<PAGE>

               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549
                              FORM 10-QSB/A No. 1

     (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934
         For the quarterly period ended June 30, 2000
         OR
     ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934
         For the transition period from _________ to ___________.

COMMISSION FILE NUMBER:  0-29205
                         -------

                          LIGHTHOUSE FAST FERRY, INC.
           --------------------------------------------------------
            (Exact name of small business issuer as in its charter)


     New Jersey                                    22-3241823
-------------------------------                 -------------------
(State or other jurisdiction of                 (I.R.S. Employer
incorporation or organization)                  Identification No.)


        195 Fairfield Avenue, Suite 3C, West Caldwell, New Jersey 07006
       -----------------------------------------------------------------
                   (Address of principal executive offices)

                                (973) 618-9036
                               ----------------
                          (Issuer's telephone number)


                           LIGHTHOUSE LANDINGS, INC.
                         ----------------------------
     (Former name, former address and former fiscal year, if changed since
                                 last report)


Check whether the registrant (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months(or for such
Shorter period that the registrant was required to file such reports) and (2)
has been subject to such filing requirements for the past 90 days.
YES   X      NO ____
     ----


The number of shares outstanding of the issuer's classes of common equity, as of
July 31, 2000 is 6,519,295 shares of Common Stock.

Transitional Small Business Disclosure Format (check one):
YES         NO  X
    _____      ----

                                       1
<PAGE>

                        PART I - FINANCIAL INFORMATION

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

LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

Interim Consolidated Financial Statements
June 30, 2000
(Unaudited)



                                     INDEX

                                                            Page No.
                                                            -------


      Balance Sheets
      At June 30, 2000 and December 31, 1999..................  3


      Statements of Operations
      For the Three and Six Months Ended
      June 30, 2000 and 1999..................................  4


      Statement of Changes in Stockholders'
      Equity (Capital Deficiency) for the Six Months Ended
      June 30, 2000...........................................  5


      Statements of Cash Flows
      For the Six Months Ended
      June 30, 2000 and 1999.................................. 6-7


      Notes to Consolidated Condensed
      Financial Statements.................................... 8-17

                                       2
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

                     CONSOLIDATED CONDENSED BALANCE SHEETS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                   A S S E T S                                June 30,      December 31,
                                   -----------                                  2000          1999
                                                                             -----------    -----------
<S>                                                                          <C>            <C>
Current assets:
  Cash                                                                       $   207,546    $    97,957
  Inventories                                                                     37,841         40,948
  Net assets of discontinued operations                                           65,612         32,582
  Prepaid expenses and other current assets                                       49,016        127,994
                                                                             -----------    -----------
          Total current assets                                                   360,015        299,481

Property and equipment - at cost,
  less accumulated depreciation                                               11,856,017     12,288,880

Goodwill net of accumulated amortization                                       1,072,463      1,112,935

Other assets                                                                     201,323         51,764
                                                                             -----------    -----------
                                                                             $13,489,818    $13,753,060
                                                                             ===========    ===========

               LIABILITIES AND STOCKHOLDERS' EQUITY (CAPTIAL DEFICIENCY)
               ---------------------------------------------------------

Current liabilities:
  Bridge financing payable                                                   $ 1,322,326    $         -
  Current maturities of long-term debt                                         1,706,566      1,879,764
  Notes payable - stockholders                                                   157,098        125,000
  Accounts payable and accrued expenses                                          974,536        948,606
       Deferred revenues                                                         168,838         68,765
 Due to officers/stockholders                                                    220,385        449,540
                                                                             -----------    -----------
          Total current liabilities                                            4,549,749      3,471,675


Long-term debt - net of current maturities                                     9,635,330     10,064,110
                                                                             -----------    -----------

          Total liabilities                                                   14,185,079     13,535,785
                                                                             -----------    -----------
Stockholders' equity, (Capital Deficiency):
  Common stock - $.01 par value
    Authorized - 10,000,000 shares
    Issued and outstanding - 6,245,295 shares
      June 30, 2000 and 4,905,795 in
      December 31, 1999                                                           62,453         49,058
  Additional paid-in capital                                                   6,269,318      5,312,588
  Accumulated deficit                                                         (7,027,032)    (5,144,371)
                                                                             -----------    -----------
     Total stockholders' equity (Capital Deficiency)                            (695,261)       217,275
                                                                             -----------    -----------

                                                                             $13,489,818    $13,753,060
                                                                             ===========    ===========
</TABLE>


    See accompanying notes to consolidated condensed financial statements.

                                       3
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

                CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                   For the three           For the six
                                                   months ended            months ended
                                                     June 30                 June 30
                                                   ------------            ------------

                                                 2000        1999        2000        1999
                                             ----------   ---------   ----------   ----------
<S>                                         <C>          <C>         <C>          <C>
Revenue                                     $   960,646  $  879,657  $ 1,642,971  $ 1,601,065
Costs of Services:
  Ferry operations                              697,795     372,596    1,318,408      725,851
  Depreciation                                  229,416     221,750      458,832      444,858
                                             ----------   ---------   ----------   ----------
Total Costs of Services                         927,211     584,346    1,778,240    1,170,709
                                             ----------   ---------   ----------   ----------

Other operating costs and expenses:

Selling, General & administrative               444,142     298,438      702,702      540,576
Marketing                                        17,249       4,671       41,926       10,892
Amortization of goodwill                         20,236      20,236       40,472       40,472
                                             ----------   ---------   ----------   ----------
Loss from operations                           (448,192)    (38,034)   (919,369)     (161,584)

Other expenses:
  Interest (net)                                394,882     410,549      728,008      730,257
  Provision for state income taxes                    -       1,223            -        1,687
                                             ----------   ---------   ----------   ----------
    Total other expenses                        394,882     411,772      728,008      731,944


Loss from continuing operations before
 minority share loss in subsidiary             (843,074)   (449,806)  (1,647,377)    (893,528)

Minority share in loss of subsidiary                  -           -            -       11,071
                                             ----------   ---------   ----------   ----------
Loss from continuing operations                (843,074)   (449,806)  (1,647,377)    (882,457)

Loss on discontinued operations                (235,284)   ( 24,756)    (235,284)     (47,723)
                                             ----------   ---------   ----------   ----------
Net loss                                     (1,078,358)   (474,562)  (1,882,661)    (930,180)
                                             ----------   ---------   ----------   ----------
Per share data:
  Basic and diluted:
    Loss from continuing operations              ($ .14)     ($ .14)      ($ .29)       ($.27)
    Loss from discontinuing operations           (  .04)     ($ .01)      ($ .04)       ($.01)
                                             ----------   ---------   ----------   ----------

    Net loss                                     ($ .18)     ($ .15)      ($ .33)       ($.28)
                                             ==========   =========   ==========   ==========
    Weighted average number of shares
     outstanding
     Basic and diluted                        6,125,745   3,282,795    5,742,092    3,271,679
                                             ==========   =========   ==========   ==========
</TABLE>


    See accompanying notes to consolidated condensed financial statements.

                                       4
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES


 CONSOLIDATED CONDENSED STATEMENT OF STOCKHOLDERS' EQUITY (CAPITAL DEFICIENCY)

                    FOR THE SIX MONTHS ENDED JUNE 30, 2000
                                  (Unaudited)



<TABLE>
<CAPTION>
                                                   Additional    Accumulated
                                   Common Stock      Paid-In    Stockholders'
                                 Number    Amount    Capital      (Deficit)      Total
                                ---------  -------  ----------  ------------  -----------
<S>                             <C>        <C>      <C>         <C>            <C>
Balance at January 1, 2000      4,905,795  $49,058  $5,312,588   ($5,144,371)  $  217,275

Increase of shares for cash       688,500    6,885     441,740             -      448,625

Shares issued for
 services rendered                298,500    2,985     178,890             -      181,875

Shares issued for
 satisfaction of liabilities      352,500    3,525     336,100             -      339,625

Net loss for the period                 -        -           -    (1,882,661)  (1,882,661)
                                ---------  -------  ----------  ------------  -----------
Balance at June 30, 2000        6,245,295  $62,453  $6,269,318   ($7,027,032)   ($695,261)
                                =========  =======  ==========  ============   ==========
</TABLE>




    See accompanying notes to consolidated condensed financial statements.

