##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-K





(Mark One)

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

FOR THE FISCAL YEAR ENDED FEBRUARY 3, 2008

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. 001-15007





Dave & Busters, Inc.

(Exact name of registrant as specified in
its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|MISSOURI                                                       |  | 43-1532756                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

2481 Mañana Drive

Dallas, Texas 75220

(Address of principal executive offices)

(Zip Code)

(214) 357-9588

(Registrants telephone number, including area code)





Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes   ̈    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.    Yes   ̈    No  x

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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not
contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.  x

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                      |  | Smaller reporting company   ̈
|(Do not check if a smaller reporting company) |  |                             

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

The aggregate market value of the voting and non-voting common equity held by non-affiliates of the registrant was zero as of
August 5, 2007.

The number of shares of the Issuers common stock, $0.01 par value, outstanding as of
April 22, 2008, was 100 shares.









---

##### Table of Contents

DAVE & BUSTERS, INC.

ANNUAL REPORT ON FORM 10-K

FOR FISCAL YEAR ENDED FEBRUARY 3, 2008

TABLE OF CONTENTS



|            |  |                                                                                                              |  |     
|----------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|            |  |                                                                                                              |  | Page
|            |  | PART I                                                                                                       |  | 3   
|ITEM 1.     |  | BUSINESS                                                                                                     |  | 3   
|ITEM 1A.    |  | RISK FACTORS                                                                                                 |  | 8   
|ITEM 1B.    |  | UNRESOLVED STAFF COMMENTS                                                                                    |  | 11  
|ITEM 2.     |  | PROPERTIES                                                                                                   |  | 12  
|ITEM 3.     |  | LEGAL PROCEEDINGS                                                                                            |  | 12  
|ITEM 4.     |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                          |  | 12  
|            |  |                                                                                                             
|            |  | PART II                                                                                                      |  | 13  
|            |  |                                                                                                             
|ITEM 5.     |  | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |  | 13  
|ITEM 6.     |  | SELECTED FINANCIAL DATA                                                                                      |  | 13  
|ITEM 7.     |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        |  | 14  
|ITEM 7A.    |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                   |  | 24  
|ITEM 8.     |  | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                                                                  |  | 25  
|ITEM 9.     |  | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                         |  | 25  
|ITEM 9A(T). |  | CONTROLS AND PROCEDURES                                                                                      |  | 25  
|ITEM 9B.    |  | OTHER INFORMATION                                                                                            |  | 25  
|            |  |                                                                                                             
|            |  | PART III                                                                                                     |  | 26  
|            |  |                                                                                                             
|ITEM 10.    |  | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE                                                       |  | 26  
|ITEM 11.    |  | EXECUTIVE COMPENSATION                                                                                       |  | 28  
|ITEM 12.    |  | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS               |  | 34  
|ITEM 13.    |  | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE                                    |  | 35  
|ITEM 14.    |  | PRINCIPAL ACCOUNTING FEES AND SERVICES                                                                       |  | 35  
|            |  |                                                                                                             
|            |  | PART IV                                                                                                      |  | 37  
|            |  |                                                                                                             
|ITEM 15.    |  | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES                                                                   |  | 37  
|            |  |                                                                                                             
|            |  | SIGNATURE PAGE                                                                                               |  | 38  



2



---

##### Table of Contents

PART I



|ITEM 1. | BUSINESS
|------- | --------

Company Overview

References to Dave & Busters, the Company, we, us, and our in
this Form 10-K are references to Dave & Busters, Inc. and its subsidiaries and any predecessor companies. We are North Americas largest operator of large-format, high-volume restaurant/entertainment complexes. Our complexes
combine high-quality casual dining with an extensive array of entertainment attractions. Our menu includes a wide variety of moderately-priced food and beverage offerings, and our highly-trained staff provides attentive and friendly service for our
guests. Our complexes appeal to a diverse customer base by providing a distinctive entertainment and dining experience in a high-energy, casual setting. Founded in 1982 with a single location, we have grown to become a leader in the
restaurant/entertainment industry, operating 49 restaurant/entertainment complexes (a Complex or Store) in the United States and Canada under the names Dave & Busters, Dave &
Busters Grand Sports Café and Jillians, and franchising one complex under the name Dave & Busters located in Mexico.

Our complexes cater primarily to adults aged 21 to 44 and operate seven days a week, typically from 11:30 a.m. to midnight on weekdays
and 11:30 a.m. to 2:00 a.m. on weekends. Our average complex is approximately 51,000 square feet in size, but the size of the complexes can range between 28,000 and 68,000 square feet, depending on the characteristics of the markets in which they
are located. The average size of our complexes opened in fiscal years 2006 and 2007 were approximately 35,000 square feet. We carefully select the appropriate size and location of our new complexes after thoroughly analyzing a variety of economic,
demographic, and strategic considerations.

The layout of each complex is designed to maximize guest crossover between its
multiple entertainment and dining areas. Each location provides full, sit-down food service not only in the restaurant areas, but also in various locations within the complex. Our menu places special emphasis on quality meals, including gourmet
pastas, steaks, sandwiches, salads, and an outstanding selection of desserts. We update our menus on a regular basis to reflect current trends and guest favorites. Each of our locations offers full bar service throughout the complex, including an
extensive array of beers and a wide selection of wine, spirits, and non-alcoholic beverages.

Our amusement offerings
include state-of-the-art simulators, high-tech video games, traditional pocket billiards and shuffleboard, as well as a variety of redemption games, which dispense coupons that can be redeemed for prizes in our Winners Circle. The redemption
games include basic games of skill, such as skee-ball and basketball, and the prizes in the Winners Circle range from small-ticket novelty items to high-end electronics, such as flatscreen televisions.

In addition, each location has multiple special event facilities that are used for hosting private parties, business functions and other
corporate sponsored events. Each complex has a dedicated sales team responsible for selling large events to corporate, as well as individual guests. We believe our special event facilities provide a highly attractive alternative to traditional
restaurants and hotels, which generally do not offer combined entertainment and dining. In fiscal year 2007, approximately 16 percent of the Companys revenues were from special events functions.

We believe that each locations combination of high-quality food and beverages, multiple entertainment attractions, superior service
and commitment to casual fun for adults provides a unique dining and entertainment experience for our guests.

Merger with WS Midway Acquisition Sub,
Inc.

Dave & Busters was acquired on March 8, 2006, by WS Midway Holdings, Inc. (WS
Midway), a newly-formed Delaware corporation, through the merger (the Merger) of WS Midway Acquisition Sub, Inc., a newly-formed Missouri corporation and a direct, wholly-owned subsidiary of WS Midway with and into Dave &
Busters with Dave & Busters as the surviving corporation. Affiliates of Wellspring Capital Management LLC (Wellspring) and HBK Investments L.P. (HBK) control approximately 82 percent and 18 percent,
respectively, of the outstanding capital stock of WS Midway. Although we continue as the same legal entity after the merger, the accompanying consolidated statements of operations, stockholders equity, and cash flows present the results of
operations and cash flows for us and our wholly-owned subsidiaries for the periods preceding the Merger (Predecessor) and the period succeeding the Merger (Successor), respectively. (See Managements Discussion and
Analysis of Financial Condition and Results of Operations  Merger with WS Midway Acquisitions Sub, Inc.).

Wellspring is a New York-based private equity firm with more than $2 billion in equity capital under management. The firm takes controlling positions in promising middle-market companies where it can realize substantial value by
contributing innovative operating and financing strategies and capital. Wellsprings limited partners include some of the largest and most respected institutional investors in the United States, Canada, and Europe. The firm consistently ranks
among the top-performing private equity funds specializing in the middle market.



3



---

##### Table of Contents

Offerings

We offer a unique combination of high-quality casual dining with an extensive array of entertainment attractions, such as pocket billiards, video games, interactive simulators, and traditional redemption-style games
of skill.

Food and Beverage

Our menu places special emphasis on quality meals, including gourmet pastas, steaks, sandwiches, salads, and an outstanding selection of desserts. We update our menus on a regular basis to reflect current trends and guest favorites. Each of
our locations offers full bar service throughout the complex, including a wide selection of beers and wine, spirits and non-alcoholic beverages. We also feature lunch specials with an emphasis on quality food prepared quickly and an extensive
offering of buffets for special events and private parties. We believe that each locations combination of high-quality food and beverages and attentive and friendly service provides a unique dining experience for guests. Approximately 54.7
percent of total revenues were derived from food and beverage during the 2007 fiscal year.

Entertainment

Our locations offer an extensive array of amusements and entertainment options including Million Dollar Midway games and
Traditional games. Furthermore, our complexes are equipped with multiple televisions and high-quality audio systems offering the guests an attractive venue for watching live sports matches and other televised events. Approximately 43.8
percent of total revenues were derived from amusements during the 2007 fiscal year.

Million Dollar Midway games.
The largest area in each complex is the Million Dollar Midway, which is designed to provide high-energy entertainment through a broad selection of electronic, skill and sports-oriented games. The Million Dollar Midway includes both classic midway
game entertainment and high-technology games.



| |  |  | Classic midway game entertainment includes sports-oriented games of skill, redemption-style games, and Dave & Busters Downs, which is one of
several multiple player race games offered in each complex. At the Winners Circle, players can redeem coupons won from selected games of skill for a wide variety of prizes, many of which display our logo. The prizes include electronic
equipment, sports memorabilia, stuffed animals, clothing and small novelty items.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | High-technology game attractions vary among the complexes and may include large screen interactive electronic games, such as the multiplayer Daytona USA racing
simulator and Derby Owners Club.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

A Power Card activates most midway games and can be recharged for
additional play. The Power Card enables our guests to activate games more easily and encourages extended play of games. By replacing coin-activation, the Power Card eliminates the technical difficulties and maintenance issues associated with
coin-activated equipment. Furthermore, the Power Card increases the flexibility to adjust the pricing and promotion of the games.

Traditional games and entertainment. In addition to the attractions in the Million Dollar Midway, each of our locations offers a number of traditional entertainment options. These traditional offerings include pocket billiards,
shuffleboard tables, and special event rooms, which are designed for hosting private social parties, business gatherings and sponsored events.

Strategy

The Company intends to drive increase in sales and earnings by implementing the following strategies:



| |  |  | Increase our existing store sales through improved execution and marketing. The Company will continue to employ national cable and local store marketing tactics
to drive comparable store sales.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Improve our operating margins by employing technology, refining the operating process and leveraging our economies of scale.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

| |  |  | Continue to further differentiate our product offering by introducing new food and beverage products, as well as the most current large format video
entertainment games. Additionally, we will continue to leverage our ability to offer bundled packages of food, beverage and entertainment to our guests.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Accelerate the development of new stores by signing leases for additional locations, refining our prototypes and building the management infrastructure to open
these additional units.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Location and Development

We believe that the location of the complexes is critical to long-term success. Significant time and resources are devoted to strategically analyze each prospective market, trade area, and site.
We continually identify, evaluate, and update our database of potential locations for expansion. In general, we target super-regional sites within major metropolitan areas. During the diligence process, we carefully analyze a variety of economic,
psychographic, and demographic information such as income levels, residential density, daytime density, and growth rates for each prospective site. In addition, we also consider other factors, including the following:



| |  |  | visibility;
| | - |  | -----------



| |  |  | parking and accessibility to regional highway systems;
| | - |  | ------------------------------------------------------



| |  |  | zoning;
| | - |  | -------



| |  |  | regulatory restrictions;
| | - |  | ------------------------



| |  |  | proximity to shopping areas, office complexes, tourist attractions, theaters and other high-traffic venues;
| | - |  | -----------------------------------------------------------------------------------------------------------



| |  |  | competition; and
| | - |  | ----------------



| |  |  | regional economic outlook.
| | - |  | --------------------------

The exterior and interior layout of our complexes is flexible and can be readily adapted to different types of buildings. We evaluate new and existing buildings for construction and conversion; freestanding and inline
opportunities are considered. We consider lease and purchase structure when evaluating expansion opportunities. We currently lease 48 of our 49 locations. In November 2006, we completed the sale and simultaneous leaseback of the land and buildings
of three owned facilities located in the states of Florida, Illinois, and Ohio. The transaction was completed at a sale price of $29.6 million.

During 2006, we opened one complex in New York City (Times Square) and one location in Maple Grove, Minnesota. In the fall of 2007, we opened one complex in Tempe, Arizona.

In fiscal year 2008, we plan to open three new entertainment complexes. Two of the stores we plan to open in 2008 will contain enclosed
space of approximately 35,000 square feet. Additionally, we plan to open one store in fiscal 2008, which will contain approximately 16,000 square feet. We believe that the availability of multiple store sizes will allow us greater flexibility in
addressing future development and market opportunities.

Marketing, Advertising and Promotion

Our corporate marketing department manages marketing, advertising, and promotional programs with the assistance of an external advertising
agency and a national public relations firm. In addition, our corporate marketing department is also responsible for controlling media and production costs. We spent approximately $26.5 million in marketing efforts for fiscal year 2007 compared to
approximately $20.4 million in fiscal 2006.

In order to expand the guest base, we focus marketing efforts in three key
areas:



| |  |  | advertising and system-wide promotions;
| | - |  | ---------------------------------------



| |  |  | field marketing and local promotions; and
| | - |  | -----------------------------------------



| |  |  | special events for corporate and group guests.
| | - |  | ----------------------------------------------



5



---

##### Table of Contents

We conduct market research to better understand our brand and guests, and to develop
engaging messages and promotional programs. In addition to our national cable advertising program, we develop marketing and media plans that are highly localized and designed to support individual market opportunities and local store marketing
initiatives. We continue to utilize in-store promotions, emails, and customer communications to increase visit frequency and average check size.

Our corporate and group sales programs are managed by our sales department, which provides direction, training, and support to the special events managers and their teams within each complex. The primary focus for our
special events sales teams is to identify and contact corporations, associations, organizations, and community groups within the teams marketplace for purposes of booking group events. The special events sales teams pursue corporate and social
group bookings through a variety of sales initiatives including outside sales calls and cultivation of repeat business. We have developed and continually maintain a database of corporate and group bookings. Each of our locations hosts events for
many multi-national, national, and regional businesses. Many of our corporate and group guests schedule repeat events. A significant number of our guests are introduced to the Dave & Busters concept through these special events.

Seasonality

The
fourth quarter of the fiscal year achieves our highest revenue and profitability, primarily as a result of the significant special events business during the period. This special events business is impacted by the number of holiday parties held
during this time of the year. The third quarter is normally the lowest producing quarter in terms of revenue and profitability with the first and second quarters being somewhat similar in results.

Competition

The restaurant industry
is highly competitive, and competition among major companies that own or operate restaurant chains is especially intense. Restaurants compete on the basis of name recognition and advertising; the price, quality, variety, and perceived value of their
food offerings; the quality of their customer service; and the convenience and attractiveness of their facilities. In addition, despite recent changes in economic conditions, competition for qualified restaurant-level personnel remains high.

The out-of-home entertainment market is highly competitive. There are a large number of businesses that compete directly
and indirectly with us. Although we believe most of our competition comes from localized single attraction facilities that offer a limited entertainment package, we may encounter increased competition in the future. In addition, we may also face
increased competition from home-based forms of entertainment such as internet game play and home movie delivery.

Foreign Operations

We own and operate one complex outside of the United States in Toronto, Canada. This complex generated revenue of $11.6 million in fiscal
2007, representing approximately 2.2 percent of our consolidated revenue. As of February 3, 2008, we had less than 2.0 percent of our long-lived assets located outside the United States. Additionally, a franchisee of ours operates one complex
in Mexico City, Mexico under the terms of a franchise agreement. We receive a royalty payable on the revenues of this complex.

The foreign activities are subject to various risks of doing business in a foreign country, including currency fluctuations, changes in laws and regulations and economic and political stability. We do not believe there is any material risk
associated with the Canadian or Mexican operations or any dependence by the domestic business upon the Canadian or Mexican operations.

Suppliers

The principal goods used by us are games, prizes and food and beverage products, which are available from a number of
suppliers. We have expanded our contacts with amusement merchandise suppliers through the direct import program. Federal and state mandated increases in the minimum wage could have the repercussion of increasing expenses, as suppliers may be
severely impacted by higher minimum wage standards.

Intellectual Property

We have registered the trademarks Dave & Busters®, Power Card®, Power Combo®, Eat Drink Play® and Jillians® with



6



---

##### Table of Contents

the United States Patent and Trademark Office and in various foreign countries. We have also registered and/or applied for certain additional trademarks with
the United States Patent and Trademark Office and in various foreign countries. We consider our trade name and our signature bulls-eye logo to be important features of our operations and seek to actively monitor and protect our interest
in this property in the various jurisdictions where we operate.

Government Regulation

We are subject to various federal, state, and local laws affecting our business. Each complex is subject to licensing and regulation by a
number of governmental authorities, which may include alcoholic beverage control, amusement, health and safety, and fire agencies in the state, county or municipality in which the complex is located. Each complex is required to obtain a license to
sell alcoholic beverages on the premises from a state authority and, in certain locations, county and municipal authorities. Typically, licenses must be renewed annually and may be revoked or suspended for cause at any time. Alcoholic beverage
control regulations relate to numerous aspects of the daily operations of each complex, including minimum age of patrons and employees, hours of operation, advertising, wholesale purchasing, inventory control and handling, and storage and dispensing
of alcoholic beverages. We have not encountered any material problems relating to alcoholic beverage licenses to date. The failure to receive or retain a liquor license, or any other required permit or license, in a particular location, or to
continue to qualify for, or renew licenses, could have a material adverse effect on operations and our ability to obtain such a license or permit in other locations. The failure to comply with other applicable federal, state or local laws, such as
federal and state wage and hour laws, may also materially and adversely affect our business.

We are also subject to
dram-shop statutes in certain states in which complexes are located. These statutes generally provide a person injured by an intoxicated person the right to recover damages from an establishment that wrongfully served alcoholic beverages
to the intoxicated individual. We carry liquor liability coverage as part of existing comprehensive general liability insurance, which we believe is consistent with coverage carried by other entities in the industry. Although we are covered by
insurance, a judgment against us under a dram-shop statute in excess of the liability coverage could have a material adverse effect on operations.

