest for the Hollywood Grill.

Net Income (Loss).We reported a net loss of $1.9 million for the third quarter and net income of $0.1 million for the nine months of 2006 as
compared to net loss of $0.2 million for the third quarter and net income of $0.6 million for the nine months in 2005.

Material Changes in Financial
Condition, Liquidity and Capital Resources.

At September 24, 2006 we had negative working capital of $4.8 million and a cash balance of $2.2
million compared to negative working capital of $1.3 million and a cash balance of $3.2 million at December 25, 2005.

The change in our cash position
reflects the following cash flows:



|                                          |  |                |        |   |      |   |        |  
|----------------------------------------- |  | -------------- | ------ | - | ---- | - | ------ | -
|(in thousands)                            |  | 2006(restated) |        |   | 2005 |  
|Net cash provided by operating activities |  | $              | 2,183  |   |      | $ | 3,227  |  
|Net cash used in investing activities     |  |                | (3,533 | ) |      |   | (3,927 | )
|Net cash provided by financing activities |  |                | 369    |   |      |   | 952    |  
|                                          |  |                |        |   |      |   |        |  
|Net increase (decrease) in cash           |  | $              | (981   | ) |      | $ | 252    |  
|                                          |  |                |        |   |      |   |        |  



39



---

##### Table of Contents

Included in cash flows from operating activities were tenant improvement allowances of $1.8 million and $2.0 million in
2006 and 2005, respectively.

The $3.5 million negative change in working capital position was principally attributable the recording of a $3.0 million
payable to HRP related to the purchase of contract rights and a $1.0 million decrease in cash, offset by a $0.5 million increase in prepaid and other current assets.

Our need for capital resources historically has resulted from, and for the foreseeable future is expected to relate primarily to, the construction and opening of new restaurants. Funds necessary to operate restaurants
under management agreements are usually funded by cash generated by the restaurants. Sales from these outlets are deposited into an agency account belonging to the owner and we pay the outlet operating expenses, including our fee, from this agency
account. Historically, we have funded our day-to-day operations through operating cash flows that have ranged from $1.8 to $4.6 million over the past three fiscal years. Growth has been funded through a combination of lines of credit, bank
borrowing, loans from stockholders/officers, the sale of debentures and stock, loans and tenant allowances from certain of our landlords, and, beginning in 1999, through joint venture arrangements.

Financing Facility. On March 31, 2006, the Company borrowed $1 million under the terms of the Credit Agreement with Diamond Creek Investment Partners
LLC. The borrowed funds were primarily used to retire $874,192 of collateralized subordinated notes and mandatorily redeemable capital obligations owed to MAG by the Companys subsidiary the Chicago Grill, $5,940 of interest and $50,000 for the
first annual penalty payment, all of which amounts were guaranteed by the Company, with the balance used for general working capital. The retired obligations related to the initial funding provided by MAG, as a member/investor in Chicago Grill, with
respect to the Companys The Grill on the Alley restaurant in Chicago.

At September 24, 2006, the Company had $1.2 million owing under our line
of credit, $0.4 million owing under equipment lease financing transactions, loans from stockholders/officers of $0.2 million, and loans/advances from a landlord, the SBA and others of $0.1 million. As of September 24, 2006, $1.8 million of the
tenant improvement allowance for the Dallas Grill has been received. These tenant incentive allowances have been recorded in other long-term liabilities and are being amortized against rent expense over the lease terms.

Issuances of Common Stock. During the nine months ended September 24, 2006, the Company received aggregate proceeds of $648,561 from the sale of
304,733 shares of common stock pursuant to the exercise of outstanding warrants and options. The Company issued an additional 369,984 shares of common stock during the nine months ended September 24, 2006 as a result of the exercise of
1,061,001 warrants pursuant to cashless exercise provisions by which the Company received no cash. The warrants exercised during the period were issued pursuant to a 2001 private placement and were exercisable at $2.00 or $2.25 per share.