                                       5
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

          CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Continued)
                                  (Unaudited)

                                                              For the Six
                                                              Months Ended
                                                                June 30,
                                                          ---------------------
                                                             2000        1999
                                                          ----------   --------
Cash flows from operating activities:
  Net loss continuing operations                         ($1,647,377) ($883,457)
                                                          ----------   --------
  Adjustments to reconcile net loss to net cash
      provided by (used in) operating activities:
    Minority interests                                          -       (11,071)
    Depreciation                                             462,059    451,456
    Amortization of goodwill                                  40,470     40,472
    Amortization of deferred finance cost                    103,013      2,000
    Imputed interest                                          48,926     86,724
    Stock issued for service rendered                         40,000    100,000
    Deferred revenue                                         100,073     43,233
    Increase (decrease) in cash flows as a result of
        changes in assets and liability accounts balances:
      Inventories                                              3,107     (4,280)
      Prepaid expenses and other current assets               78,979     22,772
      Accounts payable and accrued expenses                   25,930       (463)
      Related party obligations                               17,568     16,103
      Other assets                                              (697)      -
                                                          ----------   --------
  Total adjustments                                          919,428    746,946
                                                          ----------   --------

Net cash used in continuing operations                      (727,949)  (136,511)
Net cash used in discontinued operations                    (253,377)      -
                                                          ----------   --------
Net cash flow used in operating activities                  (981,326) ( 136,511)
                                                          ----------   --------

Cash flows used in investing activities:
  Acquisition of operating activies                          (29,196)   (19,254)
                                                          ----------   --------

Cash flows from financing activities:
  Proceeds from loans                                      1,200,000       -
  Repayment of long-term debt                               (650,904)   109,843
  Proceeds from issuance of common stock                     448,625      5,000
                                                          ----------   --------
Net cash provided by financing activities
  of continuing operations                                   997,721    114,843
                                                          ----------   --------

Net decrease in cash                                         (12,801)   (40,922)

Cash at beginning of year                                     97,957     62,606
                                                          ----------   --------

Cash at end of year                                       $   85,156   $ 21,684
                                                          ==========   ========

See accompanying notes to consolidated condensed financial statements.

                                       6
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

          CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Continued)
                                  (Unaudited)

                                              For the Six Months Ended
                                                      June 30,
                                              -------------------------

                                                   2000       1999
                                                   ----       ----

Supplemental Disclosures of Cash Flow
 Information:
  Cash paid during the year:

    Interest                                     $842,708  $     -

    Income taxes                                 $      -  $     -

Supplemental Schedules of Noncash
 Activities:

  Common stock issued as additional interest     $129,375  $     -

  Common stock issued in payment of
   Consulting and legal fees                     $ 52,500  $     -

  Common stock issued as payment of liabilities:
    Related parties                              $214,625
    Others                                       $125,000

  Note issued as payment of consultant's
   fee                                           $110,000  $     -


    See accompanying notes to consolidated condensed financial statements.

                                       7
<PAGE>

                  LIGHTHOUSE LANDINGS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                 June 30, 2000

NOTE 1 - REALIZATION OF ASSETS - GOING CONCERN.

               The accompanying consolidated financial statements have been
         prepared in conformity with generally accepted accounting principles,
         which contemplate continuation of the Company as a going concern.
         Lighthouse Landings, Inc. (the "Company") has sustained substantial
         losses for the years ended December 31, 1999 and the six months ended
         June 30, 2000. In addition, the accompanying consolidated balance sheet
         as at June 30, 2000 reflects negative working capital of $4,189,734 and
         net tangible capital deficiency of $1,931,677

               Future viability of the Company is dependent upon the Company
         obtaining additional funding. During 1999, the Company arranged private
         placements of its common stock for net cash proceeds of $1,530,000 and
         obtained short term loans in the amount of $700,000 for both its
         continuing and discontinued segments. The proceeds were used to provide
         funds for the payment of certain obligations and ongoing operations.
         Commencing in January 2000 through July 31, 2000, the Company received
         $448,625 through the sale of its securities and $1,940,000 from bridge
         loans.

               The Company currently operates a commuter ferry service from
         Highlands, NJ to and from Manhattan, and is pursuing the establishment
         of other routes in the Greater New York City area. In November 1999,
         the Company completed negotiations and executed a lease for a property
         in Stamford, CT as a base for fast ferry service to and from Manhattan
         and LaGuardia Airport. The site requires improvements and governmental
         approvals. The Company is proceeding with preparations for establishing
         ferry service, and expects to be able to commence service in the spring
         of 2001. Initially, it is expected that service on these new routes
         will be provided by a vessel on a short-term charter. The Company is
         proceeding with plans for construction and financing of at least three
         vessels specifically to meet the needs of the new service.

               During 1998 and 1999, the Company assessed its strategic
         direction and concluded that focusing on the commuter ferry business
         would provide the greatest return on assets and discontinued the marina
         restaurant property and the retail cigar operations in 1999.
         Accordingly, the Company is pursuing the divestiture of the
         discontinued segments assets. The carrying value of the related net
         assets have been reclassified as "Net assets of discontinued
         operations" in the accompanying consolidated balance sheet.

               It is management's opinion that the funds to be raised by the
         sales of its securities and borrowings plus the funds anticipated to be
         raised through the sale of net assets of the discontinued segments will
         be sufficient to meet the Company's obligations as they become due.

               The conditions previously mentioned raise substantial doubt about
         the Company's ability to continue as a going concern. The financial
         statements do not include any adjustments that might result from the
         outcome of this uncertainty.

                                       8
<PAGE>

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

         (a)        Description of Business:

               The Company was incorporated in New Jersey in 1993 and is in the
         commuter ferry business. The Company currently operates a commuter
         ferry service from Highlands, New Jersey to and from Manhattan, and is
         pursuing the establishment of other routes in the Greater New York City
         metropolitan area.

         (b)        Basis of Presentation:

               The accompanying unaudited financial statements have been
         prepared in accordance with generally accepted accounting principles
         for interim financial information and with the instructions for Form
         10-Q and Article 10 of Regulations S-X. Accordingly, they do not
         include all of the information and footnotes required by generally
         accepted accounting principles for complete financial statements. In
         the opinion of management, the statements contain all adjustments
         (consisting only of normal recurring accruals) necessary to present
         fairly the financial position as of June 30, 2000 and the results of
         operations and cash flows for the six month period ended June 30, 2000
         and 1999. The results of operations for the six month period ended June
         30, 2000 and 1999 are not necessarily indicative of the results to be
         expected for the full year.

               The December 31, 1999 balance sheet has been derived from the
         audited financial statements at the date included in the Company's
         annual report contained in Form 10-KSB. These unaudited financial
         statements should be read in conjunction with the financial statements
         and notes thereto included in the Company's annual report contained in
         Form 10-KSB.

         (c)        Principles of Consolidation:

               The consolidated condensed financial statements include the
         accounts of Lighthouse Landings, Inc. and its subsidiaries. Inclusion
         of the results of subsidiary companies' operations is on the "Purchase"
         method, from the dates of their respective acquisition. All significant
         intercompany balances and transactions have been eliminated in
         consolidation. Recognition of the interest of minority stockholders `is
         provided for in the accounts. As discussed more thoroughly in Note 3,
         the retail and marina segments are presented as discontinued
         operations.

         (d)        Change of Accounting Period:

               The Company has changed its April 30 fiscal year end to December
         31st. Accordingly, the accompanying consolidated financial statements
         reflect balance sheets as of June 30, 2000 and December 31, 1999 and
         the results of operations cash flows and stockholders equity (Capital
         deficiency) for the six month period ended June 30, 2000 and 1999 then
         ended.

         (e)        Inventories:

               Inventories which consist of parts inventory and cafeteria
         products are stated at the lower of cost or market on the first-in,
         first-out method.

                                       9
<PAGE>

         (f)        Property and Equipment:

               Property and equipment is recorded at cost. The cost of the
         ferries obtained through the New York Fast Ferry Holding Corp.
         acquisition in December 1998 has been determined as an allocation of
         the purchase price of the business acquired based upon an appraisal.
         Depreciation is computed using the straight-line method. Depreciation
         on equipment, including the ferries, is calculated principally over
         their estimated useful lives of fifteen years.