As a result of operating certain entertainment games and attractions, including operations that offer redemption prizes, we are subject to amusement licensing and regulation by the states,
counties, and municipalities in which there are complexes. Certain entertainment attractions are heavily regulated and such regulations vary significantly between communities. From time-to-time, existing complexes may be required to modify certain
games, alter the mix of games, or terminate the use of specific games as a result of the interpretation of regulations by state or local officials.

We are subject to federal, state, and local environmental laws, regulations and other requirements, but these have not had a material adverse effect on operations. More stringent and varied requirements of local and
state governmental bodies with respect to zoning, land use, and environmental factors could delay or prevent development of new complexes in particular locations. We are subject to the Fair Labor Standards Act, which governs such matters as minimum
wages, overtime, and other working conditions, along with the Americans with Disabilities Act and various family-leave mandates. Although we expect increases in payroll expenses as a result of federal and state mandated increases in the minimum
wage, such increases are not expected to be material. However, we are uncertain of the repercussion, if any, of increased minimum wages on other expenses, as suppliers may be more severely impacted by higher minimum wage standards.

Employees

As of February 3,
2008, we employed approximately 8,000 persons, approximately 180 of whom served in administrative or executive capacities, approximately 600 of whom served as management personnel, and the remainder of whom were hourly personnel.

None of our employees are covered by collective bargaining agreements, and the Company has never experienced an organized work stoppage,
strike, or labor dispute. We believe working conditions and compensation packages are competitive with those offered by competitors and consider relations with employees to be good.

Available Information

We maintain an internet website with the address of
http://www.daveandbusters.com. You may obtain, free of charge, copies of our reports filed with, or furnished to, the Securities and Exchange Commission (the SEC) on Forms 10-K, 10-Q, and 8-K, at our internet website. These
reports will be available as soon as reasonably practicable after filing such material with, or furnishing it to, the SEC. In addition, you may view and obtain, free of charge, at our website, copies of our corporate governance materials, including,
Audit Committee Charter, Compensation Committee Charter, Code of Business Ethics, and Whistle Blower Policy.



7



---

##### Table of Contents

|ITEM 1A. | RISK FACTORS
|-------- | ------------

We wish to caution
you that our business and operations are subject to a number of risks and uncertainties. The factors listed below are important factors that could cause actual results to differ materially from our historical results and from those projected in
forward-looking statements contained in this report, in our other filings with the SEC, in our news releases, written or electronic communications, and verbal statements by our representatives.

You should be aware that forward-looking statements involve risks and uncertainties. These risks and uncertainties may cause our or our
industrys actual results, performance or achievements to be materially different from any future results, performances or achievements contained in or implied by these forward-looking statements. Forward-looking statements are generally
accompanied by words like believes, anticipates, estimates, predicts, expects, and other similar expressions that convey uncertainty about future events or outcomes.

Our level of indebtedness could adversely affect our ability to raise additional capital to fund operations, limit our ability to react to changes
in the economy or industry and prevent us from meeting our financial obligations.

We are significantly leveraged
and our total indebtedness was approximately $243.4 million as of February 3, 2008. Our substantial indebtedness could have important consequences, including the following:



| |  |  | our ability to obtain additional debt or equity financing for working capital, capital expenditures, product development, debt service requirements, acquisitions
and general corporate or other purposes may be limited;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a substantial portion of our cash flows from operations will be dedicated to the payment of principal and interest on the indebtedness and will not be available
for other purposes, including operations, capital expenditures and future business opportunities;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the debt service requirements of our other indebtedness could make it more difficult for us to satisfy other financial obligations;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | certain of our borrowings, including borrowings under our senior credit facility, are at variable rates of interest, exposing us to the risk of increased
interest rates;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to adjust to changing market conditions may be limited and may be placed at a competitive disadvantage compared to less-leveraged competitors; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we may be vulnerable in a downturn in general economic conditions or in business, or may be unable to carry on capital spending that is important to growth.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------

Subject to restrictions in the indenture governing the senior notes and in our senior credit facility,
we may incur additional indebtedness, which could increase the risks associated with the already substantial indebtedness. Subject to certain limitations, including compliance with debt covenants, we have the ability to borrow additional funds under
the revolving credit facility.

Results of operations are dependent upon discretionary spending by consumers.

Results of operations are dependent upon discretionary spending by consumers, particularly by consumers living in the communities in which
our complexes are located. A significant weakening in any of the local economies in which we operate may cause guests to curtail discretionary spending, which in turn could have a material adverse effect on profitability. The ongoing conflict in
Iraq, potential for future terrorist attacks, the national and international responses thereto and other acts of war or hostility may create economic and political uncertainties that could have a material adverse effect on business, results of
operations and financial condition in ways we currently cannot predict. Furthermore, recent increases in the retail price of gasoline and the potential for further increases in gasoline and other energy costs, increases in credit card, home
mortgage, and other borrowing costs, and declines in housing values could lead to a decline in consumer discretionary spending and have a material adverse effect on profitability. Additionally, our business could be severely impacted by a widespread
regional, national or global health epidemic. A widespread health epidemic (such as the avian flu) may cause customers to avoid public gathering places or otherwise change their eating behaviors. Even the prospects of a health epidemic could change
consumer perceptions of food safety, disrupt our supply chain, and impact our ability to supply certain menu items or staff our stores.



8



---

##### Table of Contents

We operate a limited number of complexes, and new complexes require significant investment.

As of February 3, 2008, we operated 49 complexes. The combination of the relatively limited number of
locations and the significant investment associated with each new complex may cause operating results to fluctuate significantly. Due to this relatively limited number of locations, poor results of operations at any single complex could materially
affect profitability. Historically, new complexes experience a drop in revenues after their first year of operation, and we do not expect that, in subsequent years, any increases in comparable revenues will be meaningful. Additionally, because of
the substantial up-front financial requirements to open new complexes, the investment risk related to any single complex is much larger than that associated with most other companies restaurant or entertainment venues.

We may not be able to compete favorably in the highly competitive out-of-home and home-based entertainment market.

The out-of-home entertainment market is highly competitive. There are a great number of businesses that compete directly and indirectly
with us. Many of these entities are larger and have significantly greater financial resources and a greater number of units. We compete for customers discretionary entertainment dollars with theme parks as well as with providers of out-of-home
entertainment, including localizing attraction facilities such as movie theatres, bowling alleys, nightclubs, and restaurants. We may encounter increased competition in the future, which may have an adverse effect on profitability. In addition, the
legalization of casino gambling in geographic areas near any current or future complex would create the possibility for entertainment alternatives, which could have a material adverse effect on our business and financial condition. In addition, we
may also face increased competition from home-based forms of entertainment such as internet gaming and home movie delivery.

Our
operations are subject to many government laws, regulations and other requirements and if we fail to comply with them, the business and financial condition could be adversely affected.

Various federal, state and local laws and permitting and license requirements affect the business, including those enforced by alcoholic
beverage control, and other amusement, environmental, health and safety and fire agencies in the state, county or municipality in which each complex is located. See Business  Government Regulation.

We may face difficulties in attracting and retaining qualified employees.

The operation of the business requires qualified executives, managers, and skilled employees. From time-to-time, there may be a shortage
of skilled labor in certain of the communities in which our complexes are located. Shortages of skilled labor may make it increasingly difficult and expensive to attract, train, and retain the services of a satisfactory number of qualified
employees. In addition, our future success will continue to depend largely on the efforts and abilities of senior management. The ability to attract and retain qualified employees or the loss of the services of members of senior management for any
reason could materially adversely affect our business, results of operations and financial condition.

Our growth depends upon our
ability to open new complexes.

Our ability to expand depends upon obtaining sufficient capital, locating and
obtaining appropriate sites, hiring and training additional management personnel and constructing or acquiring, at reasonable cost, the necessary improvements, and equipment for these complexes. In particular, the capital resources required to
develop each new complex are significant. There is no assurance that we will be able to expand or that new complexes, if developed, will perform in a manner consistent with the most recently opened complexes or make a positive contribution to
operating performance.

Local conditions, events, and natural disasters could adversely affect our business.

Certain of the regions in which our complexes are located have been, and may in the future be, subject to adverse local conditions,
events, or natural disasters, such as earthquakes and hurricanes. Depending upon its magnitude, a natural disaster could severely damage our complexes, which could adversely affect our business, financial condition, and operations. We currently
maintain property and business interruption insurance through the aggregate property policy for each of the complexes. However, there is no assurance that the coverage will be sufficient if there is a major disaster. In addition, upon the expiration
of the current policies, there is no assurance that adequate coverage will be available at economically justifiable rates, if at all.



9



---

##### Table of Contents

Our operations are susceptible to changes in product costs, which could adversely affect operating
results.

Our profitability depends in part on our ability to anticipate and react to changes in product costs.
Various factors beyond our control, including adverse weather conditions, governmental regulations, production, availability, and seasonality may affect food costs or cause a disruption in supply. The availability of new amusement offerings, the
cost, and availability of redemption items that appeal to guests and the market demand for new games can adversely impact the cost to acquire and operate new amusements. We cannot predict whether we will be able to anticipate and react to changing
food, beverage, and amusements costs by adjusting purchasing practices, menu and game prices, and a failure to do so could have a material adverse effect on our operating results.

Complaints or litigation may adversely affect the business.

Occasionally, guests file complaints or lawsuits against us alleging that we are responsible for some illness or injury they suffered at or after a visit to a complex. We are also subject to a variety of other claims in the ordinary course
of business, including personal injury claims, lease and contract claims, and employment-related claims. The restaurant industry has also been subject to a growing number of claims that the menus and actions of restaurant chains have led to the
obesity of certain of their guests. In addition, we are subject to dram shop statutes and are currently the subject of certain lawsuits that allege violations of these statutes. These statutes generally allow a person injured by an
intoxicated person to recover damages from an establishment that wrongfully served alcoholic beverages to the intoxicated person. Recent litigation against restaurant chains has resulted in significant judgments and settlements under dram shop
statutes. Because these cases often seek punitive damages, which may not be covered by insurance, such litigation could have an adverse impact on the financial condition and results of operations. Regardless of whether any claims against us are
valid or whether we are liable, claims may be expensive to defend and may divert time and money away from operations and hurt performance. A judgment significantly in excess of the insurance coverage could have a material adverse effect on the
financial condition or results of operations. Further, adverse publicity resulting from these allegations may materially affect us and our complexes.

Unfavorable publicity relating to one or more of our complexes may taint public perception of the brand.

Multi-unit businesses can be adversely affected by publicity resulting from poor food quality, illness or health concerns, or a variety of other operating issues stemming from one or a limited number of stores. In
particular, unfavorable publicity relating to one or more Dave & Busters locations could have an adverse affect on the overall brand, and consequently on our business, financial condition and results of operation.

We may not be able to renew real property leases on current favorable terms.

Of the 49 complexes operated by us as of February 3, 2008, 48 complexes are operated on leased premises. Certain leases are long-term
leases at rents we believe to be below current market rates. Other such leases have rents fixed at a percentage of the revenue generated by the complexes on the leased premises. We may choose not to renew, or may not be able to renew, certain of
such existing leases if the capital investment then required to maintain the complexes at the leased locations is not justified by the return on the required investment. If we are not able to renew the leases at rents that allow such complexes to
remain profitable as their terms expire, the number of the complexes may decrease, resulting in lower revenue from operations, which may impact the ability to meet the financial goals.

Our success depends in part on the ability to protect our intellectual property rights, but our intellectual property may be misappropriated or may be subject to infringement claims by
third parties.

We currently rely on a combination of registered and unregistered trademarks, copyrights, patent
rights, and domain names to protect certain aspects of the business. While we attempt to ensure that the intellectual property and similar proprietary rights are protected and that the third party rights needed are licensed to us when entering into
business relationships, there can be no assurance that any of the applications for protection of the intellectual property rights will be approved or that third parties will not take actions that could have a material adverse effect on the rights or
the value of the intellectual property, similar proprietary rights or reputation. Furthermore, we can give no assurance that claims or litigation asserting infringement of intellectual property rights will not be initiated by third parties seeking
damages, the payment of royalties or licensing fees or that we would prevail in any litigation or be successful in preventing any such judgment. In the future, we may also rely on litigation to enforce the intellectual property rights and



10



---

##### Table of Contents

contractual rights, and, if not successful, we may not be able to protect the value of the intellectual property. Any litigation could be protracted and
costly and could have a material adverse effect on our business and results of operations, regardless of its outcome. Infringement claims against us could also result in costly and burdensome litigation, require us to enter into royalty or other
licensing agreements, require us to pay damages, harm our reputation, require us to redesign or rename the complexes and products, or prevent us from doing business using certain trade names. Although we believe that, the intellectual property
rights are sufficient to allow us to conduct business without incurring liability, our products may infringe on the intellectual property rights of third parties, and our intellectual property rights may not have the value we believe them to have.

Increases in labor costs could harm the business.

From time-to-time, the U.S. Congress and the states consider increases in the applicable minimum wage. Several states in which we operate have enacted increases in the minimum wage, which have
taken effect in 2007 and 2008 and further increases are anticipated later in 2008. The out-of-home entertainment industry is intensely competitive, and we may not be able to transfer any resulting increase in operating costs to guests in the form of
price increases, or to otherwise adjust to these increases, which could have a material adverse effect on our results of operations.

Increases in energy costs could harm business.

Our success depends in part on the ability to absorb
increases in utility costs. Most of the complexes have experienced increases in utility prices. If these increases should continue, and if we are unable to transfer these cost increases to guests in the form of price increases, they will have an
adverse effect on our profitability.

Dependence on Information Technology Systems.

Our operations are dependent upon the integrity, security and consistent operation of various systems and data centers, including the
point-of-sale systems in the stores, data centers that process transactions, communication systems, and various software applications used throughout our operations. Disruptions in these systems could have an adverse impact on our operations. We
could encounter difficulties in developing new systems or maintaining and upgrading existing systems. Such difficulty could lead to significant expenses or to losses due to disruption in business operations. In addition, despite our considerable
efforts and investment in technology to secure our computer network, security could be compromised, confidential information could be misappropriated or system disruptions could occur. This could lead to loss of sales or profits or cause the Company
to incur significant costs to reimburse third parties for damages.

Our financial results are subject to quarterly fluctuations and
the seasonality of our business.

Our operating results may fluctuate significantly from period to period, and the
results for one period may not be indicative of results for other periods. The operating results may also fluctuate significantly because of several factors, including the frequency and popularity of sporting events and year-end holidays (including
which day of the week the events occur), new complex openings and related expenses and weather conditions.

We expect
seasonality will continue to be a factor in the results of operations. Historically, revenues have been substantially higher in the fourth quarter driven in part by the increased number of holiday parties held during that time of year. Our revenues
and profitability have been lower during the third quarter with the first and second quarter being somewhat similar in results, and we expect these trends to continue in the future. (See Managements Discussion and Analysis of Financial
Condition and Results of OperationsOverviewQuarterly fluctuations, seasonality and inflation.)

The
timing of new complex openings may also result in significant fluctuations in quarterly performance. We typically incur most startup costs for a new complex within the two months immediately preceding, and the month of, the complexs opening.
In addition, the labor and operating costs for a newly opened complex during the first three to six months of operation, including startup costs, are materially greater than what can be expected after that time, both in aggregate dollars and as a
percentage of revenues. Our growth, operating results and profitability will depend to a large degree on the ability to increase the number of complexes.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------

Not
applicable.



11



---

##### Table of Contents

|ITEM 2. | PROPERTIES
|------- | ----------

The following table sets forth the
number of complexes, which we currently operate in each state/country. Unless otherwise indicated, each of the complexes listed below is leased.



|                 |  |                   
|---------------- |  | ------------------
|State or Country |  | Number ofComplexes
|Arizona          |  | 2                 
|California       |  | 6                 
|Colorado         |  | 2                 
|Florida          |  | 3                 
|Georgia(a)       |  | 3                 
|Hawaii           |  | 1                 
|Illinois         |  | 2                 
|Kansas           |  | 1                 
|Maryland         |  | 2                 
|Michigan         |  | 1                 
|Minnesota        |  | 1                 
|Missouri         |  | 1                 
|Nebraska         |  | 1                 
|New York         |  | 6                 
|North Carolina   |  | 1                 
|Ohio             |  | 3                 
|Pennsylvania     |  | 3                 
|Rhode Island     |  | 1                 
|Tennessee        |  | 1                 
|Texas(b)         |  | 7                 
|Toronto, Canada  |  | 1                 
|                 |  |                   
|TOTAL            |  | 49                
|                 |  |                   



|(a) | Includes one Jillians complex that operates under the terms of a limited partnership agreement for which we
serve as manager and general partner.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | One complex in the state is owned.
|--- | ----------------------------------

We also lease a 47,000 square foot office building and 30,000 square foot warehouse facility in Dallas, Texas, for use as our corporate
headquarters and distribution center. This lease expires in October 2021, with options to renew until October 2041. We also lease a 22,900 square foot warehouse facility in Dallas, Texas, for use as additional warehouse space. This lease expires in
January 2009.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------

We are subject
to certain legal proceedings and claims that arise in the ordinary course of our business. Two class action cases have been filed against us and one of our subsidiaries in the State of California alleging violations of California regulations
concerning mandatory meal breaks and rest periods. We are working to have these two cases consolidated and coordinated because the potential class members are virtually identical. Therefore, settlement of one case would resolve both cases. Various
factors, including our internal policies and evidence of compliance with State of California regulations, make early resolution of these cases a possibility.

We have made the appropriate provision for settlement in the above matters in our financial statements. In the opinion of management, based upon consultation with legal counsel, the amount of
ultimate liability with respect to all other actions will not materially affect the consolidated results of our operations or our financial condition.



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

No matters were submitted to a vote of the security holders during the quarter ended February 3, 2008.