Operating Leases and Contractual Obligations. At September 24, 2006, we were obligated under eighteen leases covering the premises in
which our Daily Grill and Grill Restaurants are located as well as a lease on our executive office. Such restaurant leases and the executive office lease contain minimum rent provisions which provide for the payment of minimum aggregate rental
payments of approximately $30.1 million over the life of those leases, with minimum annual rental payments of $3.6 million in 2006, $7.3 million between 2007 and 2008, $6.1 million between 2009 and 2010, and $13.1 million thereafter.



40



---

##### Table of Contents

The following table details our contractual obligations as of September 24, 2006:



|                              |  |                                       |        |      |   |             |  |             |        |            |   |       |  |   |       
|----------------------------- |  | ------------------------------------- | ------ | ---- | - | ----------- |  | ----------- | ------ | ---------- | - | ----- |  | - | ------
|                              |  | Payments due by period (in thousands)
|                              |  | Total                                 |        | 2006 |   | 2007 - 2008 |  | 2009  2010 |        | Thereafter
|Long-term debt                |  | $                                     | 1,481  |      | $ | 175         |  | $           | 18     |            | $ | 1,243 |  | $ | 45    
|Capital lease obligations     |  |                                       | 371    |      |   | 29          |  |             | 153    |            |   | 161   |  |   | 28    
|Operating lease commitments   |  |                                       | 30,139 |      |   | 3,647       |  |             | 7,324  |            |   | 6,061 |  |   | 13,107
|Other contractual obligations |  |                                       | 3,020  |      |   | 138         |  |             | 2,882  |            |   |      |  |   |      
|                              |  |                                       |        |      |   |             |  |             |        |            |   |       |  |   |       
|Total                         |  | $                                     | 35,011 |      | $ | 3,989       |  | $           | 10,377 |            | $ | 7,465 |  | $ | 13,180
|                              |  |                                       |        |      |   |             |  |             |        |            |   |       |  |   |       

Capital Expenditures. During the nine months ended September 24, 2006, the Companys
capital expenditures totaled $3.7 million. Capital expenditures during the period related principally to the opening of a Grill restaurant in Dallas, Texas. With regards to capital expenditures during the period in connection with the Dallas Grill
$2.0 million was funded by landlord tenant improvement allowances.

Commitments Relating to Managed Restaurants and LLCs. Under
certain of our operating and management agreements we have an obligation to potentially make additional cash advances and/or contributions and may not realize any substantial returns for some time. The agreements and arrangements under which we may
be required to make cash advances or contributions, guarantee obligations or defer receipt of cash are described in the Companys Form 10-K for the year ended December 25, 2005. There were no material developments with respect to those
agreements and arrangements during the quarter and nine months ended September 24, 2006.



41



---

##### Table of Contents

Detailed information regarding the initial capital contributions to the LLCs and the CityWalk Partnership,
Preferred Returns for each, management fees payable to the Company and principal distribution provisions are included in the Companys Form 10-K for the year ended December 25, 2005. The following tables set forth a summary for each of the
LLCs and the CityWalk Partnership of (a) the distributions of capital to the Members and/or the Company during the six months ended September 24, 2006, (b) the unreturned balance of the capital contributions of the Members and/or the
Company at September 24, 2006, and (c) the accrued, but unpaid, preferred returns due to the Members and/or the Company at September 24, 2006:



|                                                                                             |  |                     |     |   |                                |   |                            |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|-------------------------------------------------------------------------------------------- |  | ------------------- | --- | - | ------------------------------ | - | -------------------------- | ------- |  | - | ------- | --- | ------- | - |  | ------- | ----- | --- |  | - | --- | ---
|(in thousands)                                                                               |  | San Jose Grill, LLC |     |   | Chicago Grill On TheAlley, LLC |   | The Grill OnHollywood, LLC |        
|                                                                                             |  | Members             |     |   | Company                        |   |                            | Members |  |   | Company |     | Members |   |  | Company |      
|Distributions of profit and note repayments during the nine months ended September 24, 2006: |  | $                   | 255 |   |                                | $ | 255                        |         |  | $ | 972     | (a) |         |  |  |         |      |     |  |   |    |    
|                                                                                             |  |                     |     |   |                                |   |                            |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Unreturned Initial Capital Contributions at September 24, 2006:                              |  |                     |    |   |                                |   |                           |         |  |   |        |     |         |  |  | $       | 1,200 |     |  | $ | 250 |    
|                                                                                             |  |                     |     |   |                                |   |                            |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Preferred Return rate:                                                                       |  |                     | 10  | % |                                |   | 10                         | %       |  |   | 8       | %   |         |  |  |         | 12    | %   |  |   | 12  | %  
|                                                                                             |  |                     |     |   |                                |   |                            |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    
|Accrued but unpaid Preferred Returns at September 24, 2006:                                  |  |                     |    |   |                                |   |                           |         |  |   |        |     |         |  |  |         |       | (b) |  |   |     | (b)
|                                                                                             |  |                     |     |   |                                |   |                            |         |  |   |         |     |         |   |  |         |       |     |  |   |     |    



42



---

##### Table of Contents

|                                                                               |  |                                               |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|------------------------------------------------------------------------------ |  | --------------------------------------------- | ----- | --- | ------------------------------ | - | -------------------------------------------------- | ------- |  | - | ------- | --- | ------- | - | --- | ----------- | - | ----- | - |  | - | --- | -
|                                                                               |  | South Bay Daily Grill (Continental Park, LLC) |       |     | Universal Citywalk Daily Grill |   | Downtown Daily Grill (612 Flower Daily Grill, LLC) |        
|                                                                               |  | Members                                       |       |     | Company                        |   |                                                    | Members |  |   | Company |     | Members |   |     | Company (d) |  
|Distributions of profit during the nine months ended September 24, 2006:       |  |                                               |      |     |                                |   |                                                   |         |  |   |        |     |         |   |    |             | $ | 27    |   |  | $ | 9   |  
|                                                                               |  |                                               |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Unreturned Initial and Additional Capital Contributions at September 24, 2006: |  | $                                             | 1,100 |     |                                | $ | 450                                                |         |  | $ | 1,496   |     |         | $ | 296 |             | $ | 1,373 |   |  | $ | 304 |  
|                                                                               |  |                                               |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Preferred Return rate:                                                         |  |                                               | 10    | %   |                                |   | 10                                                 | % (c)   |  |   |        |     |         |   |    |             |   | 9     | % |  |   | 9   | %
|                                                                               |  |                                               |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  
|Accrued but unpaid Preferred Returns at September 24, 2006                     |  |                                               |       | (b) |                                |   |                                                    | (b)     |  |   |         | (b) |         |   |    |             | $ | 39    |   |  | $ | 7   |  
|                                                                               |  |                                               |       |     |                                |   |                                                    |         |  |   |         |     |         |   |     |             |   |       |   |  |   |     |  

---

|a) | Distribution of capital and note repayments as of September 24, 2006 includes $902,000 of retirement of collateralized subordinated notes and mandatorily redeemable capital
obligations and $70,000 of interest and preferred return.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|b) | Due to the under performance of the restaurants the preferred return is not being accrued. The Company is not liable to pay the preferred return distributions, such that they
represent a non-recourse obligation of the subsidiary entity. If preferred returns were accrued for The Grill on Hollywood the Member would have an accrued preferred return of $950,000 and the Company would have an accrued preferred return of
$198,000. If preferred returns were accrued for the South Bay Daily Grill the Member would have an accrued preferred return of $466,000 and the Company would have a preferred return of $183,000. If preferred returns were accrued for the CityWalk
Partnership the Member would have an accrued preferred return of $627,000.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|c) | The Companys preferred return with respect to the South Bay Daily Grill is based on unrecovered capital contribution and accrued but unpaid management fees.
|-- | -------------------------------------------------------------------------------------------------------------------------------------------------------------

|d) | The Company is a non-managing member and a wholly owned subsidiary of the Company is the manager of this restaurant.
|-- | --------------------------------------------------------------------------------------------------------------------

In addition to existing contractual and other commitments with respect to managed restaurants, the Company has entered into agreements to manage Daily Grill restaurants
in Memphis, Tennessee and Seattle, Washington. The Memphis restaurant is expected to open in the spring of 2007 and the Seattle restaurant in the summer of 2007. The Company is obligated to contribute approximately $450,000, if construction exceeds
$1,500,000, toward the initial remodeling cost of the Seattle Daily Grill. The Company has no required contribution to the Memphis Daily Grill.