               Expenditures that substantially increase estimated useful lives
         are capitalized. Maintenance, repairs and minor renewals are expensed
         as incurred. When assets are sold or otherwise disposed of, their costs
         and accumulated depreciation are removed from the accounts and any
         resulting gain or loss is recorded in operations.

         (g)        Goodwill:

               Goodwill arising from acquisitions initially represents the
         excess of the purchase cost over the fair value of identifiable assets
         less identifiable liabilities. Goodwill is reviewed on an ongoing basis
         to determine that the value has not been impaired; in 1999 it was
         determined that the value of the goodwill arising from the purchase of
         The Cigar Box, Inc. has been impaired and accordingly the remaining
         unamortized goodwill of $198,654 has been written off to discontinued
         operations during 1999. The goodwill arising from the acquisition of
         New York Fast Ferry Holding Corp. and its wholly owned subsidiaries
         aggregating $1,214,174 is being amortized over 15 years. Amortization
         of goodwill charged to operations was $40,472 for the six months ended
         June 30, 2000 and 1999.

         (h)        Revenue Recognition:

               Revenue is recognized when earned. The Company's ferry business
         sells the majority of commuter tickets in advance of use. The tickets
         which are dated expire (90) ninety days after issuance and are
         nonrefundable and non-extendable. Accordingly, the Company determines
         the unused portion of tickets sales and defers that value to future
         periods. Deferred income aggregated $168,838 and $68,765 at June 30,
         2000 and December 31, 1999, respectively.

               The other revenues generated by the Company, for example the sale
         of food through the ferries' concession stands, are recognized when the
         services have been rendered. To date, other revenues have not been
         significant.

         (i)        Income Taxes:

               The Company complies with Statement of Financial Accounting
         Standards No. ("SFAS 109"), "Accounting for Income Taxes," which
         requires an asset and liability approach to financial accounting and
         reporting for income taxes. Deferred income tax assets are computed for
         differences between financial statement and tax basis of assets and
         liabilities that will result in future taxable or deductible amounts,
         based on the enacted tax laws and rates in the periods in which
         differences are expected to affect taxable income. The principal asset

         and liability differences are deferred revenues, valuation allowances
         for long-term assets, the estimated loss on the disposal of
         discontinued operations, and utilization of the Company's tax loss
         carry forwards. Management has fully reserved the net deferred tax
         assets as it is more likely than not that the deferred tax asset will
         be utilized in the future.

                                       10
<PAGE>

         (j)        Impairment of Long-lived Asset:

               The Company accounts for impairment of long-lived assets
         accordance with Statement of Financial Accounting Standards (SFAS) No.
         121, "Accounting for the Impairments of Long-Lived Assets and for Long-
         Lived Assets to be Disposed of." SFAS No. 121 requires that long-lived
         assets be reviewed for impairment whenever events or changes in
         circumstances indicate that the book value of the asset may not be
         recoverable. Due to significant loss incurred during 1999, the Company
         evaluated its long-term assets of its continuing operations which as at
         December 31, 1999 were comprised of property and equipment (principally
         two (2) ferries) with an undepreciated cost of $12,288,880 and goodwill
         on the acquisition of the Fast Ferry Holding Corp. with a unamortized
         cost of $1,112,935. Based upon an estimate of the future undiscounted
         net cash flows of the related asset or asset grouping over the
         remaining life, it was determined that there was no impairment in
         either the net book value of the ferries or the goodwill.

         (k)        Use of Estimates:

               The preparation of financial statements in conformity with
         generally accepted accounting principles requires management to make
         estimates and assumptions that affect certain reported amounts and
         disclosures. Accordingly, actual results could differ from those
         estimates.

         (l)        Concentrations of Credit Risk:

               Financial instruments which potentially subject the Company to
         concentrations of credit risk consist primarily of cash. The Company
         places its cash with high credit quality financial institutions which
         at times may be in excess of the FDIC insurance limit.

         (m)        Loss Per Common Share:

               Loss per common share is based on the weighted average number of
         common shares outstanding. In March 1997, the Financial Accounting
         Standards Broad issued Statement No. 128 ("SFAS 128"), "Earnings Per
         Share," which requires dual presentation of basic and diluted earnings
         per share on the face of the statements of operations, and which the
         Company has adopted. Basic loss per share excludes dilution and is
         computed by dividing income available to common stockholders by the
         weighted-average common shares outstanding for the period. Diluted loss
         per share reflects the potential dilution that could occur if
         convertible debentures, options and warrants were to be exercised or
         converted or otherwise resulted in the issuance of common stock that
         then shared in the earnings of the entity.

               Since the effect of outstanding options, warrant and convertible
         debenture conversions are antidilutive in all periods presented, it has
         been excluded from the computation of loss per common share.

                                       11
<PAGE>

NOTE 3 - DISCONTINUED OPERATIONS.

  On October 28, 1999, the Company adopted a plan to sell its real estate and
retail/wholesale segments. Accordingly both segments have been accounted for as
discontinued operations in the accompanying consolidated financial statements.
The net assets to be disposed of as of June 30, 2000 aggregating $65,612 consist
principally of real estate and its related secured indebtednesses. The net
assets are recorded as current assets in the accompanying consolidated balance
sheet under the caption "Net assets of discontinued operations." Management
expects the real estate to be sold in late 2000 or early 2001.

  In the second quarter of 2000 management became aware that its previous
estimate of the time required to dispose of these segments was incorrect and
accordingly the original estimate of the carrying charges of the real property -
real estate taxes and interest- would have to be increased to reflect these
charges through June 2001. The accompanying reflect a charge for $110,000 of
these costs incurred through June 2000 plus an estimate of an additional
$125,000 for interest and taxes through June 2001.

  The net assets of discontinued operations, which have been segregated in the
accompanying balance sheets are summarized as follows:

                                                              June 30,
                                                                2000
                                                              --------
Assets:
  Inventory                                                   $  2,001
  Property assets, net (See Note 4)                            931,180
                                                              --------
                                                               933,181
                                                              --------
Liabilities:
  Accounts payable                                              32,434
  Secured mortgage payables                                    337,547
  Accrued real estate taxes and interest                       497,588
                                                              --------
                                                               867,569
                                                              --------

Net assets of discontinued operations                          $65,612
                                                              ========

     (a) The mortgage notes payable are summarized as follows:

20% demand mortgage on real property
  subject to the tax lien referred to below                   $ 25,000

Second mortgage on real property payable in monthly
  installments (applied firstly to interest) of
  $15,000 from January 10, 2000 through
  May 10, 2000, and three equal monthly
  payments equal to one-third of the balance
  outstanding on June 10, 2000, commencing
  June 10, 2000. The loan carries interest at
  18% plus as added inducement to enter into the
  loan, the lender received 50,000 shares of
  common stock valued at $100,000.                             104,547

6% second demand mortgage on real property                     208,000
                                                              --------
                                                              $337,547
                                                              ========

     (b) Real estate taxes liens have been recorded by local governmental
authorities because of non-payment of said property taxes arising from a dispute
over property tax valuations. The Company is currently attempting to resolve the
dispute.

                                       12
<PAGE>

NOTE 4 - PROPERTY AND EQUIPMENT.