12



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|------- | ---------------------------------------------------------------------

There is no established public trading market for our capital stock. One hundred percent of our outstanding capital stock is owned by WS Midway. There were no repurchases of our capital
stock in the fourth quarter of 2007.



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The
following selected financial data is qualified in entirety by the consolidated financial statements (and the related Notes thereto) contained in Item 8 and should be read in conjunction with Managements Discussion and Analysis of
Financial Condition and Results of Operations in Item 7. We derived the selected financial data as of February 3, 2008 and February 4, 2007 and for the fiscal year ended February 3, 2008, the 334-day period ended
February 4, 2007, 37-day period ended March 7, 2006, and the fiscal years ended January 29, 2006, January 30, 2005 and February 1, 2004, from the audited consolidated financial statements and related notes. All
references to 2006 relate to the combined 53-week period ending on February 4, 2007 while the other years presented consist of 52-weeks of operations.



|                                          |  |                                  |         |   |                                                     |   |         |   |  |                                                    |  |                                     |        |  |                                     |         |   |                                  |   |         |   |  |   |         |  
|----------------------------------------- |  | -------------------------------- | ------- | - | --------------------------------------------------- | - | ------- | - |  | -------------------------------------------------- |  | ----------------------------------- | ------ |  | ----------------------------------- | ------- | - | -------------------------------- | - | ------- | - |  | - | ------- | -
|(dollars in thousands)                    |  | Fiscal YearEndedFebruary 3, 2008 |         |   | 334-Day PeriodFrom March 8, 2006to
February 4, 2007 |   |         |   |  | 37-Day PeriodFrom January 30, 2006to March 7, 2006 |  | Fiscal YearEnded(1)January 29, 2006 |        |  | Fiscal YearEnded(2)January 30, 2005 |         |   | Fiscal YearEndedFebruary 1, 2004 |  
|                                          |  | (Successor)                      |         |   | (Successor)                                         |   |         |   |  | (Predecessor)                                      |  | (Predecessor)                       |        |  | (Predecessor)                       |         |   | (Predecessor)                    |  
|Statement of Operations Data:             |  |                                  |         |   |                                                     |   |         |   |  |                                                    |  |                                     |        |  |                                     |         |   |                                  |   |         |   |  |   |         |  
|Total revenues                            |  | $                                | 536,272 |   |                                                     | $ | 459,792 |   |  |                                                    |  | $                                   | 50,409 |  | $                                   | 463,452 |   |                                  | $ | 390,267 |   |  | $ | 362,822 |  
|Operating income                          |  |                                  | 21,081  |   |                                                     |   | 6,409   |   |  |                                                    |  |                                     | 1,557  |  |                                     | 12,999  |   |                                  |   | 25,391  |   |  |   | 23,466  |  
|Net income (loss)                         |  |                                  | (8,841  | ) |                                                     |   | (12,063 | ) |  |                                                    |  |                                     | 486    |  |                                     | 4,288   |   |                                  |   | 12,880  |   |  |   | 10,921  |  
|Balance sheet data (as of end of period): |  |                                  |         |   |                                                     |   |         |   |  |                                                    |  |                                     |        |  |                                     |         |   |                                  |   |         |   |  |   |         |  
|Cash and cash equivalents                 |  |                                  | 19,046  |   |                                                     |   | 10,372  |   |  |                                                    |  |                                     |        |  |                                     | 7,582   |   |                                  |   | 11,387  |   |  |   | 6,935   |  
|Working capital (deficit)                 |  |                                  | (30,666 | ) |                                                     |   | (31,430 | ) |  |                                                    |  |                                     |        |  |                                     | (37,206 | ) |                                  |   | (7,656  | ) |  |   | (220    | )
|Property and equipment, net               |  |                                  | 296,974 |   |                                                     |   | 316,840 |   |  |                                                    |  |                                     |        |  |                                     | 351,883 |   |                                  |   | 331,478 |   |  |   | 291,473 |  
|Total assets                              |  |                                  | 496,203 |   |                                                     |   | 506,813 |   |  |                                                    |  |                                     |        |  |                                     | 423,062 |   |                                  |   | 401,171 |   |  |   | 340,201 |  
|Total debt                                |  |                                  | 243,375 |   |                                                     |   | 254,375 |   |  |                                                    |  |                                     |        |  |                                     | 80,175  |   |                                  |   | 88,143  |   |  |   | 53,534  |  
|Stockholders equity                      |  |                                  | 90,756  |   |                                                     |   | 96,705  |   |  |                                                    |  |                                     |        |  |                                     | 205,220 |   |                                  |   | 196,945 |   |  |   | 179,784 |  
|Other data:                               |  |                                  |         |   |                                                     |   |         |   |  |                                                    |  |                                     |        |  |                                     |         |   |                                  |   |         |   |  |   |         |  
|Capital expenditures                      |  | $                                | 31,355  |   |                                                     | $ | 31,943  |   |  |                                                    |  | $                                   | 10,600 |  | $                                   | 62,066  |   |                                  | $ | 34,234  |   |  | $ | 24,292  |  
|Number of complexes at end of period      |  |                                  | 49      |   |                                                     |   | 48      |   |  |                                                    |  |                                     | 46     |  |                                     | 46      |   |                                  |   | 43      |   |  |   | 33      |  



|(1) | On August 28, 2005, a subsidiary closed an acquired Jillians complex. As a result of the closing, we
recorded a pre-tax charge of approximately $3,000 comprised of approximately $2,500 in non-cash charges for depreciation, amortization and asset impairment charges and approximately $500 related to severance and other costs required to close the
complex.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



13



---

##### Table of Contents

|(2) | On November 1, 2004, we completed the acquisition of nine Jillians locations, pursuant to an asset
purchase agreement, for cash and the assumption of certain liabilities. The results of the acquired complexes are included in the consolidated results beginning on the date of acquisition.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion and analysis of our financial condition and results of operations should be read together with the audited
consolidated financial statements, and related notes. Unless otherwise specified, the meanings of all defined terms in Managements Discussion and Analysis of Financial Condition and Results of Operations (MD&A) are consistent
with the meanings of such terms as defined in the Notes to Consolidated Financial Statements.

General

Our fiscal year ends on the Sunday after the Saturday closest to January 31. All references to 2007 relate to the 52-week period
ending on February 3, 2008. As discussed further below, fiscal 2006 is comprised of the 334-day period ending February 4, 2007 of the Successor and the 37-day period ending March 7, 2006 of the Predecessor, respectively. All
references to fiscal 2006 relate to the combined 53-week period ending on February 4, 2007. All references to 2005 relate to the 52-week period ending on January 29, 2006. All dollar amounts are presented in thousands, unless otherwise
noted, except share and per share amounts.

Merger with WS Midway Acquisition Sub, Inc.

Dave & Busters was acquired on March 8, 2006, by WS Midway. Affiliates of Wellspring and HBK control approximately 82
percent and 18 percent, respectively, of the outstanding capital stock of WS Midway. Although we continue as the same legal entity after the Merger, the accompanying condensed consolidated statements of operations, stockholders equity, and
cash flows present the results of operations and cash flows for us and our wholly-owned subsidiaries for the periods preceding the Merger (Predecessor) and the period succeeding the Merger (Successor), respectively.

The Merger transactions resulted in a change in ownership of 100 percent of our outstanding common stock and has been
accounted for in accordance with Statement of Financial Accounting Standards 141, Business Combinations. The purchase price paid in the Merger has been pushed down to our financial statements and allocated to record the
acquired assets and liabilities assumed based on their fair value. The Merger and the allocation of the purchase price to the assets and liabilities as of March 8, 2006 have been recorded based on valuation studies and management estimates of
fair value. The allocation of the purchase price was finalized as of the end of fiscal 2006.

Acquisitions and Disposals

On November 15, 2006, we completed the sale and simultaneous leaseback of the land and buildings of three owned facilities located in
the states of Florida, Illinois, and Ohio. The gross proceeds of $29,600 approximated the carrying value of the assets. Net proceeds from the transaction were used to pay down outstanding balances on the Companys senior credit and revolving
credit facilities after a $5,000 hold back for reinvestment.

In October 2005, we acquired the general partner
interest in a limited partnership which owns a Jillians complex in the Discover Mills Mall near Atlanta, Georgia. The limited partner currently earns a preferred return on its remaining invested capital. We currently have a 50.1 percent
interest in the income or losses of the partnership. After deducting the preferred return to the limited partner, our interest in the income or losses of the partnership is not expected to be significant to the results of operations unless the
limited partner receives a full return of its invested capital and preferred return, which is not expected to occur in the foreseeable future. We also manage the complex under a management agreement and receive a fee of 4.0 percent of operating
revenues annually. We account for the general partner interest using the equity method due to the substantive participative rights of the limited partner in the operations of the partnership.

On August 28, 2005, a subsidiary of ours closed the Jillians complex located at the Mall of America in Bloomington, Minnesota
and acquired by the Company in November 2004, due to continuing operating losses attributable to this complex and the unsuccessful efforts to renegotiate the terms of the related leases. As a result of the closing, we recorded total pre-tax charges
of approximately $3,000 in fiscal 2005, comprised of approximately $2,500 in non-cash charges for depreciation, amortization and asset impairment charges and approximately $500 related to severance and other costs required to close the complex.



14



---

##### Table of Contents

Overview

We monitor and analyze a number of key performance measures and indicators in order to manage our business and evaluate financial and operating performance. Those indicators include:

Revenues. We derive revenues primarily from food, beverage, and amusement sales. For the fiscal year ended February 3, 2008,
we derived 36.1 percent of our total revenue from food sales, 18.6 percent from beverage sales, 43.8 percent from amusement sales, and 1.5 percent from other sources. We continually monitor the success of current food and beverage items, the
availability of new menu offerings, the menu price structure, and our ability to adjust prices where competitively appropriate. In the beverage component, we operate fully licensed facilities, which means we offer full beverage service, including
alcoholic beverages throughout the complex. Our complexes also offer an extensive array of amusements, including state-of-the-art simulators, high-tech video games, traditional pocket billiards and shuffleboard, as well as a variety of redemption
games, which dispense coupons that can be redeemed for prizes in the Winners Circle. Our redemption games include basic games of skill, such as skee-ball and basketball, as well as competitive racing, simulation games, and individual
electronic games of skill. The prizes in the Winners Circle range from small-ticket novelty items to high-end electronics, such as flatscreen televisions, MP3 players, and game systems. We review the game play on existing amusements in an
effort to match amusements availability with guest preferences. We will continue to invest in new games as they become available and prove to be attractive to guests. Exclusive of new store openings, we invested approximately $6,700 in new games
during 2007. We currently anticipate spending approximately $8,000 on new games during fiscal 2008. Our unique venue allows us to provide our customers with value driven food and amusement combination offerings such as our Eat & Play
Combo. The Eat & Play Combo, which replaced the Power Combo in the second quarter, allow customers to purchase a variety of entrée and game card pairings at a fixed price.

We believe that special events business is a very important component of our revenue, because a significant percentage of our guests
attending a special event are in a Dave & Busters for the first time. This is a very advantageous way to introduce the concept to new guests. Accordingly, a considerable emphasis is placed on this area through the in-store sales
teams.

Cost of products. Cost of products includes the cost of food, beverages, and Winners Circle redemption
items. During fiscal 2007, the cost of food products averaged 25.0 percent of food revenue and the cost of beverage products averaged 24.3 percent of beverage revenue. The amusement cost of products averaged 12.7 percent of amusement revenues. The
cost of products is driven by product mix and pricing movements from third party suppliers. We continually strive to gain efficiencies in both the acquisition and use of products while maintaining high standards of product quality.

Operating payroll and benefits. Operating payroll and benefits consist of wages, employer taxes, and benefits for store personnel.
We continually review the opportunity for efficiencies principally through scheduling refinements.

Other store
operating expenses. Other store operating expenses consist of store-related occupancy, restaurant expenses, utilities, repair and maintenance and marketing costs.

Liquidity and cash flows. The primary source of cash flow is from our operating activities and availability under the revolving credit facility.

Quarterly fluctuations, seasonality, and inflation. As a result of the substantial revenues associated with each new complex, the
timing of new complex openings will result in significant fluctuations in quarterly results. We also expect seasonality to be a factor in the operation or results of the business in the future with anticipated lower third quarter revenues and higher
fourth quarter revenues associated with the year-end holidays. The historically higher revenues during the fourth quarter will continue to be susceptible to the impact of severe weather on customer traffic and sales during that period. Additionally,
we expect that volatile energy costs will continue to exert pressure on both supplier pricing and consumer spending related to entertainment and dining alternatives. Although, there is no assurance that our cost of products will remain stable or
that federal or state minimum wage rates will not increase beyond amounts currently legislated, the effects of any supplier price increases or minimum wage rate increases are expected to be partially offset by selected menu price increases where
competitively appropriate.



15



---

##### Table of Contents

Results of Operations

The following table sets forth selected data in thousands of dollars and as a percentage of total revenues (unless otherwise noted) for the periods indicated. All information is derived from the
consolidated statements of operations included in this Form 10-K.



|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|------------------------------------------------------------------------------ |  | --------------------------------- | ------- | - | --------------------------------------------------- | ----- | -- |  | - | -------------------------------------------------- | - |  | --------------------------------- | -- |  | --------------------------------- |  | - | ------- | - |  | ----- | - |  | - | -------- | - |  | ----- | -- |  | - | ------- | - |  | ----- | -
|(dollars in thousands)                                                         |  | Fiscal Year EndedFebruary 3, 2008 |         |   | 334-Day PeriodFrom March 8, 2006to February 4, 2007 |       |    |  |   | 37-Day Periodfrom January 30, 2006to March 7, 2006 |   |  | Fiscal Year EndedFebruary 4, 2007 |    |  | Fiscal Year EndedJanuary 29, 2006 | 
|                                                                               |  | (Successor)                       |         |   | (Successor)                                         |       |    |  |   | (Predecessor)                                      |   |  | (Combined)(1)                     |    |  | (Predecessor)                     | 
|Food and beverage revenues                                                     |  | $                                 | 293,097 |   |                                                     | 54.7  | %  |  | $ | 256,616                                            |   |  | 55.8                              | %  |  |                                   |  | $ | 27,562  |   |  | 54.7  | % |  | $ | 284,178  |   |  | 55.7  | %  |  | $ | 253,996 |   |  | 54.8  | %
|Amusement and other revenues                                                   |  |                                   | 243,175 |   |                                                     | 45.3  |    |  |   | 203,176                                            |   |  | 44.2                              |    |  |                                   |  |   | 22,847  |   |  | 45.3  |   |  |   | 226,023  |   |  | 44.3  |    |  |   | 209,456 |   |  | 45.2  |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Total revenues                                                                 |  |                                   | 536,272 |   |                                                     | 100.0 |    |  |   | 459,792                                            |   |  | 100.0                             |    |  |                                   |  |   | 50,409  |   |  | 100.0 |   |  |   | 510,201  |   |  | 100.0 |    |  |   | 463,452 |   |  | 100.0 |  
|Cost of food and beverage (as a percentage of food and beverage revenues)      |  |                                   | 72,493  |   |                                                     | 24.7  |    |  |   | 64,549                                             |   |  | 25.2                              |    |  |                                   |  |   | 7,111   |   |  | 25.8  |   |  |   | 71,660   |   |  | 25.2  |    |  |   | 65,405  |   |  | 25.8  |  
|Cost of amusements and other (as a percentage of amusement and other revenues) |  |                                   | 34,252  |   |                                                     | 14.1  |    |  |   | 28,999                                             |   |  | 14.3                              |    |  |                                   |  |   | 3,268   |   |  | 14.3  |   |  |   | 32,267   |   |  | 14.3  |    |  |   | 28,723  |   |  | 13.7  |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Total cost of products                                                         |  |                                   | 106,745 |   |                                                     | 19.9  |    |  |   | 93,548                                             |   |  | 20.4                              |    |  |                                   |  |   | 10,379  |   |  | 20.6  |   |  |   | 103,927  |   |  | 20.4  |    |  |   | 94,128  |   |  | 20.3  |  
|Operating payroll and benefits                                                 |  |                                   | 144,920 |   |                                                     | 27.0  |    |  |   | 130,123                                            |   |  | 28.3                              |    |  |                                   |  |   | 14,113  |   |  | 28.0  |   |  |   | 144,236  |   |  | 28.3  |    |  |   | 130,367 |   |  | 28.2  |  
|Other store operating expenses                                                 |  |                                   | 171,627 |   |                                                     | 32.0  |    |  |   | 147,295                                            |   |  | 32.0                              |    |  |                                   |  |   | 15,323  |   |  | 30.4  |   |  |   | 162,618  |   |  | 31.9  |    |  |   | 144,066 |   |  | 31.1  |  
|General and administrative expenses                                            |  |                                   | 38,999  |   |                                                     | 7.3   |    |  |   | 35,055                                             |   |  | 7.6                               |    |  |                                   |  |   | 3,829   |   |  | 7.6   |   |  |   | 38,884   |   |  | 7.6   |    |  |   | 33,951  |   |  | 7.3   |  
|Depreciation and amortization expense                                          |  |                                   | 51,898  |   |                                                     | 9.7   |    |  |   | 43,892                                             |   |  | 9.5                               |    |  |                                   |  |   | 4,328   |   |  | 8.6   |   |  |   | 48,220   |   |  | 9.4   |    |  |   | 42,616  |   |  | 9.2   |  
|Startup costs                                                                  |  |                                   | 1,002   |   |                                                     | 0.2   |    |  |   | 3,470                                              |   |  | 0.8                               |    |  |                                   |  |   | 880     |   |  | 1.7   |   |  |   | 4,350    |   |  | 0.8   |    |  |   | 5,325   |   |  | 1.1   |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Total operating costs                                                          |  |                                   | 515,191 |   |                                                     | 96.1  |    |  |   | 453,383                                            |   |  | 98.6                              |    |  |                                   |  |   | 48,852  |   |  | 96.9  |   |  |   | 502,235  |   |  | 98.4  |    |  |   | 450,453 |   |  | 97.2  |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Operating income                                                               |  |                                   | 21,081  |   |                                                     | 3.9   |    |  |   | 6,409                                              |   |  | 1.4                               |    |  |                                   |  |   | 1,557   |   |  | 3.1   |   |  |   | 7,966    |   |  | 1.6   |    |  |   | 12,999  |   |  | 2.8   |  
|Interest expense, net                                                          |  |                                   | 31,183  |   |                                                     | 5.8   |    |  |   | 27,064                                             |   |  | 5.9                               |    |  |                                   |  |   | 649     |   |  | 1.3   |   |  |   | 27,713   |   |  | 5.4   |    |  |   | 6,695   |   |  | 1.4   |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Income (loss) before provisions for income taxes                               |  |                                   | (10,102 | ) |                                                     | (1.9  | )  |  |   | (20,655                                            | ) |  | (4.5                              | )  |  |                                   |  |   | 908     |   |  | 1.8   |   |  |   | (19,747  | ) |  | (3.8  | )  |  |   | 6,304   |   |  | 1.4   |  
|Provision (benefit) for income taxes                                           |  |                                   | (1,261  | ) |                                                     | (0.2  | )  |  |   | (8,592                                             | ) |  | (1.9                              | )  |  |                                   |  |   | 422     |   |  | 0.8   |   |  |   | (8,170   | ) |  | (1.5  | )  |  |   | 2,016   |   |  | 0.4   |  
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Net income (loss)                                                              |  | $                                 | (8,841  | ) |                                                     | (1.7  | )% |  | $ | (12,063                                            | ) |  | (2.6                              | )% |  |                                   |  | $ | 486     |   |  | 1.0   | % |  | $ | (11,577  | ) |  | (2.3  | )% |  | $ | 4,288   |   |  | 1.0   | %
|                                                                               |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Cash provided by (used in):                                                    |  |                                   |         |   |                                                     |       |    |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  |       |    |  |   |         |   |  |       |  
|Operating activities                                                           |  | $                                 | 50,573  |   |                                                     |       |    |  | $ | 43,678                                             |   |  |                                   |    |  |                                   |  | $ | 10,741  |   |  |       |   |  | $ | 54,419   |   |  |       |    |  | $ | 65,423  |   |  |       |  
|Investing activities                                                           |  |                                   | (30,899 | ) |                                                     |       |    |  |   | (341,104                                           | ) |  |                                   |    |  |                                   |  |   | (10,600 | ) |  |       |   |  |   | (351,704 | ) |  |       |    |  |   | (63,271 | ) |  |       |  
|Financing activities                                                           |  |                                   | (11,000 | ) |                                                     |       |    |  |   | 299,986                                            |   |  |                                   |    |  |                                   |  |   | 89      |   |  |       |   |  |   | 300,075  |   |  |       |    |  |   | (5,957  | ) |  |       |  
|Change in comparable store sales(2)                                            |  |                                   |         |   |                                                     | 4.1   | %  |  |   |                                                    |   |  |                                   |    |  |                                   |  |   |         |   |  |       |   |  |   |          |   |  | 4.1   | %  |  |   |         |   |  | 1.5   | %
|Stores open at end of period(3)                                                |  |                                   | 49      |   |                                                     |       |    |  |   | 48                                                 |   |  |                                   |    |  |                                   |  |   | 46      |   |  |       |   |  |   | 48       |   |  |       |    |  |   | 46      |   |  |       |  
|Comparable stores open at end of period                                        |  |                                   | 43      |   |                                                     |       |    |  |   | 33                                                 |   |  |                                   |    |  |                                   |  |   | 33      |   |  |       |   |  |   | 33       |   |  |       |    |  |   | 33      |   |  |       |  