43



---

##### Table of Contents

Critical Accounting Policies

The Companys discussion and analysis of its financial condition and results of operations are based upon the Companys financial statements, which have been prepared in accordance with accounting principles generally accepted in
the United States of America. The Company believes certain critical accounting policies affect its more significant judgments and estimates used in the preparation of its financial statements. A description of the Companys critical accounting
policies is set forth in the Companys Form 10-K for the year ended December 25, 2005.

We maintain a large deductible insurance policy related
to workers compensation coverage. Predetermined loss limits have been arranged with insurance companies to limit our per occurrence cash outlay. Accrued expenses and other liabilities include estimated costs to settle unpaid claims and
estimated incurred, but not reported, claims using actuarial methodologies. During the quarter and nine months ended September 24, 2006, we recorded a provision to increase the reserve for workers compensation claims of $88,000 and $267,000,
respectively.

With the adoption for stock-based compensation in accordance with the provisions of SFAS 123R at the beginning of fiscal 2006, we added a
new critical accounting policy to the previous disclosure included in Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations of our Annual Report on Form 10-K for the fiscal year ended
December 25, 2005.

Stock-Based Compensation.The Company accounts for stock-based compensation in accordance with the provisions of
SFAS 123R. We use the Black-Scholes option-pricing model, which requires the input of highly subjective assumptions. These assumptions include estimating the volatility of the Companys common stock price over the vesting term and the number of
options that will ultimately not complete their vesting requirements (forfeitures). Changes in the subjective assumptions can materially affect the estimated fair value of stock-based compensation and consequently, the related amount
recognized on the Condensed Consolidated Statements of Operations. See Note 10 of the Notes to the condensed consolidated financial statements in this Form 10-Q for further discussion of stock-based compensation.

Except as noted above, there have been no material changes to the other critical accounting policies previously reported in our Annual Report on Form 10-K for the fiscal
year ended December 25, 2005.

Certain Factors Affecting Future Operating Results

This Form 10-Q/A contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Our actual results could differ
materially from those set forth in the forward-looking statements. Certain factors that might cause such a difference include the following: adverse weather conditions and other conditions affecting agricultural output which may cause shortages of
key food ingredients and volatility of food prices and which, in turn, may reduce operating margins; food-borne illnesses from items supplied by vendors over which we have limited control; changes in consumer tastes, demographics and adverse
economic conditions which may result in reduced frequency of dining at our restaurants; the dependence on key personnel and ability to attract and retain qualified management and restaurant personnel to support existing operations and future growth;
regulatory developments, particularly relating to labor matters (i.e., minimum wage, health insurance and other benefit requirements), health and safety conditions, service of alcoholic beverages and taxation, which could increase the cost of
restaurant operations; establishment of market position and consumer acceptance in new markets in light of intense competition in the restaurant industry and



44



---

##### Table of Contents

the geographic separation of senior management from such markets; potential delays in securing sites for new restaurants and delays in opening restaurants
which may entail additional costs and lower revenues than would otherwise exist in the absence of such delays; the availability of capital to fund future restaurant openings; rising energy costs and the occurrence of rolling blackouts in California
which may result in higher occupancy costs and periodic restaurant closures; national terrorist attacks; earthquakes in California; and, other risks described more fully in Risk Factors in Part I, Item 1A of the Companys Form
10-K for the year ended December 31, 2005 and in Part II, Item 1A of this Form 10-Q/A.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

The
Company is exposed to market risk from changes in interest rates on funded debt. This exposure relates to our credit line facility. There were $1.2 million borrowings outstanding under the Credit Line Facility at September 24, 2006. Borrowings
under the Credit Facility bear interest at the Prime or LIBOR rates plus a margin ranging from 2.75% to 6.25%. A hypothetical 1% interest rate change would not have a material impact on the Companys results of operations.



|Item 4. | Evaluation of Disclosure Controls and Procedures
|------- | ------------------------------------------------

We maintain
disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and 15d-15(e)) that are designed to ensure that information required to be disclosed in our Exchange Act reports 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 our Chief Executive Officer and Chief Financial Officer, as appropriate,
to allow timely decisions regarding the required disclosure.