               Property and equipment is summarized as follows:

                                                               June 30,
                                                             -----------
                                                                 2000
                                                             -----------
Continuing operations:
  Ferries                                                    $13,300,000
  Computers and office equipment                                  61,210
  Furniture and fixtures                                         113,117
                                                             -----------
                                                              13,474,327
  Less:  Accumulated depreciation                              1,618,310
                                                             -----------
                                                             $11,856,017
                                                             ===========

Discontinued operations:
  Land and buildings                                         $   931,180
                                                             ===========


NOTE 5 - LONG-TERM DEBT.                                       June 30,
                                                             -----------
                                                                 2000
                                                             -----------
Mortgage note payable, secured by the
  vessel "Finest" due in monthly install-
  ments of $61,875 through March 10, 1999,
  and $56,719 through September 10, 2005,
  including interest at 9.25% per annum, with a
  final payment of $3,626,691 due October 10,
  2005.                                              (a)     $ 5,083,845

Mortgage note payable, secured by the vessel
  "Bravest" due in monthly installments of
  $59,063 through March 10, 1999 and
  $56,719 through September 10, 2005, including
  interest at 9.25% per annum, with a final payment
  of $3,572,971 due October 10, 2005.                (a)       5,050,561

Note payable, secured by the vessel "Finest"
  and "Bravest", payable in fifteen monthly
  installments of $15,000 commencing in
  February 1999, payment of $343,333 on
  March 31, 2000 and a final payment of
  $934,319 due on December 10, 2000
  including imputed interest of 9.25%.               (a)         899,929

10% interest bearing obligation payable in two
  installments of $100,000 each on March 15,
  2000 and July 15, 2000 and as final payment of
  $200,000 January 15, 2001.                                     307,562

                                                             -----------
                                                              11,341,896
Portion due within one year                                    1,706,566
                                                             -----------
Long-term debt - less current maturities                     $ 9,635,330
                                                             ===========



(a)    The two first mortgages on the ships and note payable are secured through
(i) cross collateralization agreements; (ii) assignments of charter agreements
and other personal property, (iii) a pledge of a potential receivable arising

                                       13
<PAGE>

from a lawsuit against the City of New York and (iv) cross corporate guarantees.
Reference is made to Note 9(c)(i) regarding warrants issued to the note holder.

     The secured debt obligations mature as follows:


              2001                                    $ 1,706,566
              2002                                        490,434
              2003                                        537,773
              2004                                        589,682
              2005                                        646,600
           Thereafter                                   7,370,841
                                                      -----------
                                                      $11,341,896
                                                      ===========


NOTE 6 -  BRIDGE FINANCING LOANS

JUNE 2000 - During the month of June 2000, the company received proceeds from
nine convertible promissory notes, (six for $20,000, one for $10,000 and two for
$5,000), totaling $140,000 dollars. Each convertible promissory note carries a
simple interest rate of 10.5%. Interest only is payable quarterly, and the notes
mature one-year from date of issuance. In addition, each convertible promissory
note holder was issued 125 shares of the company's common stock for each $5,000
dollars of indebtedness owed to the convertible promissory note holder at date
of issuance. These shares of stock are restricted securities. The fair value of
the common shares on the dates of issuance aggregated $4,375 that will be
charged to operations as additional interest over the life of the notes.

     The lenders have the right, at their sole and exclusive option, to convert
the outstanding indebtedness to common shares (the "Conversion Rights") of the
company at any time prior to borrower making payment. Should such "Conversion
Rights" be exercised, the Company shall issue such shares to the Lender at the
rate of one share of common stock for each two ($2.00) dollars of the
indebtedness then due and owing. The shares issued by the company through the
exercise of the "Conversion Rights" will be restricted securities. The option
and conversion as provided herein shall be exercised by each lender issuing
written notice to the borrower.

     The loan balance for the nine convertible promissory notes including
interest accrued as of June 30, 2000 is $140,631


JUNE 2000 - On June 14, 2000, New York Fast Ferry Services Inc., received
proceeds of two bridge loans aggregating $60,000. The loans bear interest at 14%
per annum. Loans aggregating $45,000 plus accrued interest are payable on July
14, 2000, which were made, and the balance of the loans with accrued interest on
or before September 14, 2000.

     The loan balance for the nine convertible promissory notes including
interest accrued as of June 30, 2000 is $60,373.


MARCH 2000 - On March 11, 2000, the Company received proceeds of two bridge
loans aggregating $1,000,000 from two private investment funds, both of which
are controlled by an individual stockholder of the Company. The loans, which
bear interest at 10% per annum payable quarterly, are payable nine months from
issuance. To obtain the loans, the Company issued to each loan holder 125,000
shares of unregistered common stock with on-demand registration and unlimited
piggyback rights. The fair value of the shares at issuance aggregating $125,000
will be charged to operations as additional interest over the life of the loans.

     The loans may be repaid anytime within nine months of issuance; however,
the loans must be repaid out of the proceeds of a financing greater than
$2,000,000. Initially the loans are convertible into common stock at $1.50 per
share. In the event the loans are not redeemed in full within nine months from
issuance, the loans are in default, and become convertible at $1.00 per share
for the first 90 days of the default period and are further reduced to $.50
thereafter. In addition, in the

                                       14
<PAGE>

event of default, the Company must issue to each of the loan holders 50,000
warrants exercisable at $.25 per share for each 30 days period until repaid.

     The loan balance for the two bridge notes including accrued interest as of
June 30, 2000 is $1,008,333


MARCH 2000 - The Company employed the services of a financial consultant to
arrange for the two bridge loans dated March 11, 2000. The consultant received
as payment for this service (i) a 10% interest bearing note payable on December
10, 2000 in the amount of $110,000, (ii) 25,000 shares of the company's common
stock whose fair market value at date of issuance was $12,500, and (iii) the
same default remedies as the bridge loan holders. The note payable balance
including accrued interest as of June 30, 2000 is $113,361. The consultant also
has agreed to perform consulting services for the Company and will receive
payment for his services in the form of warrants to acquire 50,000 common shares
at $2.00 per share for each three month period his services are required.


NOTE 7 -  CAPITAL STOCK.

          (a)         Common stock for consideration other than cash:


     During the second quarter of 2000, the Company issued 20,000 of its common
shares having a fair market value on the date of issuance of $40,000 to outside
legal and financial consultants for services rendered.

     During the second quarter of 2000, the Company issued 100,000 shares having
a fair market value on the date of issuance of $125,000. This issuance was for
satisfaction of a note and other liabilities related to the discontinued
operations.

     During the second quarter of 2000, the Company issued 3,500 shares having a
fair market value on the date of issuance of $4,375.  The shares were issued as
additional interest, and this amount is being charged to operations over the
life of the convertible promissory notes issued in June 2000.


     During the first quarter of 2000, the Company issued 252,500 shares having
a fair market value on the date of issuance of $214,625 to two officer/directors
and another director for satisfaction for accrued compensation in the amount of
$214,625.

     During the first quarter of 2000, a financial consultant was issued 25,000
shares having a fair market value on the date of issuance was $12,500 for
service rendered in arranging the bridge loan. This amount is being charged to
operations over the life of the loan.


     During the first quarter of 2000, the Company issued 250,000 of its common
shares having a fair market value on the date of issuance of $125,000 as
additional consideration for the bridge loan.

          (b)         Common Stock Issued for Cash:

     During second quarter of 2000, the Company sold 54,000 shares of its common
stock restricted for one year at prices ranging from $1.00 to $1.25 per share,
for an aggregate of $60,125.

     During first quarter of 2000, the Company sold 634,500 shares of its common
stock and warrants to acquire an additional 634,500 common shares at prices
ranging from $1.00 to $1.25 per share for an aggregate of $388,500.

                                       15
<PAGE>

NOTE 8 -  STOCK OPTIONS AND WARRANTS.

  A summary of activity related to non-qualifying stock options and warrants
granted by the Company is as follows:


                                                         Exercise
                                                           Price
                                                            Per
                                Options     Warrants       Share
                               ----------  ----------  --------------
Outstanding at January 1,
 1999                             10,000      200,000  $ .96 to $2.60

Cancelled                        (10,000)              $2.53
Granted during 1999              420,000    1,330,000  $1.00 to $1.75
                                 -------   ----------  --------------

Outstanding at December
 31, 1999                        420,000    1,530,000  $1.00 to $2.60



Granted during 2000              250,000      689,500  $ .50 to $2.00
                                --------    ---------

Outstanding at June 30,
 2000                            670,000    2,219,500  $ .50 to $2.60
                                ========    =========


(a)         Stock Options:


     The Company has entered into new employment agreements with its Chief
Executive Officer and its V.P., Secretary in 2000. These officers received as a
condition of their contract options to purchase 100,000 and 150,000,
respectively, shares of common stock at $1.00 per share, the fair market value
at the date of grant, through January 2007.  Half of these options are
exercisable in January 2002 and the officers are first able to exercise the
other 50% in January 2003.