|(1) | We have prepared our discussion of the results of operations for the year ended February 3, 2008 by comparing
the results of operations to the combined earnings and cash flows for the Predecessor 37-day period ended March 7, 2006 and the Successor 334-day period ended February 4, 2007. Although this combined presentation does not comply with
generally accepted accounting principles (GAAP), we believe that it provides a meaningful method of comparison. The combined operating results have not been prepared on a pro forma basis under applicable regulations and may not reflect
the actual results we would have achieved absent the Merger and may not be predictive of future results of operations.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

|(2) | Comparable store sales (year-over-year comparison of complexes open at least 18 months as of the
beginning of each of the fiscal years) is a key performance indicator used within the industry and is indicative of acceptance of our initiatives as well as local economic and consumer trends. Percent changes in fiscal 2007 and fiscal 2006 have been
calculated based on an equivalent number of weeks in both the current and comparison periods.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The number of stores open at February 3, 2008 includes our store in Tempe, Arizona, which opened on
September 17, 2007, and the openings of complexes in Times Square, New York and Maple Grove, Minnesota in the first and fourth quarters of 2006, respectively.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Fiscal 2007 Compared to Fiscal 2006

Revenues

Fiscal 2007 consisted of 52-weeks compared to 53-weeks in fiscal 2006. Where appropriate for comparative purposes, we have estimated the
changes in fiscal 2007 operating results versus an estimated comparable 52-week period for fiscal 2006.

Total revenues
during fiscal 2007 increased by $26,071 over revenue levels achieved in fiscal 2006. We have estimated that the additional week in fiscal 2006 contributed revenue of approximately $8,608. Consequently, on a comparable 52-week basis, total revenue in
2007 increased by approximately $34,679 over 2006. The increase in revenue was derived from the following sources:



|                                                         |  |                            |         |   |                                |   |        |       |  |   |         |  
|-------------------------------------------------------- |  | -------------------------- | ------- | - | ------------------------------ | - | ------ | ----- |  | - | ------- | -
|                                                         |  | ComparableStore Operations |         |   | Non ComparableStore Operations |   |        | Total | 
|Fiscal Year 2007                                         |  | $                          | 489,013 |   |                                | $ | 47,259 |       |  | $ | 536,272 |  
|                                                         |  |                            |        
|Fiscal Year 2006  53-week basis                         |  |                            | 478,083 |   |                                |   | 32,118 |       |  |   | 510,201 |  
|                                                         |  |                            |        
|Estimated Revenues attributed to Additional Week in 2006 |  |                            | 8,215   |   |                                |   | 393    |       |  |   | 8,608   |  
|                                                         |  |                            |         |   |                                |   |        |       |  |   |         |  
|Estimated Fiscal Year 2006 52-Week Basis                 |  | $                          | 469,868 |   |                                | $ | 31,725 |       |  | $ | 501,593 |  
|                                                         |  |                            |         |   |                                |   |        |       |  |   |         |  
|Increase in Revenues  52-Week Basis                     |  |                            |         |   |                                |   |        |       |  |   |         |  
|Dollars                                                  |  | $                          | 19,145  |   |                                | $ | 15,534 |       |  | $ | 34,679  |  
|Percent                                                  |  |                            | 4.1     | % |                                |   | 49.0   | %     |  |   | 6.9     | %

Comparable store sales, increased by approximately 4.1 percent of consolidated
comparable store revenue for fiscal 2007 compared to an estimated 52-week fiscal 2006. Comparable special events revenues accounted for 16.5 percent of consolidated comparable store revenue for fiscal 2007 down from 16.7 percent in fiscal 2006.

Food sales at comparable stores increased by 2.5 percent compared to an estimated 52-week fiscal 2006. Our revenues were
supported by 32-weeks of advertising on cable television in all of the markets and supplemental spot radio advertising in selected markets. The increase in food sales was accomplished in part by the continued success of the Eat & Play
Combo promotion. Beverage sales at comparable stores increased 2.0 percent compared to an estimated 52-week fiscal 2006 as we experienced continued positive results of promotional activity around the beverage component of our business.
Comparable store amusements and other revenue in fiscal 2007 increased by 6.2 percent compared to an estimated 52-week fiscal 2006 driven primarily by the amusement component of our business. Amusement revenue reflected the positive impact of
increased points of sale available through the installation of over 200 sales Kiosks throughout the system and an expansion of available predenominated Powercard alternatives.

Our revenue mix was 54.7 percent for food and beverage and 45.3 percent for amusements and other for fiscal 2007. This compares to 55.7 percent and 44.3 percent for fiscal 2006.

Cost of Products

Cost of food
and beverage products declined 50 basis points to 24.7 percent of revenue for the year ended February 3, 2008 compared to 25.2 percent for the year ended February 4, 2007. This decrease was achieved through improved menu modifications to
emphasize items with lower costs and by focusing on operational controls and other efficiency measures.

The cost of
amusement and other, as a percentage of amusement and other revenues, decreased 20 basis points to 14.1 percent of amusement and other revenue for the year ended February 3, 2008 compared to 14.3 percent for the year ended February 4,
2007. This decrease was achieved through reduced freight costs partially offset by increased redemption costs primarily due to the success of the Eat & Play Combo promotion.



17



---

##### Table of Contents

Operating Payroll and Benefits

Operating payroll and benefits declined 130 basis points to 27.0 percent of revenue for the year ended February 3, 2008 compared to 28.3 percent for the year ended February 4, 2007.
This decrease was primarily driven by improved sales performance and initiatives designed to reduce labor costs as well as lower management and hourly employee turnover at our stores.

Other Store Operating Expenses

Other store operating expenses increased 10
basis points to 32.0 percent for the year ended February 4, 2008, compared to 31.9 percent for the same period of 2006. The additional operating expenses resulted primarily from the increase in spending for marketing in 2007 over the comparable
2006 period.

General and Administrative Expenses

General and administrative expenses consist primarily of personnel, facilities, and professional expenses for the various departments of our corporate headquarters. General and administrative
expenses increased $115 for the year ended February 3, 2008 compared to the year ended February 4, 2007. Increases in compensation related expenses associated with the departure of Mr. David O. Corriveau and the accrual of option
plan expenses were substantially offset by cost reductions in other corporate areas. The primary contributors to the reductions in general and administrative expenses included lower travel, entertainment, hiring and training costs stemming
principally from cost control initiatives introduced during the year.

Depreciation and Amortization Expense

Depreciation and amortization expense increased $3,678 primarily due to 2007 and 2006 store openings.

Startup Costs

Startup costs
include costs associated with the opening and organizing of new complexes or conversion of existing complexes, including the cost of feasibility studies, staff training and recruiting, and travel costs for employees engaged in such startup
activities. All startup costs are expensed as incurred. The decrease in startup costs of $3,348 is primarily attributable to the openings of the Times Square and Maple Grove locations in the first and fourth quarter of 2006 compared to the opening
of the Tempe location in the third quarter of 2007.

Interest Expense

The increase in interest expense is primarily attributed to interest expense recorded to mark the interest rate swap arrangements to their fair value.

Provision for Income Taxes

For the year ended February 3, 2008, we recorded a $3,370 valuation allowance against our deferred tax assets. The valuation allowance was established in accordance with Statement of Financial Accounting Standards 109, Accounting
for Income Taxes (SFAS 109). As a result of our experiencing cumulative losses before income taxes for the three-year period ending February 3, 2008, we could not conclude that it is more likely than not that our deferred tax
asset will be fully realized. The ultimate realization of our deferred tax assets is dependent on the generation of future taxable income during periods in which temporary differences become deductible.

Our effective tax rate also differs from the statutory rate due to the deduction for FICA tip credits, state income taxes, and the impact
of certain expenses that are not deductible for income tax purposes.

Fiscal 2006 Compared to Fiscal 2005

Revenues

Fiscal 2006 consisted
of 53-weeks compared to 52-weeks in fiscal 2005. Where appropriate for comparative purposes, we have estimated the changes in fiscal 2006 operating results versus an estimated 53-week period for fiscal 2005.

Total revenues increased $46,749, for the 53-weeks of 2006 compared to the 52-weeks of fiscal 2005. We have estimated the revenues during
the 53rd week of fiscal 2006 to be $9,018. The revenue growth provided by the additional week of sales in fiscal 2006 was partially offset by a $2,367 non-cash reduction in revenue related to the deferral of amusement revenue during the 334-day
period from the Merger date to February 4, 2007. The revenue deferral represents our estimate of the amount of amusement and other revenues during the 2006 fiscal year that would be fulfilled by customer game play in subsequent periods, and had
no impact on our business or cash flow. However, the deferral of this revenue reduced our GAAP amusement revenue during the 2006 fiscal year.



18



---

##### Table of Contents

We have estimated that the increases in revenues were derived from the following sources:



|                                               |  |                                |       |                             |   |        |                   |  |   |        |   |  |   |        |  
|---------------------------------------------- |  | ------------------------------ | ----- | --------------------------- | - | ------ | ----------------- |  | - | ------ | - |  | - | ------ | -
|                                               |  | Impact of                      |       |                             |   |       
|(dollars in thousands)                         |  | AdditionalWeek inFiscal Period |       | Deferral ofAmusementRevenue |   |        | OngoingOperations |  |   | Total  |  
|Comparable stores                              |  | $                              | 6,646 |                             | $ | (1,834 | )                 |  | $ | 15,493 |   |  | $ | 20,305 |  
|Non-comparable stores:                         |  |                                |       |                             |   |        |                   |  |   |        |   |  |   |        |  
|Stores opened or acquired prior to fiscal 2005 |  |                                | 1,588 |                             |   | (357   | )                 |  |   | 4,426  |   |  |   | 5,657  |  
|Stores opened in 2005                          |  |                                | 316   |                             |   | (117   | )                 |  |   | 11,980 |   |  |   | 12,179 |  
|Stores opened in 2006                          |  |                                | 468   |                             |   | (59    | )                 |  |   | 13,652 |   |  |   | 14,061 |  
|Closed stores and other                        |  |                                |      |                             |   |       |                   |  |   | (5,453 | ) |  |   | (5,453 | )
|                                               |  |                                |       |                             |   |        |                   |  |   |        |   |  |   |        |  
|Total                                          |  | $                              | 9,018 |                             | $ | (2,367 | )                 |  | $ | 40,098 |   |  | $ | 46,749 |  
|                                               |  |                                |       |                             |   |        |                   |  |   |        |   |  |   |        |  

Comparable store sales, excluding the impact of the revenue deferral described
above, increased by approximately 4.1 percent in fiscal 2006 compared to an estimated 53-week fiscal 2005. Comparable special events revenues accounted for 17.3 percent of consolidated comparable store revenue for fiscal 2006, up from 17.2 percent
in fiscal 2005.

Food sales at comparable stores increased by 5.2 percent compared to an estimated 53-week fiscal 2005. Our
revenues were supported by 19-weeks of advertising on cable television in all of the markets and supplemental spot radio advertising in selected markets. Our marketing efforts in 2006 focused on national cable and spot radio, which has proven more
effective than the radio and print used in 2005. The increase in food sales was accomplished in part by the continued success of the Power Combo promotion. Beverage sales at comparable stores increased by 4.8 percent compared to an
estimated 53-week fiscal 2005 as we experienced continued positive results of promotional activity around the beverage component of our business. Comparable store amusement and other revenue, excluding the impact of the revenue deferral described
above, increased 2.9 percent in fiscal 2006 compared to an estimated 53-week fiscal 2005.

Our revenue mix was 55.7 percent
for food and beverage and 44.3 percent for amusements and other for fiscal 2006. This compares to 54.8 percent and 45.2 percent for fiscal 2005. The shift in the revenue mix was operationally influenced by the success of two promotional efforts
launched in the middle of the second quarter of 2005, the Power Combo promotion, and the Super Charge promotion. The Power Combo promotion provides guests with a value offering that includes selected entrees and a
game card at a fixed price. The Super Charge promotion allows guests to increased purchased game play on certain Power Cards by twenty-five percent for a discounted amount. The deferral of amusement revenue discussed above during the
2006 Successor operating period exaggerated the impact of the operating initiatives on our sales mix. Our revenue mix, excluding the impact of the current year revenue deferral was 55.4 percent food and beverage, 44.6 percent amusements and other.

Cost of Products

Cost of food and beverage products declined 60 basis points to 25.2 percent of revenue for fiscal 2006 compared to 25.8 percent for fiscal 2005. Decreases in dairy, meat, grocery, liquor, and wine costs were offset by slight increases in
the cost of beer compared to fiscal 2005.

The costs of amusements and other, as a percentage of amusements and other
revenues, increased 60 basis points to 14.3 percent for fiscal 2006 compared to 13.7 percent for 2005. This increase is primarily a result of the revenue mix changes described above and increased freight charges.

Operating Payroll and Benefits

Operating payroll and benefits slightly increased as a percent of revenue at 28.3 percent for fiscal 2006 compared to 28.2 percent for fiscal 2005.

Other Store Operating Expenses

Other store operating expenses increased to 31.9 percent from 31.1
percent for fiscal 2006 compared to fiscal 2005. The increase in other operating expenses is primarily associated with a $3,100 non-cash charge, attributable to a change in the estimate related to liabilities for general liability and workers
compensation claims. Our revised estimates were derived from an actuarial study completed in the fourth quarter of fiscal 2006. The additional expense recorded as a result of the change in estimate is primarily attributable to open policy years
prior to fiscal 2006. We do not believe that the adjustments recorded in the fourth quarter of fiscal 2006 reflect a material difference in the historic trends of our business nor will they adversely affect our business outlook.



19



---

##### Table of Contents

General and Administrative Expenses

General and administrative expenses consist primarily of personnel, facilities, and professional expenses for the various departments of our corporate headquarters. General and administrative
expenses increased 30 basis points for fiscal 2006 compared to fiscal 2005. Reductions in costs incurred for audit services were offset by expenses associated with the Merger transactions, including employment agreement costs triggered by the Merger
transaction, litigation expenses, and provision for estimated incentive compensation programs.