In designing and evaluating the disclosure controls and procedures, management recognizes
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 necessarily is required to apply its judgment in evaluating the
cost-benefit relationship of possible controls and procedures.

An evaluation as of the end of the period covered by this report was carried out under the
supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and
Rule 15d -15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act). Based on their evaluation, our certifying officers concluded that these disclosure controls and procedures are effective in providing
reasonable assurance that the information required to be disclosed by us in our periodic reports filed with the Securities and Exchange Commission (SEC) is recorded, processed, summarized and reported within the time periods specified by
the SECs rules and SEC reports.

There have been no changes in our internal control over financial reporting that occurred during the period covered
by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Subsequent to
filing our original report, and in connection with the review of our financial statements for the second quarter of 2007, we concluded that the accounting for our asset purchase agreement with HRP was incorrect. This instance is considered to be a
material weakness in our disclosure controls and procedures particularly as it relates to the selection and application of accounting principles and specifically accounting for nonrecurring transactions. As a result of such conclusions, our
management determined to restate our consolidated financial statements as of and for the three and nine months ended September 24, 2006, the year ended December 31, 2006 and the three months ended April 1, 2007.



45



---

##### Table of Contents

In conjunction with the decision to restate our financial statements, management re-evaluated our disclosure controls and
procedures and concluded that these controls were not effective as of September 24, 2006.

During the third quarter of 2007, we took steps to
identify, rectify and prevent the recurrence of the circumstances that resulted in our determination to restate prior period financial statements, including an increased emphasis on review of accounting literature relating to non-recurring
transactions. As part of this undertaking, we have consulted with our independent registered public accounting firm, increased the number of accounting professionals within the finance organization, increased emphasis on continuing education for our
accounting personnel and increased emphasis on reviewing applicable accounting literature, all relating to the selection and application of accounting principles pertaining to these areas.



46



---

##### Table of Contents

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

A Class Action complaint was filed in the
Superior Court of the State of California for the County of Los Angeles on March 15, 2006. The plaintiff and those similarly situated (Servers) complain that the Company has violated the labor code by having Servers Tip
Out Bartenders and Expeditors a percentage of their tips to these employees who provide no direct table service. The complaint has labeled this act as Tip-pooling. At a hearing on August 25, 2006 the case was
dismissed without prejudice and the plaintiffs counsel stipulated that an appeal will not be filed.



|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes in our Risk
Factors as disclosed in our 2005 Annual Report on Form 10-K.



|Item 6. | Exhibits
|------- | --------



| | (a) | Exhibits
| | --- | --------



|            |  |                                                                                                                                                               
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                   
|31.1        |  | Section 302 Certification of CEO and Principal Executive Officer                                                                                              
|            | 
|31.2        |  | Section 302 Certification of CFO and Principal Financial Officer                                                                                              
|            | 
|32.1        |  | Certification of CEO and Principal Executive Officer Pursuant to 18.U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.2        |  | Certification of CFO and Principal Financial Officer Pursuant to 18.U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



47



---

##### Table of Contents

SIGNATURES

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

GRILL CONCEPTS, INC.



|                    |  |                        |  |                
|------------------- |  | ---------------------- |  | ---------------
|Signature           |  | Title                  |  | Date           
|                    |  |                       
|/s/ Philip Gay      |  | President and Chief    |  | August 14, 2007
|Philip Gay          |  | Executive Officer      |  |                
|                    |  |                       
|/s/ Wayne Lipschitz |  | Vice President and CFO |  | August 14, 2007
|Wayne Lipschitz     |  |                        |  |                



48