     Assuming the fair market value of the stock at the date of grant to be
equal to option exercise price, the life of the options to be from 1.3 years to
7 years the expected volatility at 400%, expected dividends are none, and the
risk-free interest rate of 10%, the Company would have recorded compensation
expense of $135,882 and $6,300 for the six months ended June 30, 2000 and 1999,
respectively, as calculated by the Black-Scholes option pricing model. As such,
proforma net loss and loss per share would be as follows:


                                               For the Years Ended
                                                    June 30,
                                            ------------------------
                                                2000        1999
                                            -----------  -----------

Net loss as reported                        ($1,882,661)  ($930,180)
Additional compensation                         135,882       6,300
                                            -----------   ---------
Adjusted net loss                           ($2,008,543)  ($936,480)
                                            ===========   =========
Loss per share as reported                        ($.33)      ($.29)
                                            ===========   =========
Adjusted loss per share                           ($.35)      ($.29)
                                            ===========   =========

                                       16
<PAGE>

(b)         Warrants Granted in 2000:

     As an inducement to purchase shares of the Company's common stock, warrants
to purchase 689,500 shares were granted to individuals who purchased stock in
2000. The warrants are exercisable at various times through March 15, 2002 at
prices ranging from $.50 to $2.00.

       A financial consultant was issued warrants to acquire 50,000 common
shares at $2.00 per share as part of a consulting agreement. Another consultant
was granted a warrant to acquire 5,000 common shares at $2.00 per share which
was the fair value of the common stock on the date of issuance.


NOTE 9 -  RESTATEMENT.

     The consolidated financial statements have been restated to give effect to
certain comments made by the Securities and Exchange Commission regarding
additional informational disclosures in the notes to consolidated condensed
financial statements on reclassification of items contained in the financial
statements.

                                       17
<PAGE>

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

OVERVIEW - Lighthouse Landings Inc. (the "Company"), is a New Jersey corporation
--------
formed on May 12, 1993 under the name Drydock Cafe, Inc.  On September 21, 1994,
the Company changed its name to Lighthouse Landings, Inc. On September 19, 2000,
the Company changed its name to Lighthouse Fast Ferry, Inc.  The Company,
through its subsidiary New York Fast Ferry Holding Corp. ("NYFF"), is an
operator of high speed, commuter passenger ferry boats in the New York City
metropolitan region.

The following discussion should be read in conjunction with the unaudited
Consolidated Financial Statements and the Notes to those statements, which are
prepared in accordance with generally accepted accounting principles ("GAAP") in
the United States for interim financial information, along with other
information included in this Form 10-QSB.

Comparison of three and six month periods ended June 30, 2000 compared with
three and six month periods ended June 30, 1999 are as follows.

REVENUES - NYFF's operations consolidated revenues increased by 9.12% to
--------
$960,646 for the three months ended June 30, 2000 compared to $879,657 for the
three months ended June 30,1999. For the six months ended June 30, 2000,
consolidated revenues increased by 2.62% to $1,642,971 compared to $1,601,065
for the comparable period in 1999. The overall increase net of decreases are
explained as follows:

     PASSENGERS TICKET SALES - Passenger ticket sales increased by 48.38% to
$873,654 for the three months ended June 30, 2000 compared to $588,804 for the
three months ended June 30,1999. For the six months ended June 30, 2000, earned
passenger ticket sales increased by 39.21% to $1,513,781 compared to $1,086,979
for the comparable period in 1999.

     The increase is the result of adding additional scheduled runs with the
Motor Vessel (M/V) Finest. The M/V Finest was originally chartered to the
Massachusetts Steamship Authority. This charter terminated in October 1999.

     GALLEY SALES - Galley sales increased by 20.58% to $58,938 for the three
months ended June 30, 2000 compared to $48,878 for the three months ended June
30,1999. For the six months ended June 30, 2000, galley sales increased by
11.90% to $101,136 compared to $90,384 for the comparable period in 1999.

     The increase is primarily the result of adding the M/V Finest as a commuter
passenger ferry.

     CHARTER SALES - Charter sales decreased by 88.40% to $28,054 for the three
months ended June 30, 2000 compared to $241,975 for the three months ended June
30,1999. For the six months ended June 30, 2000, charter sales decreased by
93.38% to $28,054 compared to $423,702 for the comparable period in 1999.  The
decrease is the result of terminating the charter business of the M/V Finest and
utilizing this vessel for commuter transportation.

                                       18
<PAGE>

COST OF SERVICES - NYFF's cost of services increased by 56.01% to $927,211 for
----------------
the three months ended June 30, 2000 compared to $594,346 for the three months
ended June 30,1999. For the six months ended June 30, 2000, cost of services
increased by 51.81% to $1,777,240 compared to $1,170,709 for the comparable
period in 1999. The overall changes are detailed follows:

     SALARY and RELATED BENEFITS - Salary and related benefits increased by
46.61% to $163,466 for the three months ended June 30, 2000 compared to $111,494
for the three months ended June 30,1999. For the six months ended June 30, 2000,
salary and related benefits increased by 39.51% to $305,406 compared to $218,913
for the comparable period in 1999.

     The increase is the result of adding a crew for additional scheduled runs
with the Motor Vessel (M/V) Finest. The M/V Finest was originally chartered to
the Massachusetts Steamship Authority. This charter terminated in October 1999.

     FUEL and OIL RELATED COSTS - Fuel and oil related costs increased by 94.70%
to $151,433 for the three months ended June 30, 2000 compared to $77,777 for the
three months ended June 30,1999. For the six months ended June 30, 2000, fuel
and oil related costs increased by 128.08% to $292,371 compared to $128,221 for
the comparable period in 1999.

     The increase is attributable to an increase in the cost of fuel, an
increase in the scheduled runs and the operation of the M/V Finest.

     BOAT MAINTENANCE and RELATED SUPPLIES - Boat maintenance and related costs
increased by 394.14% to $96,244 for the three months ended June 30, 2000
compared to $19,477 for the three months ended June 30,1999. For the six months
ended June 30, 2000, Boat maintenance and related costs increased by 169.25% to
$245,288 compared to $91,102 for the comparable period in 1999.

     The increase in Boat maintenance and related costs, which included a
scheduled engine overhaul and other unscheduled maintenance are the result of an
increase in the scheduled runs and the operation of the M/V Finest.

     DOCKING and PARKING RELATED FEES - Docking and Parking related fees
increased by 32.09% to $139,016 for the three months ended June 30, 2000
compared to $105,240 for the three months ended June 30,1999. For the six months
ended June 30, 2000, docking related fees increased by 33.21% to $239,169
compared to $179,538 for the comparable period in 1999.

     The increase in docking and parking related fees, are the result of an
increase in the scheduled runs and the operation of the M/V Finest translating
to more passengers traveled. The number of passengers traveled is a component of
the parking fee calculation charged by the owner of the parking facility in
Highlands, New Jersey.

     INSURANCE - Insurance related costs increased by 203.15% to $60,114 for the
three months ended June 30, 2000 compared to $19,830 for the three months ended
June 30,1999. For the six months ended June 30, 2000, insurance related costs
increased by 129.22% to $96,297 compared to $42,011 for the comparable period in
1999.

                                       19
<PAGE>

     The increase in insurance related costs, is primarily the result of the
operation of the Motor Vessel M/V Finest, as well as a general price increase in
the insurance premiums.

     GALLEY COST of GOODS SOLD - The galley cost of goods sold increased by
61.33% to $39,230 for the three months ended June 30, 2000 compared to $24,317
for the three months ended June 30,1999. For the six months ended June 30, 2000,
galley cost of goods increased by 36.37% to $66,597 compared to $42,375 for the
comparable period in 1999.

     The increase is attributable to an increase in the number of scheduled runs
and the operation of the M/V Finest translating into more passengers traveled
aboard the boats.

     OTHER DIRECT OPERATING COSTS - Other direct operating costs increased by
233.95% to $48,292 for the three months ended June 30, 2000 compared to $14,461
for the three months ended June 30,1999. For the six months ended June 30, 2000,
other direct operating costs increased by 209.32% to $73,280 compared to $23,691
for the comparable period in 1999.

     The increase is attributable to an increase in the number of scheduled runs
and the operation of the M/V Finest.


DEPRECIATION - Depreciation increased by 3.60% to $229,416 for the three months
------------
ended June 30, 2000 compared to $221,750 for the three months ended June
30,1999. For the six months ended June 30, 2000, depreciation increased by 3.14%
to $458,832 compared to $444,858 for the comparable period in 1999.