Depreciation and Amortization Expense

Depreciation and amortization expense increased $5,604 primarily due to 53-weeks of depreciation in 2006 compared
to 52-weeks in 2005, new store openings in 2006 and 2005, and the conversion of six of the Jillians locations acquired in fiscal 2004 to Dave & Busters Grand Sports Café brand in 2006 and 2005. Depreciation and
amortization expense in fiscal 2005 also included a $2,500 charge in the second quarter of 2005 related to the closing of the Jillians entertainment complex located at the Mall of America in Bloomington, Minnesota. The $2,500 charge consisted
of additional depreciation, amortization, and impairment of the assets which were abandoned and whose carrying value was not recoverable.

Startup
Costs

Startup costs include costs associated with the opening and organizing of new complexes or conversion of
existing complexes, including the cost of feasibility studies, staff training and recruiting, and travel costs for employees engaged in such startup activities. All startup costs are expensed as incurred. The decrease in startup costs is primarily
attributable to the opening of the Times Square and Maple Grove locations in the first and fourth quarters of 2006, respectively, compared to the opening of the Omaha, Buffalo and Kansas City locations in the second, third and fourth quarters of
2005, respectively. Startup costs were also impacted in the first quarter of 2006 due to the conversion of one of the Jillians locations to Dave & Busters Grand Sports Café brand. We converted five of the Jillians
stores in the third and fourth quarters of 2005.

Interest Expense

The increase in interest expense is attributed to borrowings of $79,375 under the senior credit facility and the private placement of $175,000 aggregate principal amount of senior notes that were
issued in connection with the Merger.

Provision for Income Taxes

Our effective tax rate also differs from the statutory rate due to the deduction for FICA tip credits, state income taxes, and the impact of certain expenses that are not deductible for income
tax purposes.

Liquidity and Capital Resources

In connection with the Merger, we entered into a senior credit facility (the senior credit facility) that provides a $100,000 term loan facility with a maturity of seven years from the closing date of the
Merger and provides a $60,000 revolving credit facility with a maturity of five years from the closing date of the Merger. The $60,000 revolving credit facility includes (i) a $20,000 letter of credit sub-facility, (ii) a $5,000 swingline
sub-facility and (iii) a $5,000 (in US Dollar equivalent) sub-facility available in Canadian dollars to the Canadian subsidiary. The revolving credit facility will be used to provide financing for working capital and general corporate purposes.
As of February 3, 2008, borrowings under the revolving credit facility and term loan facility were $0 and $68,375, respectively, and we had $11,683 in letters of credit outstanding.

The senior credit facility is secured by all of our assets. Borrowings on the senior credit facility bear interest at a floating rate
based upon the banks prime interest rate of 6.98 percent at February 3, 2008 or, at our option, the applicable Eurodollar rate of 3.95 percent at February 3, 2008, plus a margin, in either case, based upon financial performance, as
prescribed in the senior credit facility. Effective June 30, 2006, we entered into two interest rate swap agreements that expire in 2011, to change a substantial portion of the variable rate debt to fixed rate debt. Pursuant to the swap
agreements, the interest rate on notional amounts is fixed at 5.31 percent plus applicable margins.

Interest rates on
borrowings under the senior credit facility vary based on the movement of prescribed indexes and applicable margin percentages. On the last day of each calendar quarter, we are required to pay a commitment fee of 0.5 percent on any unused
commitments under the revolving credit facilities or the term loan facility. The senior credit facility requires scheduled quarterly payments of principal on the term loans at the end of each of the fiscal quarters in aggregate annual amounts equal
to 1.0 percent of the original aggregate principal amount of the term loan with the balance payable ratably over the final four quarters.



20



---

##### Table of Contents

In connection with the Merger, on March 8, 2006, we closed a placement of $175,000
aggregate principal amount of senior notes. On September 22, 2006, we completed an exchange with the holders of the senior notes pursuant to which the existing notes sold in March 2006 pursuant to Rule 144A and Regulation S of the Securities
Act of 1933, as amended, were exchanged for an equal amount of newly issued senior notes, which have been registered under the Securities Act of 1933. The notes are general unsecured, unsubordinated obligations of ours and mature on March 15,
2014. Interest on the notes compounds semi-annually and accrues at the rate of 11.25 percent per annum. On or after March 15, 2010, we may redeem all, or from time-to-time, a part of the senior notes upon not less than 30 nor more than 60 days
notice, at redemption prices (expressed as a percentage of principal amount) plus accrued and unpaid interest on the senior notes. Prior to March 15, 2009, we may on any one or more occasions redeem up to 35 percent of the original principal
amount of the notes using the proceeds of certain equity offerings completed before March 15, 2009.

The senior credit
facility and the indenture governing the senior notes contain restrictive covenants that, among other things, limit our ability and the ability of our subsidiaries to, among other things: incur additional indebtedness, make loans or advances to
subsidiaries and other entities, make capital expenditures, declare dividends, acquire other businesses or sell assets. In addition, under the senior credit facility, we are required to meet certain financial covenants, ratios, and tests, including
a minimum fixed charge coverage ratio and a maximum leverage ratio. The indenture under which the senior notes were to be issued also contains customary covenants and events of defaults.

We believe that cash flow from operations, together with borrowings under the senior credit facility, will be sufficient to cover working
capital, capital expenditures, and debt service needs in the foreseeable future. Our ability to make scheduled payments of principal or interest on, or to refinance, the indebtedness, or to fund planned capital expenditures, will depend on future
performance, which is subject to general economic conditions, competitive environment and other factors as described in Part I, Item 1A, Risk Factors, in this Form 10-K.

Historical Cash Flows

Fiscal 2007 Compared to Fiscal 2006

As of February 3, 2008, we had cash and cash equivalents of $19,046 and available borrowing capacity of $48,317 under the revolving
credit facility of the senior credit facility.

Cash flow from operations was $50,573 for fiscal 2007 compared to $54,419
for fiscal 2006. The decrease in cash flow from operations from 2006 is primarily due to an increase in the cash paid for interest of approximately $9,294

Cash used in investing activities was $30,899 for fiscal 2007 compared to $351,704 for fiscal 2006. Year-to-date 2007 capital expenditures totaled $31,355 which was comprised of approximately $6,700 in games, $12,100
for new store development and construction (primarily construction costs for the 2007 store opening in Tempe Arizona), normal capital expenditures at existing stores and conversion costs for two of the former Jillians complexes to the
Dave & Busters brand. The investing activities for fiscal 2006 include approximately $338,239 in Merger-related payments for the following: $264,835 consideration paid to stockholders, $44,390 consideration paid to
convertible note and warrant holders, $9,279 consideration paid to option holders, and $19,735 in transaction costs. During the fourth quarter of 2006, we entered into the sale and leaseback agreements related to three properties we owned. These
transactions generated $28,357 in net proceeds.

We plan on financing future growth through operating cash flows, debt
facilities, and tenant improvement allowances from landlords. We expect to spend approximately $63,000 ($55,000 net of tenant improvement allowances) in capital expenditures during fiscal year 2008. The 2008 expenditures will include approximately
$44,000 ($36,000 net of tenant improvement allowance) for new store construction and operating improvement initiatives, and $19,000 in maintenance capital and new games.

Cash used in financing activities was $11,000 for fiscal 2007 compared to cash provided from financing activities of $300,075 in fiscal 2006. In 2006, proceeds from debt incurred in connection
with the Merger aggregated $292,628 and cash equity contributions received in connection with the Merger aggregated $108,100. These proceeds were used to acquire common stock of the Predecessor and to repay in full all obligations related to funds
borrowed under our existing credit facility, and terminate such facility.

Fiscal 2006 Compared to Fiscal 2005

As of February 4, 2007, we had cash and cash equivalents of $10,372 and available borrowing capacity of $53,044 under the revolving
credit facility of the senior credit facility.



21



---

##### Table of Contents

Cash flow from operations was $54,419 for fiscal 2006 compared to $65,423 for fiscal
2005. The decrease in cash flow from operations from 2005 is primarily due to an increase in the cash paid for interest of approximately $12,900.

Cash used in investing activities was $351,704 for fiscal 2006 compared to $63,271 for fiscal 2005. The 2006 investing activities include approximately $338,239 in Merger-related payments for the following: $264,835
consideration paid to stockholders, $44,390 consideration paid to convertible note and warrant holders, $9,279 consideration paid to option holders, and $19,735 in transaction costs. Fiscal 2006 capital expenditures totaled $42,543 which was
comprised of approximately $5,900 in games, $21,700 for new store development and construction (primarily construction costs for the 2006 store openings in Times Square, New York and Maple Grove, Minnesota), normal capital expenditures at existing
stores and conversion costs for one of the Jillians complexes to the Dave & Busters Grand Sports Café brand. During the fourth quarter of 2006, we entered into the sale and leaseback agreements related to
three properties we owned. These transactions generated $28,357 in net proceeds. The investing activities for fiscal 2005 included capital expenditures of $62,066 which was comprised of $8,900 in games, approximately $30,700 for new store
development and construction (primarily construction costs for the 2005 store openings in Omaha, Nebraska, Buffalo, New York and Kansas City, Kansas) and normal capital expenditures at existing stores.

Cash provided from financing activities was $300,075 for fiscal 2006 compared to cash used in financing activities of $5,957 in fiscal
2005. Proceeds from debt incurred in connection with the Merger aggregated $292,628 and cash equity contributions received in connection with the Merger aggregated $108,100. These proceeds were used to acquire common stock of the Predecessor and to
repay in full all obligations related to funds borrowed under our existing credit facility, and terminate such facility.

Holders of approximately 2.6 million shares exercised dissenters rights and initiated proceedings under Section 351.455 of the General and Business Corporation Law of Missouri to demand fair value with respect to their
shares. On July 10, 2006, we and all dissenting shareholders reached an agreement, which provided, among other things, for the permanent and irrevocable settlement of all claims between the parties associated with the Merger or the dissenting
action. We paid approximately $51,733 to the shareholders in accordance with the terms of the settlement agreement. Payments of the settlement have been funded from borrowings under the senior credit facility.

On November 15, 2006, we completed the sale and simultaneous leaseback of the land and buildings of three owned facilities located
in the states of Florida, Illinois, and Ohio. The transaction was completed at a sale price of $29,600. Net proceeds from the transaction were used to pay down outstanding balances on our senior credit and revolving credit facilities after a $5,000
hold back for reinvestment.

We agreed to leaseback these facilities under various operating lease
agreements, which have an initial term of 17.5 years. The leases require us to make monthly rental payments, which aggregate to $2,453 on an annual basis. Rental payments under the leases are subject to adjustment based on defined changes in the
Consumer Price Index. In addition to the rental payments described above we are required to pay the property taxes and certain maintenance charges related to the properties.

Contractual Obligations and Commercial Commitments

The following tables set forth the contractual obligations and commercial commitments as of February 3, 2008 (excluding interest):

Payment due by period



|                          |  |       |         |               |   |           |  |           |         |              |   |         |  |   |        
|------------------------- |  | ----- | ------- | ------------- | - | --------- |  | --------- | ------- | ------------ | - | ------- |  | - | -------
|(in thousands)            |  | Total |         | 1 Yearor Less |   | 2-3 Years |  | 4-5 Years |         | After 5Years
|Senior credit facility(1) |  | $     | 68,375  |               | $ | 1,000     |  | $         | 2,000   |              | $ | 53,625  |  | $ | 11,750 
|Senior notes              |  |       | 175,000 |               |   |          |  |           |        |              |   |        |  |   | 175,000
|Interest requirements(2)  |  |       | 149,936 |               |   | 24,860    |  |           | 48,990  |              |   | 46,555  |  |   | 29,531 
|Operating leases(3)       |  |       | 560,180 |               |   | 43,743    |  |           | 90,463  |              |   | 89,241  |  |   | 336,733
|Other  capital leases    |  |       | 263     |               |   | 263       |  |           |        |              |   |        |  |   |       
|                          |  |       |         |               |   |           |  |           |         |              |   |         |  |   |        
|Total                     |  | $     | 953,754 |               | $ | 69,866    |  | $         | 141,453 |              | $ | 189,421 |  | $ | 553,014
|                          |  |       |         |               |   |           |  |           |         |              |   |         |  |   |        



|(1) | The senior credit facility includes a $100,000 term loan facility and $60,000 revolving credit facility, with a
$20,000 letter of credit sub-facility and a Canadian $5,000 revolving sub-facility. As of February 3, 2008, borrowings under the revolving credit facility were $0; we had drawn approximately $68,375 under the term loan facility and had $11,683
in letters of credit outstanding.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

|(2) | The cash obligations for interest requirements reflect, 1) interest requirements on our fixed-rate debt obligations
at their contractual rates, 2) interest requirements on floating rate debt obligations not subject to interest rate swaps at rates in effect at February 3, 2008, and 3) interest requirements on floating rate debt obligations subject to interest
rate swaps at the fixed rates provided through the swap agreements. A 1% increase in the floating rates related to floating rate debt outstanding at February 3, 2008 not subject to interest rate swaps would increase annual interest rate
requirements by approximately $2,200.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We have signed operating lease agreements for future sites located in Arlington, Texas; Richmond, Virginia; Plymouth
Meeting, Pennsylvania; and a purchase agreement for a future site located in Tulsa, Oklahoma. Our commitments under these agreements are contingent upon, among other things, the landlords delivery of access to the premises for construction.
Future obligations related to these four agreements are not included in the table above.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Accounting Policies

We believe that the following critical accounting policies, among others, represent more significant judgments and estimates used in the
preparation of the consolidated financial statements.

Purchase accounting We have accounted for the Merger
in accordance with Statement of Financial Accounting Standards 141, Business Combinations, whereby the purchase price paid is allocated to record the acquired assets and liabilities assumed at fair value on the closing date of the
Merger. The purchase price paid in the Merger has been pushed down to our financial statements and is allocated to record the acquired assets and liabilities assumed based on their fair value. The Merger and the allocation of the
purchase price to the assets and liabilities as of March 8, 2006 have been recorded based on valuation studies and management estimates of fair value. The allocation of the purchase price was finalized as of the end of fiscal 2006.

Property and equipment Expenditures that substantially increase the useful lives of the property and equipment are
capitalized, whereas costs incurred to maintain the appearance and functionality of such assets are charged to repair and maintenance expense. Interest costs incurred during construction are capitalized and depreciated based on the estimated useful
life of the underlying asset. These costs are depreciated over various methods based on an estimate of the depreciable life, resulting in a charge to the operating results. Our actual results may differ from these estimates under different
assumptions or conditions.

Reviews are performed regularly to determine whether facts or circumstances exist that indicate
the carrying values of property and equipment are impaired. We assess the recoverability of property and equipment by comparing the projected future undiscounted net cash flows associated with these assets to their respective carrying amounts.
Impairment, if any, is based on the excess of the carrying amount over the estimated fair market value of the assets. Changes in the estimated future cash flows could have a material impact on the assessment of impairment.

Income taxes  We use the liability method for recording income taxes, which recognizes the amount of current and deferred
taxes payable or refundable at the date of the financial statements as a result of all events that are recognized in the financial statements and as measured by the provisions of enacted tax laws. On February 5, 2007, we adopted the provisions
of FASB Interpretation 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 limits the recognition of income tax benefits to those items that meet the more likely than not threshold on the effective
date. Initial derecognition amounts are reported as adjustments to retained earnings on the effective date. We analyzed our tax positions as of February 5, 2007 and determined that the implementation of FIN 48 has no material impact on our
financial statements.

The calculation of tax liabilities involves significant judgment and evaluation of uncertainties in
the interpretation of complex tax regulations. As a result, we have established reserves for taxes that may become payable in future years as a result of audits by tax authorities. Tax reserves are reviewed regularly pursuant to FIN 48. Tax reserves
are adjusted as events occur that affect the potential liability for additional taxes, such as the expiration of statutes of limitations, conclusion of tax audits, identification of additional exposure based on current calculations, identification
of new issues, or the issuance of statutory or administrative guidance or rendering of a court decision affecting a particular issue. Accordingly, we may experience significant changes in tax reserves in the future, if or when, such events occur.

Accounting for amusement operations  The majority of our amusement revenue is derived from the customer
purchase of game play credits which allow our guests to play the video and redemption games in our midways. We have recognized a liability for estimated amount of unused game play credits, which we believe our guests will utilize in the future.
Certain midway games allow guests to earn coupons, which may be redeemed for prizes. The cost of these prizes is included in the cost of amusement products and is generally recorded when coupons are utilized by the customer by either redeeming the
coupons for a prize in our Winners Circle or storing the coupon value on a Power Card for future redemption. We have accrued a liability for the estimated amount of outstanding coupons that will be redeemed in subsequent periods.



23



---

##### Table of Contents

Insurance reserves We use a combination of insurance and self-insurance
mechanisms to provide for potential liabilities for workers compensation, healthcare benefits, general liability, property insurance, director and officers liability insurance and vehicle liability. Liabilities associated with the risks
that are retained by us are estimated, in part, by considering historical claims experience, demographic factors, severity factors and other actuarial assumptions. The estimated accruals for these liabilities, portions of which are calculated by
third party actuarial firms, could be significantly affected if future occurrences and claims differ from these assumptions and historical trends.

Loss contingencies We maintain accrued liabilities and reserves relating to the resolution of certain contingent obligations. Significant contingencies include those related to litigation. We account for
contingent obligations in accordance with SFAS 5, Accounting for Contingencies, as interpreted by FASB Interpretation 14 which requires that we assess each contingency to determine estimates of the degree of probability and range of
possible settlement. Contingencies which are deemed probable and where the amount of such settlement is reasonably estimable are accrued in our financial statements. If only a range of loss can be determined, we accrue to the best estimate within
that range; if none of the estimates within that range is better than another, we accrue to the low end of the range.

The
assessment of loss contingencies is a highly subjective process that requires judgments about future events. Contingencies are reviewed at least quarterly to determine the adequacy of the accruals and related financial statement disclosure. The
ultimate settlement of loss contingencies may differ significantly from amounts we have accrued in the financial statements.