     The increase is attributable to an increase in other boat equipment
associated with operation of the M/V Finest and continued upgrades of equipment
on the Bravest.


SELLING, GENERAL and ADMINISTRATIVE EXPENSES - The consolidated company's
--------------------------------------------
selling, general and administrative expenses increased by 48.82% to $444,142 for
the three months ended June 30, 2000 compared to $298,438 for the three months
ended June 30,1999. For the six months ended June 30, 2000, selling, general and
administrative expenses increased by 29.99% to $702,702 compared to $540,576 for
the comparable period in 1999. The overall changes are detailed as follows:

     FERRY ADMINISTRATION, SALARY and RELATED BENEFITS - Salary and related
benefits for the Ferry Administration increased by 12.18% to $79,840 for the
three months ended June 30, 2000 compared to $71,170 for the three months ended
June 30,1999. For the six months ended June 30, 2000, Salary and related
benefits for the "Ferry Administration" increased by 9.09% to $154,595 compared
to $141,708 for the comparable period in 1999.

     The increase is attributable to the addition of one head count increase,
overall salary increases, and overtime of clerical staff.

     CORPORATE ADMINISTRATION, SALARY and RELATED BENEFITS - Salary and related
benefits for the Corporate Administration increased by 1.97% to $113,651 for the
three months ended June 30, 2000 compared to $111,458

                                       20
<PAGE>

for the three months ended June 30,1999. For the six months ended June 30, 2000,
Salary and related benefits for the "Corporate Administration" decreased by
5.70% to $182,367 compared to $193,388 for the comparable period in 1999.

     The three-month increase is related to salary increases associated with the
addition of the VP Secretary and the new chief financial officer. The overall
six-month increase was the result of changes in the employment agreements with
certain current and former officers.

     PROFESSIONAL SERVICES - Professional services, which include legal,
accounting and consulting services, increased by 150.50% to $157,871 for the
three months ended June 30, 2000 compared to $63,023 for the three months ended
June 30,1999. For the six months ended June 30, 2000, Professional services
increased by 69.72% to $178,152 compared to $104,967 for the comparable period
in 1999.

     The increase is related to the 10-KSB audits and 10-QSB reviews of the
company's financial statements, as well as various SEC filings requiring both
legal and accounting services.  In addition, there were various engineering and
related expenses associated with the new planned ferry routes ((i.e. Stamford,
CT., Highlands, NJ (new location) and Keyport, N.J.)).

     TRAVEL and RELATED AUTOMOBILE EXPENSES - Travel and related automobile
expenses decreased by 36.37% to $15,223 for the three months ended June 30, 2000
compared to $24,115 for the three months ended June 30,1999. For the six months
ended June 30, 2000, travel and related automobile decreased by 43.72% to
$23,044 compared to $40,947 for the comparable period in 1999.

     The decrease is related to an overall decrease in travel within the
organization over the comparable period in 1999.

     OFFICE FACILITY RELATED EXPENSES- Office facility related expenses includes
rent, utilities, maintenance and general office expenditures for the Company's
corporate office in West Caldwell, New Jersey and the NYFF marina office in
Highlands, New Jersey.

     These office facility related expenses increased by 367.24% to $57,994 for
the three months ended June 30, 2000 compared to $12,412 for the three months
ended June 30,1999. For the six months ended June 30, 2000, office facility
related expenses increased by 100% to $80,473 compared to $34,894 for the
comparable period in 1999.

     The increase primarily relates to the establishment of a new corporate
headquarters in West Caldwell, New Jersey as well as increased costs associated
with the maintenance of the marina office located in Highlands, New Jersey.

          DEPRECIATION EXPENSE - Depreciation expense decreased by 34.14% to
$2,674 for the three months ended June 30, 2000 compared to $4,060 for the three
months ended June 30,1999. For the six months ended June 30, 2000, Depreciation
expense increased by 51.08% to $3,227 compared to $6,598 for the comparable
period in 1999.

     The decrease is related to assets that have been fully depreciated

                                       21
<PAGE>

     CORPORATE EXPENSE - OTHER - Other Corporate related expenses increased by
38.43% to $16,889 for the three months ended June 30, 2000 compared to $12,200
for the three months ended June 30,1999. For the six months ended June 30, 2000,
Depreciation expense increased by 347.29% to $80,844 compared to $18,074 for the
comparable period in 1999.

The increase is related to the expenses associated with filing the 10-KSB and
10-QSB with the company's financials statements, as well as various other SEC
filings.


MARKETING EXPENSES - Marketing expenses increased by 269.28% to $17,249 for the
------------------
three months ended June 30, 2000 compared to $4,671 for the three months ended
June 30,1999. For the six months ended June 30, 2000, marketing expenses
increased by 284.92% to $41,926 compared to $10,892 for the comparable period in
1999.

     The increase is related to increased efforts to attract new passengers.


GOODWILL AMORTIZATION - In each of the quarters ended June 30, 2000 and 1999,
---------------------
the Company recorded amortization of goodwill expense of $20,236, which was
related to its acquisition of NYFF.


INTEREST EXPENSE - Interest expense primarily relates to meeting the current
----------------
obligations of the NYFF, including the mortgages on the vessels and debt
financing of the Company's current operations and business development.

Interest expense decreased by 3.82% to $394,882 for the three months ended June
30, 2000 compared to $410,549 for the three months ended June 30,1999. For the
six months ended June 30, 2000, Interest expense decreased by .31% to $728,008
compared to $730,257 for the comparable period in 1999.

     The decrease primarily relates to new bridge financing entered into during
2000; resulting in better terms.


Liquidity and Capital Resources.
--------------------------------

     Since inception, the Company has funded its operations primarily through
cash generated from private placements of debt and equity securities and
institutional financing. In October 1998, the Company acquired 80% of the stock
of NYFF and commenced operating fast ferry service from Highlands, New Jersey.
As part of the transaction, the Company guaranteed payment and satisfaction of
NYFF's outstanding liabilities, which included mortgages on its two ferry
vessels and a line of credit. In July 2000, the Company entered into an
agreement with the holders of the remaining 20% of issued and outstanding shares
of NY Fast Ferry to purchase those shares by the now-extended deadline of
October 31, 2000. The NYFF operation generates sufficient cash-flow to cover its
direct operating costs. However, the NYFF operation does not yet generate enough
cash to make principal and interest payments for both boat mortgages, carry its
other debt, to fund the capital

                                       22
<PAGE>

improvements and capital expenditures necessary for the Company to expand its
operations and to implement its strategic business objectives.

     On March 1, 2000 the company received two $500,000 convertible bridge loans
from two investment funds ($1,000,000 total) due December 11, 2000, with
interest at 10% per annum and is payable quarterly.  The loans may be prepaid at
any time, but must be repaid out of the proceeds of any financing in excess of
$2,000,000. The loans are convertible to common shares of the Company at the
rate of one share for each $1.50 of indebtedness. In addition, to the 10%
interest, the Company issued 250,000 common shares, which the Company valued at
$0.50 per share, as additional consideration.  Further shares are issuable in
the event of a default.

     In the first quarter of 2000, the Company successfully raised net proceeds
of approximately $390,000 in equity funding through private placements with
accredited investors of 634,500 shares with warrants for the purchase of an
additional 634,500 shares of common stock exercisable at $1.00 to $1.25 per
share for one year from date of issuance.

     As of June 30, 2000, two outstanding notes payable and preferred ship
mortgages held by Debis Financial Services, Inc., one on the ferry M/V Finest
and one on the ferry M/V Bravest, were $5,083,845 and 5,050,559, respectively,
which bear interest at 9.25% per annum.  Both ship mortgages each require
monthly payments of principal and interest in the amount of $56,719 through
September 10, 2005, with final payments of $3,626,691 and $3,572,971,
respectively, due on October 10, 2005.

     The line of credit held by Debis Financial Services Inc. assumed by the
Company had an outstanding balance at June 30, 2000 of $899,929 with the same
financial institution that holds the preferred ship mortgages.  The line of
credit, secured by the M/V Finest and the M/V Bravest, required monthly payments
of $15,000 through April 10, 2000, plus principal payments of $45,000 in January
1999, $343,333 on May 1, 1999 and October 1, 1999, a payment of $343,333 on
March 1, 2000, and originally required a final payment of $934,319 on December
10, 2000.  The Company has renegotiated the terms regarding the payment of the
balance.  The balance will now be paid over 24 months with interest at prime
rate, and quarterly principal payments of $116,789.79 beginning March 10, 2001.
All payments are current.  The note carries no interest, but has been discounted
to a net present value using a discount rate of 9.25% per annum. These two
preferred ship mortgages and the line of credit are further secured by cross
collateralization agreements, assignment of personal property, a pledge of a
potential receivable arising out of a lawsuit against the City of New York, and
a Company guarantee. Moreover, the financial institution was granted warrants to
purchase 200,000 shares of Company stock at $2.60 per share exercisable through
March 16, 2004.

     During the month of June 2000, the company received proceeds from nine
convertible promissory notes, (six for $20,000, one for $10,000 and two for
$5,000), totaling $140,000 dollars. Each convertible promissory note carries a
simple interest rate of 10.5%, interest only is payable quarterly, and matures
one-year from date of issuance. In addition, each convertible promissory note
holder was issued 125 shares of the Company's common stock for each $5,000
dollars of indebtedness owed to the convertible promissory note holder at date
of issuance, and

                                       23
<PAGE>

warrants to purchase one share of common stock for each $2.00 of indebtedness.
These shares of stock are restricted securities.

     The lender has the right, at its sole and exclusive option, to convert the
outstanding indebtedness to common shares (the "Conversion Rights") of the
company at any time prior to borrower making payment. Should such "Conversion
Rights" be exercised, the Company shall issue such shares to the Lender at the
rate of one share of common stock for each two ($2.00) dollars of the
indebtedness then due and owing.  The shares issued by the company through the
exercise of the "Conversion Rights" will be restricted securities. The option
and conversion will be exercised by the lender issuing written notice to the
borrower.

     The loan balance for the nine convertible promissory notes including
interest accrued as of June 30, 2000 is $140,631

     On June 14, 2000, New York Fast Ferry Services Inc., received proceeds of
two bridge loans aggregating $60,000. New York Fast Ferry Services Inc. has
since paid off the balance on the loans.  The loans were paid with funds from
ferry operations.

     In June 1999, the Company obtained financing in the net amount of $300,000
from an unrelated third party that is secured by a second mortgage on the
property of the Shrewsbury River, subject to a real estate tax lien, and by a
personal guarantee of a major shareholder.  The note carries an annual interest
rate of 18% and was payable in monthly installments, applied first to interest,
as follows: from July 10, 1999 through December 10, 1999, $10,000 per month;
from January 10, 2000 through May 10, 2000, $15,000 per month; and commencing
June 10, 2000, three monthly installments each equal to one-third of the
outstanding balance on June 10, 2000.  The Company made a principal payment in
July 2000, reducing the balance to $58,694.  The Company has renegotiated the
terms of the note, such that the Company will now make interest only payments on
the balance until a final payment is made before December 31, 2000.  The Company
is current in its obligation.  As an inducement to enter into the loan, the
Company issued the lender 25,000 shares of common stock in June 1999 and an
additional 25,000 shares in December 1999.

     In the six months ended June 30, 2000, the Company had raised proceeds of
$448,625 through the private placement of 688,500 shares of restricted common
stock to accredited investors. The Company also issued 252,500 shares of
restricted common stock to three directors and officers in satisfaction of
unpaid compensation amounting to $214,625. In addition, the company issued
100,000 shares of restricted common stock on June 13, 2000 and $25,000 on July
11, 2000 to a mortgage holder of the discounted operation in satisfaction of
$150,000 of debt.

     The Company, as of June 30, 2000, had a working capital deficiency of
$4,189,734. Furthermore, in the planned development of its commercial
operations, the Company's combined losses are expected to continue as the
Company divests its non-core assets and until it increases its ferry service
when each of its sites become fully operational.  The Company's ability to meet
its obligations in the ordinary course of business is dependent upon its ability
to continue to obtain adequate financing and/or to successfully expand its ferry
operations. Furthermore, capital expenditures to acquire additional fast ferry
vessels and improve and expand its landside ferry facilities will require
significant funding.

                                       24
<PAGE>

     The Company has been successful to date in its efforts to raise funds and
believes that proceeds from interim financing from convertible promissory notes
sold during the second and third quarters, together with available funds and
cash flows expected to be generated by operations will be sufficient to meet its
anticipated cash needs for working capital and capital expenditures for at least
the next twelve months.  As of September 29, 2000, $1,365,000 was raised from
the sale of convertible promissory notes.  Furthermore, the Company has
negotiated more favorable terms with certain creditors, and is negotiating more
favorable payment terms with other creditors, that require significant principal
payments in the next twelve months.  In the event the Company's plans change,
its assumptions change or prove to be inaccurate or if the proceeds of the
interim financing or cash flows prove to be insufficient to fund operations, the
Company may find it necessary or desirable to reallocate funds within the above
described business strategies, seek additional financing or curtail its
activities. There can be no assurance that additional financing will be
available on terms favorable to the Company, or at all, or that the Company will
be able to negotiate more favorable payment terms with its existing creditors.
If adequate funds are not available or are not available on acceptable terms,
the Company may not be able to meet its current obligations, take advantage of
unanticipated opportunities, develop new services or otherwise respond to
unanticipated competitive pressures. Such inability could have a material
adverse effect on the Company's business, financial condition and results of
operations.


Forward-Looking Statements
--------------------------

     Discussions and information in this document that are not historical facts
should be considered forward-looking statements.  With regard to forward-looking
statements, including those regarding the potential interim financing, the
sufficiency of the cash flow, and the business prospects or any other aspect of
the Company, actual results and business performance may differ materially from
that projected or estimated in such forward-looking statements.  The Company has
attempted to identify in this document certain of the factors that it currently
believes may cause actual future experience and results to differ from its
current expectations.  Differences may be caused by a variety of factors,
including adverse economic conditions, entry of new and stronger competitors in
the ferry business, insufficient parking space for potential ferry customers,
inadequate capital and the inability to obtain funding from third parties,
unexpected costs, and the inability to obtain or keep qualified personnel.


                          PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
         -----------------

     On June 30, 2000, D. Weckstein & Co., Inc. ("Weckstein") filed suit against
the Company in the Supreme Court of the State of New York.  The Complaint
alleges that the Company owes Weckstein $360,000 for services rendered by
Weckstein in connection with the Company's purchase of The Cigar Box, pursuant
to a letter agreement between Weckstein and the Company.  In the alternative, if
the Court finds that

                                       25
<PAGE>

Weckstein is not entitled to damages for breach of the letter agreement,
Weckstein seeks an award in quantum meruit for services rendered. Weckstein also
seeks an award of its costs and disbursements.

     On July 28, 2000, the Company filed an Answer, denying that the Company
owes Weckstein damages for breach of contract or in quantum meruit; raising
several defenses, including that Weckstein failed to perform its obligations
under the letter agreement; and seeking dismissal of the Complaint and an award
of the Company's attorney's fees, costs and further relief that the Court deems
just and equitable.

     On July 28, 2000, the Company filed a Notice of Removal, and the case has
been removed from the Supreme Court of the State of New York to the United
States District Court for the Southern District of New York, based on the
diversity jurisdiction of the Federal Court.

     On August 3, 2000, the Company received a notice from a subsidiary of The
Connecticut Light & Power Co. (the "Landlord"), terminating its lease for the
property that is the proposed site for the Company's Stamford, Connecticut ferry
terminal.  The Landlord based the termination of the lease on the failure of the
Company to get certain necessary permits for its use of the site.  The Company
disputes the Landlord's right to terminate the lease.

     On August 8, 2000, the Company filed a complaint against the Landlord in
Connecticut Superior Court against alleging breach of lease, promissory
estoppel, breach of the duty of good faith and fair dealing, intentional
misrepresentation, negligent misrepresentation, and violation of the Connecticut
Unfair Trade Practices Act by the Landlord.  The Company claims that the
Landlord had agreed that the permits issue would not be used to attempt to
terminate the lease.  The Company is seeking specific performance of the lease,
compensatory and punitive damages, attorneys fees, and other relief.