Recent Accounting
Pronouncements

In September 2006, the FASB issued Statement of Financial Accounting Standards 157, Fair Value
Measurements (SFAS 157). SFAS 157 clarifies the definition of fair value, describes methods used to appropriately measure fair value, and expands fair value disclosure requirements. This statement is effective for fiscal years
beginning after November 15, 2007 (our 2008 fiscal year). We are currently in the process of assessing the impact that SFAS 157 will have on our consolidated financial statements.

In September 2006, the SEC issued Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements
when Quantifying Misstatements in Current Year Financial Statements, (SAB 108). SAB 108 requires companies to evaluate the materiality of identified unadjusted errors in the financial statements by considering the impact of both
the current year error and the cumulative error, if applicable. This bulletin prescribes two approaches that must be used to evaluate unadjusted errors and requires the financial statements to be adjusted if either approach results in quantifying an
error as material. SAB 108 was effective for our current fiscal year and did not have a material impact on our consolidated financial statements.

In February 2007, the FASB issued Statement of Financial Accounting Standards 159, The Fair Value Option for Financial Assets and Liabilities (SFAS 159). This statement permits entities to
choose to measure many financial instruments and certain other items at fair value. If the fair value option is elected, unrealized gains and losses will be recognized in earnings at each subsequent reporting date. SFAS 159 is effective for fiscal
years beginning after November 15, 2007 (our 2008 fiscal year). We are currently evaluating the impact of this adoption on our consolidated financial statements.

On December 4, 2007, the FASB issued Statement of Financial Accounting Standards 141(R), Business Combinations (SFAS 141(R)), and Statement of Financial Accounting
Standards 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51 (SFAS 160). These new standards will significantly change the accounting for and reporting for business
combination transactions and noncontrolling (minority) interests in consolidated financial statements. SFAS 141(R) and SFAS 160 are required to be adopted simultaneously and are effective for the first annual reporting period beginning on or after
December 15, 2008. Earlier adoption is prohibited. We are currently evaluating the impact of adopting SFAS 141(R) and SFAS 160 on our consolidated financial statements.



|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

We have market risk relating to changes in the general level of interest rates. Earnings are affected by changes in interest rates due to the impact of those changes on interest expense from variable rate debt.
Effective June 30, 2006, we entered into two interest rate swap agreements that expire in 2011, to change a substantial portion of the variable rate debt to fixed rate debt. Pursuant to the swap agreements, the interest rate on notional amounts
is fixed at 5.31 percent. Agreements to fix a portion of the variable rate debt mitigate the interest rate risk.



24



---

##### Table of Contents

We have market risk associated with foreign operations. Our market risk associated with
foreign operations arises from one unit that we operate in Canada and one unit that is operated by a franchisee in Mexico. Management considers the currency risk associated with these operations to be immaterial to our portfolio of operating
restaurant/entertainment complexes. The result of an immediate 10.0 percent devaluation of the U.S. dollar in 2007 from February 3, 2008 levels relative to foreign currency translation would result in a decrease in the U.S. dollar-equivalent of
foreign currency denominated net income and would be insignificant.



|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------

The consolidated financial statements of the Company and supplementary data are included as pages F-1 through F-20 in this Annual Report on Form 10-K.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

Not applicable.

ITEM 9A(T).    CONTROLS AND PROCEDURES

Managements Report on Internal Control Over Financial
Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial
reporting. Internal control over financial reporting refers to a process designed by, or under the supervision of, our Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles, including those policies and procedures that (a) pertain to the maintenance of records that, in reasonable
detail, accurately and fairly reflect transactions involving and dispositions of our assets; (b) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally
accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and (c) provide reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of our assets that could have a material affect on our consolidated financial statements.

Because of its inherent limitations, internal control over financial reporting cannot provide absolute assurance of the prevention or detection of misstatements. In addition, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In connection with the preparation of this Annual Report on Form 10-K for the year ended February 3, 2008, our Chief Executive
Officer and Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures and internal controls over financial reporting. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer
concluded that, as of the end of the period covered by this Report, our disclosure controls and procedures and internal controls over financial reporting were effective. In making this evaluation, management used the criteria set forth by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework.

This Annual Report does not include an attestation report of the Companys registered public accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by the
Companys registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit the Company to provide only managements report in this Annual Report.

There were no significant changes in our internal controls over financial reporting that occurred during the quarter ended
February 3, 2008.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------

Not applicable



25



---

##### Table of Contents

PART III



|ITEM 10. | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|-------- | ------------------------------------------------------

Directors and Executive Officers

Each of our directors and officers holds office
until a successor is elected or qualified or until his earlier death, resignation, or removal. Pursuant to a shareholders agreement, Wellspring has the right to designate all but one of the directors, and HBK has the right to designate, at its
option, one observer or one director, in each case reasonably acceptable to Wellspring, to observe or serve, as applicable, on our board of directors for so long as HBK owns 50 percent of the common stock of WS Midway Holdings, Inc. to which it
initially subscribed. In addition, Wellspring and HBK have the right to remove any or all of the directors that they appointed. As two of the members of the Board of Directors (Mr. King and Ms. Johnson) are employees of the Company and as the
remaining members of the Board of Directors are employees of an affiliate of the owner of the majority interest in WS Midway, none of the directors are independent as such term is defined by the listing standards of the New York Stock
Exchange and the rules of the SEC.

Set forth below is biographical information regarding the directors and executive
officers:

Mike Flesch, 44, has served as Senior Vice President of Operations since September 2006. After
joining the Company in 1999, Mr. Flesch served in various operating positions of increasing responsibilities including Regional Operations Director from February 2002 until June 2003 and Vice President of Operations from June 2003 until
September 2006.

Brian A. Jenkins,46, joined the Company in December 2006, as Senior Vice President and
Chief Financial Officer. From 1996 until August of 2006, he served in various capacities (most recently as Senior Vice President  Finance) with Six Flags, Inc.

Starlette Johnson, 44, has served as President, Chief Operating Officer, and Director of the Company since April 2007. From June 2006 until April 2007, Ms. Johnson served as
Senior Vice President and Chief Strategic Officer of the Company. From 2004 to June 2006, she was an independent consultant to restaurant, retail, and retail services companies. From 1995 to 2004, she served in various capacities (most recently
as Executive Vice President and Chief Strategic Officer) of Brinker International, Inc.

Stephen M. King,50, has served as Chief Executive Officer and Director of the Company since September 2006. From March 2006 until September 2006, Mr. King served as Senior Vice President and Chief Financial Officer of the Company. From 1984 to 2006, he
served in various capacities for Carlson Restaurants Worldwide, including Chief Financial Officer, Chief Administrative Officer, Chief Operating Officer and most recently as President and Chief Operating Officer of International.

Margo Manning,43, has served as Senior Vice President of Training and Special Events since September 2006. Prior to that,
she served as Vice President of Training and Sales from June 2005 until September 2006 and as Vice President of Management Development from September 2001 until June 2005. From December 1999 to September 2001, she served as Assistant Vice President
of Team Development and from 1991 to December 1999; she served in various positions of increasing responsibility for us and our predecessors.

Michael J. Metzinger, 51, has served as Vice PresidentAccounting and Controller since January 2005. From 1986 until January 2005, Mr. Metzinger served in various capacities (most recently
as Executive DirectorFinancial Reporting) with Carlson Restaurants Worldwide, Inc.

Maria M.
Miller, 51, has served as Senior Vice President and Chief Marketing Officer since May 2003. From 2000 to 2003, she was principal and co-founder of a marketing consulting firm and engaged with an internet start-up company.

J. Michael Plunkett, 57, has served as Senior Vice President of Purchasing and International Operations since
September 2006. Previously, he served as Senior Vice PresidentFood, Beverage and Purchasing/Operations Strategy from June 2003 until June 2004 and from January 2006 until September 2006. Mr. Plunkett also served as Senior Vice President
of Operations for Jillians from June 2004 to January 2006, as Vice President of Kitchen Operations from November 2000 to June 2003, as Vice President of Information Systems from November 1996 to November 2000, as
Vice President and Director of Training from November 1994 until November 1996. From 1982 to November 1994, he served in operating positions of increasing responsibility for us and our predecessors.

Jay L. Tobin, 50, has served as Senior Vice President, General Counsel, and Secretary since May 2006. From 1988
to 2005, he served in various capacities (most recently as Senior Vice President and Deputy General Counsel) with Brinker International, Inc.



26



---

##### Table of Contents

Jeffrey C. Wood, 45, has served as Senior Vice President and Chief
Development Officer since June 2006. Mr. Wood previously served as Vice President of Restaurant Leasing for Simon Property Group from April 2005 until June 2006 and in various capacities (including Vice President of
DevelopmentEmerging Concepts and Vice President of Real Estate and Property Development) with Brinker International from 1993 until November 2004.

Greg S. Feldman, 51, became a Director and Chairman of the Board of Directors upon consummation of the Merger in March 2006. Mr. Feldman is a Partner of Wellspring,
which he co-founded in January 1995.

Daniel Y. Han,30, became a Director of the Company in November
2006. He has served as Vice President of Wellspring Capital Management, LLC since May 2006 and prior to that date he served in various other capacities with Wellspring from September 2002.

Carl M. Stanton, 39, became a Director upon consummation of the Merger. Mr. Stanton is a Partner at Wellspring, which
he joined in 1998.

Corporate Governance

The Board of Directors met four times in fiscal 2007, including regular and special meetings. During this period, no individual director attended fewer than 75 percent of the aggregate of (1) the total number of
meetings of the Board of Directors and (2) the total number of meetings held by all committees on which such director served. Members of the Board of Directors are not compensated for service on the Board of Directors.

Code of Business Ethics and Whistle Blower Policy

In April 2006, the Board of Directors adopted a Code of Business Ethics that applies to its directors, officers (including its chief executive officer, chief financial officer, controller and other persons performing
similar functions), and management employees generally. The Code of Business Ethics is available on our website at www.daveandbusters.com/about/codeofbusinessethics.aspx. In addition, our Whistle Blower Policy is available on our website at
www.daveandbusters.com/about/whistleblowerpolicy.aspx.

Communications with the Board of Directors

If security holders wish to communicate with the Board of Directors or with an individual director, they may direct such communications in
care of the General Counsel, 2481 Mañana Drive, Dallas, Texas 75220. The communication must be clearly addressed to the Board of Directors or to a specific director. The Board of Directors has instructed the General Counsel to review and
forward any such correspondence to the appropriate person or persons for response.

Committees of the Board of Directors

The Board of Directors has an Audit Committee and Compensation Committee. The charters for each of these committees are posted on our
website at www.daveandbusters.com/about/corporategovernance.aspx. The Board of Directors does not have a Nominating Committee or committee performing similar functions. As all of our Common Stock is owned by WS Midway, the Board of Directors has
determined that it is not necessary for us to have a Nominating Committee. The Board of Directors does not have a policy with regard to the consideration of any director candidates recommended by our debt holders or other parties.

The Audit Committee, comprised of Messrs. Feldman, Han and Stanton, and chaired by Mr. Han, recommends to the Board of Directors the
appointment of the Companys independent auditors, reviews and approves the scope of the annual audits of the Companys financial statements and internal control over financial reporting, reviews and approves any non-audit services
performed by the independent auditors, reviews the findings and recommendations of the internal and independent auditors and periodically reviews and approves major accounting policies and significant internal accounting control procedures. It
operates pursuant to a charter that was amended and restated in December 2006. The Audit Committee met five times during fiscal 2007.

In addition, the Board of Directors has determined that each of the members of the Audit Committee is qualified as a financial expert under the provisions of the Sarbanes-Oxley Act of 2002 and the rules
and regulations of the SEC.



27



---

##### Table of Contents

The Compensation Committee comprised of Messrs. Feldman, Han and Stanton and chaired by
Mr. Feldman, reviews the Companys compensation philosophy and strategy, administers incentive compensation and stock option plans, reviews the CEOs performance and compensation, reviews recommendations on compensation of other
executive officers, and reviews other special compensation matters, such as executive employment agreements. It operates pursuant to a charter that was amended and restated in December 2006. The Compensation Committee met one time during fiscal
2007.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------

Compensation Discussion and Analysis

This section describes our compensation program for executive officers. The following discussion focuses on the program
and decisions for 2007 and we address why we believe the program is right for our Company. All dollar amounts are presented in whole dollars, unless otherwise noted.

Compensation Philosophy and Overall Objectives of Executive Compensation Programs

It is our philosophy to link executive compensation to corporate performance and to create incentives for management to enhance the value of the Company. The following objectives have been adopted by the Compensation Committee as guidelines
for compensation decisions:



| |  |  | Provide a competitive total executive compensation package that enables us to attract, motivate, and retain key executives.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | Integrate all pay programs with our annual and long-term business objectives and strategy, and focus executives on the fulfillment of these objectives.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide variable compensation opportunities that are directly linked with our financial and strategic performance.
| | - |  | ------------------------------------------------------------------------------------------------------------------

Cash Compensation

Cash compensation includes base salary and annual incentive plan awards. The base salary of each of our executive officers is determined by an evaluation of the responsibilities of that position and by comparison to the level of salaries
paid in the competitive market in which we compete for comparable executive ability and experience. Annually, the performance of each Named Executive Officer is reviewed by the Compensation Committee using information and evaluations provided by the
Chief Executive Officer and the President taking into account our operating and financial results for the year, a subjective assessment of the contribution of each executive officer to such results, the achievement of strategic and other individual
goals established for each such executive officer at the beginning of each year, and competitive salary levels for persons in those positions in the markets in which we compete.

Our annual incentive plan (the Bonus Plan) is designed to recognize and reward our employees for contributing towards the
achievement of our annual business plan. The Compensation Committee believes the Bonus Plan serves as a valuable short-term incentive program for providing cash bonus opportunities for the Companys employees upon achievement of targeted
operating results as determined by the Compensation Committee and the Board of Directors. The fiscal 2007 Bonus Plan for most employees was based on our targeted earnings before interest, taxes, depreciation, and amortization (EBITDA)
for the year. However, substantially all of the Executive Officers will receive a bonus based on an achievement of various corporate objectives (including items such as EBITDA, total sales, comparable store sales, and similar measures) and other
individual performance objectives unique to an individual executive officers role, as determined by the Compensation Committee prior to the beginning of the 2007 fiscal year. The Compensation Committee will continue to review and modify the
performance goals for the Bonus Plan as necessary to ensure reasonableness, achievability, and consistency with our overall objectives.

In 2007, annual base salary increases and incentive compensation awards for all of the Named Executive Officers were approved by the Compensation Committee and reported to the Board of Directors.

The Compensation Committee believes the recommended salary levels and incentive awards were warranted and consistent with the performance
of such executives during fiscal year 2007 based on the Compensation Committees evaluation of each individuals overall contribution to accomplishing our fiscal year 2007 corporate goals and of each individuals achievement of
strategic and individual performance goals during the year.



28



---

##### Table of Contents

In reviewing fiscal year 2007 Bonus Plan results, the Compensation Committee recognized
that the Company exceeded the EBITDA target for financial performance, which resulted in an award above target level performance for all employees, including the Named Executive Officers. Overall, employees were paid on average 150 percent of their
target bonus opportunity for fiscal 2007 performance.

Long-Term Incentives

The Compensation Committee believes that it is essential to align the interests of the executives and other key management personnel
responsible for our growth with the interests of our stockholder. The Compensation Committee has also identified the need to retain tenured, high performing executives. The Compensation Committee believes that these objectives are accomplished
through the provision of stock-based incentives that align the interests of management personnel with the objectives of enhancing our value, as set forth in the WS Midway Stock Option Plan.

The Committee awarded stock options to the Named Executive Officers during fiscal 2006 and made additional awards of stock options to
certain Named Executive Officers in fiscal 2007. The WS Midway Stock Option Plan was established, generally, to compensate option recipients for working to increase our value. A portion of the stock options granted have time-based vesting. However,
the majority of the stock options granted have a performance-based vesting feature. The options do not have any value to the recipient until the sale of the Company by WS Midway (or other defined liquidity event). The options with performance-based
vesting require an increase in the value of the Company above a stipulated internal rate of return before there is any benefit to the recipient. All options to be granted under the WS Midway Stock Option Plan have been granted. The only option
grants that can be made in the future would be the re-allocation of options forfeited by a participant. After taking into account the value of these awards, the Named Executive Officers actual long-term incentive compensation generally
continues to fall below comparable market total direct compensation.

The Compensation Committee will continue to review
long-term incentives and make recommendations, where it deems appropriate, to the Companys Board of Directors, from time-to-time, to assure that our executive officers and other key employees are appropriately motivated and rewarded based on
our long-term financial success.

Deductibility of Executive Compensation

Section 162(m) of the Internal Revenue Code under the Omnibus Budget Reconciliation Act of 1993 limits the deductibility of
compensation over $1 million paid by a company to an executive officer. The Compensation Committee will take action to qualify most compensation approaches to ensure deductibility, except in those limited cases in which the Compensation
Committee believes stockholder interests are best served by retaining flexibility. In such cases, the Compensation Committee will consider various alternatives to preserving the deductibility of compensation payments and benefits to the extent
reasonably practicable and to the extent consistent with its compensation objectives.

Summary

As a result of pay-for-performance concepts incorporated in our executive compensation program, the Compensation Committee believes that
the total compensation program for executive officers is competitive with the compensation programs provided by other companies with which we compete and emulates programs of high-performing companies. The Compensation Committee also believes this
program will provide opportunities to participants that are consistent with the expectations of the Board of Directors and our debt holders.

Compensation Committee Report

The Compensation Committee of the Board of Directors has furnished the
following report:

The Committee has reviewed and discussed the Compensation Discussion and Analysis (CD&A)
with the management of the Company. Based on that review and discussion, the Committee has recommended to the Board of Directors that the CD&A be included in this Annual Report on Form 10-K for 2007.



|                       |  |               |  |                
|---------------------- |  | ------------- |  | ---------------
|Greg S. Feldman, Chair |  | Daniel Y. Han |  | Carl M. Stanton



29



---

##### Table of Contents

2007 SUMMARY COMPENSATION TABLE

The following table sets forth information concerning all compensation paid or accrued by the Company during fiscal 2007 to or for each person serving as our Chief Executive Officer and Chief
Financial Officer in 2007 and each of the three most highly compensated executive officers serving at the end of 2007, (collectively the Named Executive Officers).



|                                                   |      |      |         |           |         |          |         |                    |         |                                         |       |                                                                      |   |           |                             |           |          
|-------------------------------------------------- | ---- | ---- | ------- | --------- | ------- | -------- | ------- | ------------------ | ------- | --------------------------------------- | ----- | -------------------------------------------------------------------- | - | --------- | --------------------------- | --------- | ---------
|Name and Principal Position                        |      | Year |         | Salary($) |         | Bonus($) |         | OptionAwards(2)($) |         | Non-EquityIncentive PlanCompensation($) |       | Change inPensionValue
andNonqualifiedDeferredCompensationEarnings($) |   |           | All OtherCompensation(3)($) |           | Total($) 
|                                                   |      |      |         |           |         |          |         |                   
|Stephen M. King(CEO)                               |      | 2007 |         | 600,000   |         |         |         | 347,463            |         | 422,250                                 |       | (3,382                                                               | ) |           | 43,703                      |           | 1,410,034
|                                                   | 2006 |      | 338,462 |           |        |          | 102,072 |                    | 220,000 |                                         | 2,784 |                                                                      |   | 24,768    |                             | 688,086  
|                                                   |      |      |         |           |         |          |         |                   
|Brian A. Jenkins(SVP and CFO)                      |      | 2007 |         | 278,777   |         |         |         | 173,944            |         | 196,190                                 |       | 732                                                                  |   |           | 25,320                      |           | 674,963  
|                                                   | 2006 |      | 42,308  |           |        |          | 39,745  |                    | 22,377  |                                         | 4     |                                                                      |   | 2,970     |                             | 107,404  
|                                                   |      |      |         |           |         |          |         |                   
|David O. Corriveau(1)(President)                   |      | 2007 |         | 66,696    |         |         |         |                   |         |                                        |       |                                                                     |   |           | 3,261,892                   |           | 3,328,588
|                                                   | 2006 |      | 560,577 |           | 875,000 |          |        |                    |        |                                         |      |                                                                      |   | 1,449,803 |                             | 2,885,380
|                                                   |      |      |         |           |         |          |         |                   
|Starlette Johnson(President and COO)               |      | 2007 |         | 396,154   |         |         |         | 297,828            |         | 281,500                                 |       | 244                                                                  |   |           | 21,666                      |           | 997,392  
|                                                   | 2006 |      | 246,634 |           |        |          | 87,491  |                    | 206,250 |                                         | 585   |                                                                      |   | 17,472    |                             | 558,432  
|                                                   |      |      |         |           |         |          |         |                   
|Jeffrey C. Wood(SVP and Chief Development Officer) |      | 2007 |         | 304,231   |         |         |         | 122,443            |         | 205,375                                 |       | (3,620                                                               | ) |           | 42,874                      |           | 671,303  
|                                                   | 2006 |      | 204,231 |           |        |          | 39,745  |                    | 165,000 |                                         | 8,182 |                                                                      |   | 17,476    |                             | 434,634  
|                                                   |      |      |         |           |         |          |         |                   
|Jay L. Tobin(SVP, General Counsel and Secretary)   |      | 2007 |         | 292,308   |         |         |         | 105,064            |         | 211,125                                 |       | 2,132                                                                |   |           | 37,048                      |           | 647,677  
|                                                   | 2006 |      | 194,231 |           |        |          | 25,164  |                    | 137,500 |                                         | 155   |                                                                      |   | 21,904    |                             | 378,954  



|(1) | Mr. Corriveau departed from the Company on
March 16, 2007, subsequent to the end of our 2006 fiscal year. Pursuant to the Employment Agreement and Executive Retention Agreement, each dated April 3, 2000, by and between Mr. Corriveau and the Company, Mr. Corriveau received
termination pay during our 2007 fiscal year equal to (a) two times the sum of his annual salary and maximum bonus payable under our bonus plan, (b) a prorated annual bonus (calculated at the maximum rate payable under our bonus plan) for
the 2007 fiscal year, and (c) the value of certain employee benefits for the period commencing on March 16, 2007 and ending March 2009. These payments have been included under All Other Compensation for the 2007 fiscal year.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Amounts in this column reflect the dollar amount, without any
reduction for risk of forfeiture, recognized for financial reporting purposes for the fiscal year ended February 3, 2008, in accordance with Statement of Financial Accounting Standards 123R, Share-Based Payments, (SFAS 123R). The
assumptions used in calculating these amounts in accordance with SFAS 123R are included in Note 1 to the Companys audited financial statements included in Item 15.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---

##### Table of Contents

|(3) | The following table sets forth the components of All Other
Compensation:
|--- | ------------------------------------------------------------------------



|                   |      |      |        |                 |       |                                |       |             |       |                        |       |                      |        |                                                   |           |                               |           |          
|------------------ | ---- | ---- | ------ | --------------- | ----- | ------------------------------ | ----- | ----------- | ----- | ---------------------- | ----- | -------------------- | ------ | ------------------------------------------------- | --------- | ----------------------------- | --------- | ---------
|Name               |      | Year |        | CarAllowance($) |       | FinancialPlanning/LegalFees($) |       | ClubDues($) |       | SupplementalMedical($) |       | InsurancePremiums($) |        | CompanyContributionsto Retirement& 401(K)Plans($) |           | SeverancePayments/Accruals($) |           | Total ($)
|                   |      |      |        |                 |       |                                |       |             |      
|Stephen M. King    |      | 2007 |        | 10,000          |       | 1,215                          |       | 3,120       |       | 11,599                 |       |                     |        | 17,769                                            |           |                              |           | 43,703   
|                   | 2006 |      | 8,462  |                 |      |                                | 2,640 |             | 3,512 |                        |      |                      | 10,154 |                                                   |          |                               | 24,768   
|                   |      |      |        |                 |       |                                |       |             |      
|Brian A. Jenkins   |      | 2007 |        | 10,000          |       |                               |       | 3,120       |       | 3,950                  |       |                     |        | 8,250                                             |           |                              |           | 25,320   
|                   | 2006 |      | 1,538  |                 |      |                                | 480   |             |      |                        |      |                      | 952    |                                                   |          |                               | 2,970    
|                   |      |      |        |                 |       |                                |       |             |      
|David O. Corriveau |      | 2007 |        | 1,154           |       |                               |       | 577         |       |                       |       |                     |        |                                                  |           | 3,260,161                     |           | 3,261,892
|                   | 2006 |      | 10,193 |                 | 189   |                                | 5,096 |             | 1,357 |                        | 7,968 |                      |       |                                                   | 1,425,000 |                               | 1,449,803
|                   |      |      |        |                 |       |                                |       |             |      
|Starlette Johnson  |      | 2007 |        | 10,000          |       | 5,470                          |       | 3,120       |       | 1,937                  |       |                     |        | 1,139                                             |           |                              |           | 21,666   
|                   | 2006 |      | 6,577  |                 | 2,953 |                                | 2,052 |             | 2,862 |                        |      |                      | 3,028  |                                                   |          |                               | 17,472   
|                   |      |      |        |                 |       |                                |       |             |      
|Jeffrey C. Wood    |      | 2007 |        | 10,000          |       | 950                            |       | 3,120       |       | 18,263                 |       |                     |        | 10,541                                            |           |                              |           | 42,874   
|                   | 2006 |      | 6,923  |                 | 1,150 |                                | 2,160 |             | 1,186 |                        |      |                      | 6,057  |                                                   |          |                               | 17,476   
|                   |      |      |        |                 |       |                                |       |             |      
|Jay L. Tobin       |      | 2007 |        | 10,000          |       | 5,000                          |       | 3,120       |       | 9,063                  |       |                     |        | 9,865                                             |           |                              |           | 37,048   
|                   | 2006 |      | 7,692  |                 |      |                                | 2,400 |             | 6,283 |                        |      |                      | 5,529  |                                                   |          |                               | 21,904   

GRANTS OF PLAN-BASED AWARDS IN 2007

The following table shows the grants of plan-based awards to the named executive officers in 2007.



|                   |  |            |  |               |  |                                                                   |  |             |  |         |  |                                                                        |  |                                                 |  |                                                    
|------------------ |  | ---------- |  | ------------- |  | ----------------------------------------------------------------- |  | ----------- |  | ------- |  | ---------------------------------------------------------------------- |  | ----------------------------------------------- |  | ---------------------------------------------------
|                   |  |            |  |               |  |                                                                   |  |             |  |         |  | Estimated FuturePayments UnderEquity IncentivePlan
Awards(2)Target (#) |  | Exercise or BasePrice of OptionAwards(3) ($/Sh) |  | Grant Date FairValue of Stockand
OptionAwards(4)($)
|                   |  | GrantDate  |  | ApprovalDate  |  | Estimated Future Payouts UnderNon-Equity Incentive Plan Awards(1) |  |             | 
|Name               |  |            |  | Threshold ($) |  | Target ($)                                                        |  | Maximum ($) |  |         | 
|                   |  |            |  |               |  |                                                                   |  |            
|Stephen M. King    |  | 02/01/2007 |  | 02/01/2007    |  | 150,000                                                           |  | 300,000     |  | 450,000 |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Brian A. Jenkins   |  | 02/01/2007 |  | 02/01/2007    |  | 68,750                                                            |  | 137,500     |  | 206,250 |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Brian A. Jenkins   |  | 05/11/2007 |  | 05/11/2007    |  |                                                                  |  |            |  |        |  | 600.56                                                                 |  | 1,045                                           |  | 1,045                                              
|                   |  |            |  |               |  |                                                                   |  |            
|David O. Corriveau |  |           |  |              |  |                                                                  |  |            |  |        |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Starlette Johnson  |  | 04/02/2007 |  | 04/02/2007    |  | 100,000                                                           |  | 200,000     |  | 300,000 |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Jeffrey C. Wood    |  | 02/01/2007 |  | 02/01/2007    |  | 77,500                                                            |  | 155,000     |  | 232,500 |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Jay L. Tobin       |  | 02/01/2007 |  | 02/01/2007    |  | 75,000                                                            |  | 150,000     |  | 225,000 |  |                                                                       |  |                                                |  |                                                   
|                   |  |            |  |               |  |                                                                   |  |            
|Jay L. Tobin       |  | 05/11/2007 |  | 05/11/2007    |  |                                                                  |  |            |  |        |  | 653.54                                                                 |  | 1,045                                           |  | 1,045                                              



|(1) | All such payouts are pursuant to our fiscal 2007 Bonus Plan,
as more particularly described under Executive Compensation  Compensation Discussion and Analysis  Cash Compensation above and actual payouts are recorded under Non-Equity Incentive Plan Compensation in the 2007
Summary Compensation Table.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The listed equity incentive plan awards are grants of stock
options under the WS Midway Stock Option Plan as more particularly described under Executive Compensation  Compensation Discussion and Analysis  Long-Term Incentives above. The options include both those with
performance-based vesting and those with time-based vesting.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | There is no market for the shares of WS Midway. The exercise
price was established by the Board of Directors of the Company and supported by an independent valuation.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Shown is the aggregate grant date fair value computed in
accordance with SFAS 123R for option awards in 2007.
|--- | -------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

OUTSTANDING EQUITY AWARDS AT FISCAL YEAR-END 2007



|                   |   |                                                       |        |                           |       |                        |           |         
|------------------ | - | ----------------------------------------------------- | ------ | ------------------------- | ----- | ---------------------- | --------- | --------
|                   |   | Number of SecuritiesUnderlying UnexercisedOptions (#) |        | Option Exercise Price ($) |       | Option Expiration Date
|Name               |   | Exercisable(1)                                        |        | Unexercisable             |       |                       
|                   |   |                                                       |        |                          
|Stephen M. King    |   | 210.19                                                |        | 4,364.61                  |       | 1,000                  |           | 3/8/2016
|                   |   |                                                       |        |                          
|Brian A. Jenkins   |   | 90.08                                                 |        | 1,164.02                  |       | 1,000                  |           | 3/8/2016
|                   |  |                                                       | 600.56 |                           | 1,045 |                        | 5/11/2017
|                   |   |                                                       |        |                          
|David O. Corriveau |   |                                                      |        |                          |       |                       |           |        
|                   |   |                                                       |        |                          
|Starlette Johnson  |   | 180.17                                                |        | 3,741.13                  |       | 1,000                  |           | 3/8/2016
|                   |   |                                                       |        |                          
|Jeffrey C. Wood    |   | 90.09                                                 |        | 1,164.01                  |       | 1,000                  |           | 3/8/2016
|                   |   |                                                       |        |                          
|Jay L. Tobin       |   | 60.06                                                 |        | 540.50                    |       | 1,000                  |           | 3/8/2016
|                   |  |                                                       | 653.54 |                           | 1,045 |                        | 5/11/2017



|(1) | The listed options were granted under the WS Midway Stock
Option Plan. Of the time-based portions of such options which have an option expiration date of December 11, 2016, 20 percent vested on each of March 8, 2007 and March 8, 2008, and an additional 20 percent vest on each of
March 8, 2009, March 8, 2010, and March 8, 2011. Of the time-based portion of options which have an option expiration date of May 11, 2017, 20 percent vest on each of May 11, 2008, May 11,
2009, May 11, 2010, May 11, 2011 and May 11, 2012.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

2007 NONQUALIFIED DEFERRED COMPENSATION

The following table shows contributions to each Named Executive Officers deferred compensation account in 2007 and the aggregate
amount of such officers deferred compensation as of February 3, 2008.



|                   |  |                                                  |  |                                                  |  |                                          |   |  |                                        |  |                                            
|------------------ |  | ------------------------------------------------ |  | ------------------------------------------------ |  | ---------------------------------------- | - |  | -------------------------------------- |  | -------------------------------------------
|Name               |  | Executive Contributionsin Last Fiscal
Year(1)($) |  | RegistrantContributions in LastFiscal Year(2)($) |  | Aggregate Earningsin Last Fiscal Year($) |   |  | AggregateWithdrawals /Distributions($) |  | Aggregate Balance atLast Fiscal Year-End($)
|                   |  |                                                  |  |                                                  | 
|Stephen M. King    |  | 36,000                                           |  | 17,769                                           |  | (3,382                                   | ) |  |                                       |  | 83,634                                     
|                   |  |                                                  |  |                                                  | 
|Brian A. Jenkins   |  | 16,500                                           |  | 8,250                                            |  | 732                                      |   |  |                                       |  | 28,342                                     
|                   |  |                                                  |  |                                                  | 
|David O. Corriveau |  |                                                 |  |                                                 |  |                                         |   |  |                                       |  |                                           
|                   |  |                                                  |  |                                                  | 
|Starlette Johnson  |  |                                                 |  |                                                 |  | 244                                      |   |  |                                       |  | 9,266                                      
|                   |  |                                                  |  |                                                  | 
|Jeffrey C. Wood    |  | 76,058                                           |  | 9,065                                            |  | (3,620                                   | ) |  |                                       |  | 178,877                                    
|                   |  |                                                  |  |                                                  | 
|Jay L. Tobin       |  | 17,539                                           |  | 8,712                                            |  | 2,132                                    |   |  |                                       |  | 44,115                                     



|(1) | Amounts are included in the Salary column of the Summary Compensation Table.
|--- | ----------------------------------------------------------------------------

|(2) | Amounts shown are matching contributions pursuant to the deferred compensation plan. These amounts are included in
the All Other Compensation column of the Summary Compensation Table.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Employment Agreements

During the 2006 fiscal year, we entered into employment agreements with each officer of the Company (the Employment
Agreements). Under the terms of the Employment Agreements, officers are entitled to a minimum base salary and an annual performance evaluation including a salary increase commensurate with such officers performance during the year and



32



---

##### Table of Contents

salary increases given to other officers receiving similar performance evaluations. Officers are also entitled to participate in our Bonus Plan and in
any profit sharing, qualified and non-qualified retirement plans, and any health, life, accident, disability insurance, sick leave, supplemental medical reimbursement insurance, or benefit plans or programs as we may choose to make available now or
in the future. Officers are entitled to receive an automobile allowance, an allowance for country club membership, paid vacation, and, in most cases, receive an equity grant under the WS Midway Stock Option Plan. In addition, the Employment
Agreements contain provisions providing for severance payments and continuation of benefits under certain circumstances including termination by us without cause.

Potential Payments Upon Termination Or Change In Control

The following is a discussion of the rights of the
Named Executive Officers under the WS Midway Stock Option Plan and the Employment Agreements following a termination of employment or change in control.

WS Midway Stock Option Plan

Pursuant to the WS Midway Stock Option Plan, an executive officer who dies,
becomes disabled, or leaves the Company for any reason will be eligible to retain all vested stock options (or such options shall be passed to such employees estate or personal representative). Any unvested stock options shall be terminated.
Upon a sale of the Company or liquidity event as more particularly described in the WS Midway Stock Option Plan, all time-based stock options shall become vested and immediately exercisable and all performance-based stock options shall become vested
and, subject to certain other performance requirements set forth in the WS Midway Stock Option Plan, immediately exercisable

Employment Agreements

Deferred Compensation. All contributions made by an executive officer to a deferred compensation account, and all
vested portions of our contributions to such deferred compensation account, shall be disbursed to the executive officer upon termination of employment for any reason.

Resignation.If an executive officer resigns from the Company, such officer is not eligible for any further payments of salary, bonus, or benefits and such officer shall only be entitled
to receive that compensation which has been earned by the officer through the date of termination.

Involuntary
Termination Not for Cause.In the event of involuntary termination of employment other than for cause, an executive officer would be entitled to twelve months of severance pay at such officers then-current base salary, the prorata portion
of the annual bonus, if any, earned by the officer for the then-current fiscal year, twelve months continuation of such officers automobile allowance, and monthly payments for a period of six months equal to the monthly premium required by
such officers to maintain health insurance benefits provided by our group health insurance plan, in accordance with the requirements of the Consolidated Omnibus Budget Reconciliation Act of 1985.