ITEM 2.  CHANGES IN SECURITIES
         ---------------------

     In May 2000, the Company sold 29,000 shares of common stock, at $1.00 and
$1.25 per share, to the following accredited investors. The offering was
conducted in reliance on Section 4(2) of the Act and Rule 506.


                        May               Number of Shares
                        ---               ----------------

           .    Christopher Karounos             7,000
           .    Jason Karounos                   7,000
           .    Peter Karounos                   7,000
           .    Dana Schwartz                    8,000
                                                 -----
                                                29,000
                                               =======


     During June of 2000, the Company issued 3,500 shares, having a fair market
value on the date of issuance of $4,375, to the following

                                       26
<PAGE>

purchasers as part of the Company's convertible promissory note offering.


                                     Principal Amount
          June                            of Note         Number of Shares
          ----                            -------         ----------------

       .  Robert Powless                  $20,000                  500
       .  Arthur Klowden                  $ 5,000                  125
       .  Herman and Danny Vaden          $20,000                  500
       .  Steve Carcaterra                $20,000                  500
       .  Edward Holst                    $ 5,000                  125
       .  Lowell Kupfer                   $10,000                  250
       .  Frederick Keifer                $20,000                  500
       .  Herbert and Lois Rake           $20,000                  500
       .  Loren and Judith Hanson         $20,000                  500
                                                                ------
                                                                 3,500
                                                                ======

     During June of 2000, the Company issued 20,000 shares of common stock,
having a fair market value on the date of issuance of $40,000, to providers of
professional services. The shares were issued as follows: 10,000 were issued to
Colasanti & Scott, L.L.P. for outside legal services, and 10,000 were issued to
Patricia Beene, CPA for financial services rendered.

     In June 2000, the Company sold 12,500 shares of common stock at $1.25 per
share to Dana Schwartz, an accredited investor. The offering was conducted in
reliance on Section 4(2) of the Act and Rule 506.

     In June 2000, the Company sold 12,500 shares of common stock at $1.00 per
share to Felice Barone, an accredited investor. The offering was conducted in
reliance on Section 4(2) of the Act and Rule 506.

     In June 2000, the Company issued 100,000 shares of common stock, in
satisfaction of debt outstanding on the discontinued operation, to Nathan
Plafsky, an accredited investor. The offering was conducted in reliance on
Section 4(2) of the Act and Rule 506.

ITEM 5.   OTHER INFORMATION
          -----------------

Subsequent Events
-----------------

JULY 2000 - The Company entered into a letter agreement, dated July 24, 2000,
with Paul Derecktor, John Koenig, and Jack Davis (collectively, the 20% minority
shareholders of NYFF).  Under the agreement, the Company will purchase from the
minority shareholders the remaining 20% of the issued and outstanding shares of
stock of NYFF not already owned by the Company, for the sum of $287,000.  The
terms of the agreement are as follows:  A 10% cash payment was due and was paid
on July 25, 2000.  The balance of $258,750 must be paid by the extended deadline
of October 31, 2000 with 51,750 shares of the Company's restricted common stock
and warrants to purchase 51,750 shares of common stock exercisable at $2.00 per
share for three years.

                                       27
<PAGE>

JULY 2000 - The Company entered into an Agreement, dated July 19, 2000, with
Robert E. Derecktor, Inc. ("Derecktor"), for the purchase of up to three new 35-
meter aluminum high-speed catamaran passenger ferries to be built by Derecktor.
Paul Derecktor, who was a minority shareholder of NYFF at the time the contract
was executed, is an officer, director, and shareholder of Derecktor. The initial
order is for one vessel. The purchase price will be paid in 10 installments,
spread over approximately 10 months, and is as follows: If a second vessel is
ordered within 120 days after the date of the agreement, the price will be
$5,250,000 for the first vessel, and $5,206,000 for the second vessel. If a
third vessel is ordered within 240 days after the date of the Agreement, the
price will be $5,188,000 for the first vessel, and $5,058,000 for the second and
third vessels. If only one vessel is ordered, the purchase price is $5,400,000.
If a second vessel is not ordered within 120 days of the date of the agreement,
then a lump sum of $211,500 will be paid with payment installment number four on
the first vessel. If the second vessel is ordered, but the third vessel is not
ordered after 240 days, then a lump sum of $148,000 will be paid with payment
installment number four on the second vessel. Derecktor has the right to raise
the purchase price of the second or third vessel if it can show that significant
material cost increases have taken place (but the increase can only be in
proportion to the material cost increase). Work on the first vessel has been
suspended by Derecktor until the Company obtains a commitment for construction
and permanent financing of the vessel. The Company expects to have that new
financing in place by November 15, 2000, and the Company expects that the first
vessel will be completed by the end of August 2001. The U.S. Coast Guard must
issue a certificate of inspection for any new vessel the Company uses.

JULY 2000 - The Company employed the services of a financial consultant to
arrange for four bridge loans, one dated July 10, 2000 and three dated July 14,
2000. The consultant received as payment for this service (i) a 10% interest
bearing note payable on January 14, 2001 in the amount of $88,000 (ii) 22,000
shares of the Company's restricted common stock, with a fair market value at
date of issuance of $44,000, and (iii) the same default remedies as the bridge
loan holders.

     On July 10, 2000, the Company received proceeds of one of those bridge
loans, aggregating $500,000. The loan, which bears interest at 10% per annum
payable quarterly, is payable three months from issuance. To obtain the loan,
the Company issued to the loan holder 125,000 shares of restricted common stock
of the Company with on-demand registration and unlimited piggyback rights. The
fair value of the shares at issuance aggregating $250,000 will be charged to
operations as additional interest over the life of the loans.

     On July 14, 2000, the Company received proceeds of three of those bridge
loans, aggregating $300,000. Included with those bridge loans was a
restructuring of an additional $200,000 demand mortgage on the discontinued 52
Shrewsbury Avenue Highlands New Jersey property. The loans, which bear interest
at 10% per annum payable quarterly, are payable three months from issuance. To
obtain the loans, the Company issued the three loan holders a total of 125,000
shares of the Company's restricted common stock with on-demand registration and
unlimited piggyback rights. The fair value of the shares at issuance aggregating
$250,000 will be charged to operations as additional interest over the life of
the loans.

                                       28
<PAGE>

     The four bridge loans above may be repaid anytime within three months of
issuance; however, the loans must be repaid out of the proceeds of a financing
greater than $3,000,000. Initially, the loans are convertible into the Company's
common stock at $1.50 per share. In the event the loans are not redeemed in full
within three months from issuance, the loans are in default, and become
convertible at $1.00 per share for the first 90 days of the default period, and
the conversion price is further reduced to $0.50 thereafter. In addition, in the
event of default, the Company must issue to each loan holder 50,000 warrants
exercisable at $.25 per share for each 30 day period until repaid.

                                       29
<PAGE>

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
          --------------------------------

(a)  Exhibit 3.1 - Certificate of Incorporation, as amended. (1)

     Exhibit 3.2 - Bylaws. (1)

     Exhibit 10.5.1 - Employment Agreement with John Ferreira. (1)

     Exhibit 27.1 - Financial Data Schedule.  Filed herewith.

---------
(1)  Incorporated by reference from the Company's Registration Statement on Form
     10-SB, as amended.


(b)  Reports on Form 8-K: During the quarter ended June 30, 2000 the Company
     filed no reports on Form 8-K.

                                       30
<PAGE>

                                  SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Form 10-QSB/A No. 1 to be signed on its behalf
by the undersigned thereunto duly authorized.



                                              LIGHTHOUSE LANDINGS, INC.


Date: October 12, 2000                  By: /s/Anthony Cappaze
                                            -----------------------------
                                            Anthony Cappaze, President,
                                            Chief Executive Officer
                                            Director



Date: October 12, 2000                  By: /s/John Ferreira, Jr.
                                            -----------------------------
                                            John Ferreira, Jr., Chief
                                            Financial Officer



Date: October 12, 2000                  By: /s/ Anthony Colasanti
                                            -----------------------------
                                            Anthony Colasanti, Vice President,
                                            Secretary and Director

                                       31