Termination for Cause.In the event of termination for Cause, the officer is not eligible for any further payments of salary,
bonus, or benefits and shall be only entitled to receive that compensation which has been earned by the officer through the date of termination.

Termination for Good Reason.In the event the employee chooses to terminate his or her employment for reasons such as material breach of the Employment Agreement by us, relocation of the office where the
officer performs his or her duties, assignment to the officer of any duties, authority, or responsibilities that are materially inconsistent with such officers position, authority, duties, or responsibilities or other similar actions, such
officer shall be entitled to the same benefits described above under Involuntary Termination Not for Cause.

Death or
Disability. The benefits to which an officer (or such officers estate or representative) would be entitled in the event of death or disability are as described under Involuntary Termination Not for Cause above. However, the amount of
salary paid to any such disabled officer shall be reduced by any income replacement benefits received from Company-provided disability insurance.

Information concerning the potential payments upon a termination of employment or change in control is set forth in tabular form below for the Named Executive Officers. Information is provided as if the termination,
death, disability, or change in control had occurred as February 3, 2008.



33



---

##### Table of Contents

|                  |  |                       |  |                |  |                           |  |                          |  |                                |  |                    
|----------------- |  | --------------------- |  | -------------- |  | ------------------------- |  | ------------------------ |  | ------------------------------ |  | -------------------
|Name              |  | Benefit               |  | Resignation($) |  | TerminationW/Out Cause($) |  | TerminationWith Cause($) |  | TerminationWith Good Reason($) |  | Death/Disability($)
|Stephen M. King   |  | Salary                |  |               |  | 600,000                   |  |                         |  | 600,000                        |  | 600,000            
|                  |  | Bonus(1)              |  |               |  | 300,000                   |  |                         |  | 300,000                        |  | 300,000            
|                  |  | Car                   |  |               |  | 10,000                    |  |                         |  | 10,000                         |  | 10,000             
|                  |  | H & W Benefits        |  |               |  | 9,354                     |  |                         |  | 9,354                          |  | 9,354              
|                  |  | Vacation              |  |               |  | 46,154                    |  |                         |  | 46,154                         |  | 46,154             
|                  |  | Deferred Compensation |  | 83,634         |  | 83,634                    |  | 83,634                   |  | 83,634                         |  | 83,634             
|                  |  |                       |  |                |  |                          
|Starlette Johnson |  | Salary                |  |               |  | 400,000                   |  |                         |  | 400,000                        |  | 400,000            
|                  |  | Bonus(1)              |  |               |  | 200,000                   |  |                         |  | 200,000                        |  | 200,000            
|                  |  | Car                   |  |               |  | 10,000                    |  |                         |  | 10,000                         |  | 10,000             
|                  |  | H & W Benefits        |  |               |  | 2,923                     |  |                         |  | 2,923                          |  | 2,923              
|                  |  | Vacation              |  |               |  | 30,769                    |  |                         |  | 30,769                         |  | 30,769             
|                  |  | Deferred Compensation |  | 9,266          |  | 9,266                     |  | 9,266                    |  | 9,266                          |  | 9,266              
|                  |  |                       |  |                |  |                          
|Brian A. Jenkins  |  | Salary                |  |               |  | 300,000                   |  |                         |  | 300,000                        |  | 300,000            
|                  |  | Bonus(1)              |  |               |  | 150,000                   |  |                         |  | 150,000                        |  | 150,000            
|                  |  | Car                   |  |               |  | 10,000                    |  |                         |  | 10,000                         |  | 10,000             
|                  |  | H & W Benefits        |  |               |  | 9,354                     |  |                         |  | 9,354                          |  | 9,354              
|                  |  | Vacation              |  |               |  | 23,077                    |  |                         |  | 23,077                         |  | 23,077             
|                  |  | Deferred Compensation |  | 28,342         |  | 28,342                    |  | 28,342                   |  | 28,342                         |  | 28,342             
|                  |  |                       |  |                |  |                          
|Jeffrey C. Wood   |  | Salary                |  |               |  | 310,000                   |  |                         |  | 310,000                        |  | 310,000            
|                  |  | Bonus(1)              |  |               |  | 155,000                   |  |                         |  | 155,000                        |  | 155,000            
|                  |  | Car                   |  |               |  | 10,000                    |  |                         |  | 10,000                         |  | 10,000             
|                  |  | H & W Benefits        |  |               |  | 9,354                     |  |                         |  | 9,354                          |  | 9,354              
|                  |  | Vacation              |  |               |  | 23,846                    |  |                         |  | 23,846                         |  | 23,846             
|                  |  | Deferred Compensation |  | 178,877        |  | 178,877                   |  | 178,877                  |  | 178,877                        |  | 178,877            
|                  |  |                       |  |                |  |                          
|Jay L. Tobin      |  | Salary                |  |               |  | 300,000                   |  |                         |  | 300,000                        |  | 300,000            
|                  |  | Bonus(1)              |  |               |  | 150,000                   |  |                         |  | 150,000                        |  | 150,000            
|                  |  | Car                   |  |               |  | 10,000                    |  |                         |  | 10,000                         |  | 10,000             
|                  |  | H & W Benefits        |  |               |  | 9,354                     |  |                         |  | 9,354                          |  | 9,354              
|                  |  | Vacation              |  |               |  | 23,077                    |  |                         |  | 23,077                         |  | 23,077             
|                  |  | Deferred Compensation |  | 44,115         |  | 44,115                    |  | 44,115                   |  | 44,115                         |  | 44,115             



|(1) | Accrued and unpaid non-equity incentive compensation payable pursuant to our 2007 Bonus Plan.
|--- | ---------------------------------------------------------------------------------------------



|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------

As of February 3, 2008, 100 shares of our common stock were outstanding. All of our common stock is owned by WS Midway. Affiliates of
Wellspring and HBK control approximately 82 percent and 18 percent, respectively, of the outstanding stock of WS Midway.



34



---

##### Table of Contents

Equity Compensation Plan Information

The following table sets forth information concerning the shares of common stock that may be issued upon exercise of options under the WS Midway Stock Option Plan as of February 3, 2008:



|                                                           |  |                                                                                          |  |                                                                          |          |                                                                                           |  
|---------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------ | -------- | ----------------------------------------------------------------------------------------- | -
|Plan Category                                              |  | Number of Securities tobe Issued Upon Exerciseof Outstanding Options,Warrants and
Rights |  | Weighted-AverageExercise Price ofOutstanding Options,Warrants and Rights |          | Number of SecuritiesRemaining Available forFuture Issuance Under EquityCompensation
Plans
|Equity Compensation Plans Approved by Security Holders     |  | 19,076.46                                                                                |  | $                                                                        | 1,003.58 |                                                                                           | 
|Equity Compensation Plans Not Approved by Security Holders |  |                                                                                         |  |                                                                          |         |                                                                                           | 
|Total                                                      |  | 19,076.46                                                                                |  | $                                                                        | 1,003.58 |                                                                                           | 



|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|-------- | -------------------------------------------------------------------------

We have entered into an expense reimbursement agreement with an affiliate of Wellspring, pursuant to which the Wellspring affiliate provides general advice to us in connection with long-term
strategic plans, financial management, strategic transactions, and other business matters. The expense reimbursement agreement provides for an annual expense reimbursement of up to $750 to the Wellspring affiliate. The initial term of the expense
reimbursement agreement will expire in March 2011, and after that date, such agreement will renew automatically on a year-to-year basis unless one party gives at least 30 days prior notice of its intention not to renew. During fiscal
2007, we paid the Wellspring affiliate $750 under the terms of the expense reimbursement agreement.

Information about the
independence of our non-management directors and the composition of the Audit Committee and Compensation Committee is set forth in Item 10, Directors, Executive Officers, and Corporate Governance herein.



|ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES
|-------- | --------------------------------------

Ernst & Young has no direct or indirect interest in the Company. Ernst & Young has been the Companys independent registered public accounting firm since 1995. The following table sets forth the fees for professional
audit services provided by Ernst & Young for the fiscal years ended February 3, 2008 and February 4, 2007:



|                      |  |             |         |             |   |        
|--------------------- |  | ----------- | ------- | ----------- | - | -------
|                      |  | Fiscal 2007 |         | Fiscal 2006
|Audit Fees(1)         |  | $           | 595,255 |             | $ | 870,729
|Audit-Related Fees(2) |  |             | 17,275  |             |   |       
|Tax Fees(3)           |  |             | 9,435   |             |   | 64,469 
|All Other Fees        |  |             |        |             |   |       
|                      |  |             |         |             |   |        
|Total                 |  | $           | 621,965 |             | $ | 935,198
|                      |  |             |         |             |   |        



|(1) | Includes fees for services for the audit of our annual financial statements, the reviews of our interim financial
statements, implementation of accounting pronouncements and assistance with SEC filings.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes fees for services related to various accounting consultations, including consultations related to the
Companys implementation of Sarbanes-Oxley Section 404 in the 2007 fiscal year.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes fees for services related to tax compliance, preparation and planning services (including U.S. federal,
state, and local returns) and tax examination assistance.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Audit Committee has established a policy
whereby the outside auditors are required to seek pre-approval on an annual basis of all audit, audit-related, tax and other services by providing a prior description of the services to be performed and a specific fee estimate for each such service.
Individual engagements anticipated to exceed the pre-approved thresholds must be



35



---

##### Table of Contents

separately approved by the Audit Committee. For Fiscal 2007, 100 percent of all audit-related services, tax services and other services were pre-approved by
the Audit Committee, which concluded that the provision of such services by Ernst & Young were compatible with the firms independence and the conduct of its auditing function.

REPORT OF THE AUDIT COMMITTEE

We have reviewed and discussed
with management and Ernst & Young, the independent registered public accounting firm, our audited financial statements as of and for the year ended February 3, 2008. We have also discussed with Ernst & Young the matters
required to be discussed by Statement on Auditing Standards 61, Communications with Audit Committees, as amended, by the Auditing Standards Board of the American Institute of Certified Public Accounts.

We have received and reviewed the written disclosures and the letter from Ernst & Young required by Independence Standards Board
Standard 1, Independence Discussions with the Audit Committee, as amended, have considered the compatibility of non-audit services with the firms independence, and have discussed with the auditors the firms independence.

Based on the reviews and discussions referred to above, we have recommended to the Board of Directors that the financial statements
referred to above be included in our Annual Report on Form 10-K for the year ended February 3, 2008.



|                        |  |                 |  |                
|----------------------- |  | --------------- |  | ---------------
|Daniel Y. Han, Chairman |  | Greg S. Feldman |  | Carl M. Stanton



36



---

##### Table of Contents

PART IV



|ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|-------- | ------------------------------------------



|        |  |                                                                                                                 
|------- |  | ----------------------------------------------------------------------------------------------------------------
|(a) (1) |  | Financial Statements                                                                                            
|        |  | See Pages F-1 to F-20 of this Annual Report on Form 10-K.                                                       
|        | 
|(a) (2) |  | Financial Statement Schedules                                                                                   
|        | 
|        |  | None.                                                                                                           
|        | 
|(a) (3) |  | See the Index to Exhibits attached hereto on Page E-1 for a list of all exhibits filed as part of this document.



37



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|      |  |                |  |                        |  |                                                  
|----- |  | -------------- |  | ---------------------- |  | -------------------------------------------------
|      |  |                |  | DAVE & BUSTERS, INC.,
|      |  |                |  | a Missouri Corporation
|      |  |                | 
|Date: |  | April 24, 2008 |  | By:                    |  | /s/ Brian A. Jenkins                             
|      |  |                |  |                        |  | Brian A. Jenkins                                 
|      |  |                |  |                        |  | Senior Vice President and Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, we have
signed in our indicated capacities on April 24, 2008.



|          |  |                       |  |                                                  
|--------- |  | --------------------- |  | -------------------------------------------------
|Signature |  | Title                
|          |  |                      
|By:       |  | /s/ Stephen M. King   |  | Chief Executive Officer and Director             
|          |  | Stephen M. King       |  | (Principal Executive Officer)                    
|          |  |                      
|By:       |  | /s/ Brian A. Jenkins  |  | Senior Vice President and Chief Financial Officer
|          |  | Brian A. Jenkins      |  | (Principal Financial and Accounting Officer)     
|          |  |                      
|By:       |  | /s/ Starlette Johnson |  | President, Chief Operating Officer and Director  
|          |  | Starlette Johnson     |  |                                                  
|          |  |                      
|By:       |  | /s/ Greg S. Feldman   |  | Chairman of the Board                            
|          |  | Greg S. Feldman       |  |                                                  
|          |  |                      
|By:       |  | /s/ Daniel Y. Han     |  | Director                                         
|          |  | Daniel Y. Han         |  |                                                  
|          |  |                      
|By:       |  | /s/ Carl M. Stanton   |  | Director                                         
|          |  | Carl M. Stanton       |  |                                                  



38



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors

Dave & Busters, Inc.

We have audited the accompanying consolidated balance sheets of Dave & Busters, Inc. and subsidiaries as of February 3, 2008 and
February 4, 2007, and the related consolidated statements of operations, shareholders equity, and cash flows for the fiscal year ended February 3, 2008 (successor), the 334 days in the period from March 8, 2006 to
February 4, 2007 (successor), the 37 days in the period from January 30, 2006 to March 7, 2006 (predecessor), and the fiscal year ended January 29, 2006 (predecessor). These financial statements are the responsibility of the
Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.

We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. We were not engaged to perform an audit of the Companys internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit
also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the consolidated financial position of Dave & Busters, Inc. and subsidiaries at February 3, 2008 and February 4, 2007, and the consolidated results of
their operations and their cash flows for the fiscal year ended February 3, 2008 (successor), the 334 days in the period from March 8, 2006 to February 4, 2007 (successor), the 37 days in the period from January 30, 2006 to
March 7, 2006 (predecessor), and the fiscal year ended January 29, 2006 (predecessor), in conformity with U.S. generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, the Company adopted the provisions of Financial Accounting Standards Board Financial Interpretation No. 48, Accounting for Uncertainty in Income
Taxes, an Interpretation of FASB Statement No. 109, effective February 5, 2007 and Statement of Financial Accounting Standards No. 123 (Revised 2004), Share-Based Payments, effective January 30, 2006.

Ernst & Young LLP

Dallas, Texas

April 3, 2008



F-1



---

##### Table of Contents

DAVE & BUSTERS, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share amounts)



|                                                                                                                        |  |                 |         |   |                 |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | --------------- | ------- | - | --------------- | - | ------- | -
|                                                                                                                        |  | February 3,2008 |         |   | February 4,2007 |  
|ASSETS                                                                                                                  |  |                 |         |   |                 |   |         |  
|Current assets:                                                                                                         |  |                 |         |   |                 |   |         |  
|Cash and cash equivalents                                                                                               |  | $               | 19,046  |   |                 | $ | 10,372  |  
|Inventories                                                                                                             |  |                 | 15,002  |   |                 |   | 13,148  |  
|Prepaid expenses                                                                                                        |  |                 | 8,083   |   |                 |   | 6,806   |  
|Deferred income taxes                                                                                                   |  |                 | 5,733   |   |                 |   | 5,478   |  
|Other current assets                                                                                                    |  |                 | 2,676   |   |                 |   | 2,906   |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|Total current assets                                                                                                    |  |                 | 50,540  |   |                 |   | 38,710  |  
|Property and equipment, net                                                                                             |  |                 | 296,974 |   |                 |   | 316,840 |  
|Tradename                                                                                                               |  |                 | 63,000  |   |                 |   | 63,000  |  
|Goodwill                                                                                                                |  |                 | 65,857  |   |                 |   | 65,857  |  
|Other assets and deferred charges                                                                                       |  |                 | 19,832  |   |                 |   | 22,406  |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|Total assets                                                                                                            |  | $               | 496,203 |   |                 | $ | 506,813 |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                    |  |                 |         |   |                 |   |         |  
|Current liabilities:                                                                                                    |  |                 |         |   |                 |   |         |  
|Current installments of long-term debt (Note 6)                                                                         |  | $               | 1,000   |   |                 | $ | 1,000   |  
|Accounts payable                                                                                                        |  |                 | 22,019  |   |                 |   | 19,196  |  
|Accrued liabilities                                                                                                     |  |                 | 54,029  |   |                 |   | 45,893  |  
|Income taxes payable                                                                                                    |  |                 | 4,158   |   |                 |   | 4,051   |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|Total current liabilities                                                                                               |  |                 | 81,206  |   |                 |   | 70,140  |  
|Deferred income taxes                                                                                                   |  |                 | 21,688  |   |                 |   | 27,429  |  
|Deferred occupancy costs                                                                                                |  |                 | 50,524  |   |                 |   | 50,022  |  
|Other liabilities                                                                                                       |  |                 | 9,654   |   |                 |   | 9,142   |  
|Long-term debt, less current installments (Note 6)                                                                      |  |                 | 242,375 |   |                 |   | 253,375 |  
|Commitment and contingencies (Note 11)                                                                                  |  |                 |         |   |                 |   |         |  
|Stockholders equity (Note 1):                                                                                          |  |                 |         |   |                 |   |         |  
|Common stock, $0.01 par value, 1,000 authorized; 100 issued and outstanding as of February 3, 2008 and February 4,
2007 |  |                 |        |   |                 |   |        |  
|Preferred stock, 10,000,000 authorized; none issued                                                                     |  |                 |        |   |                 |   |        |  
|Paid-in capital                                                                                                         |  |                 | 110,466 |   |                 |   | 108,952 |  
|Accumulated comprehensive income (loss)                                                                                 |  |                 | 1,194   |   |                 |   | (184    | )
|Retained earnings (deficit)                                                                                             |  |                 | (20,904 | ) |                 |   | (12,063 | )
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|Total stockholders equity                                                                                              |  |                 | 90,756  |   |                 |   | 96,705  |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  
|Total liabilities and stockholders equity                                                                              |  | $               | 496,203 |   |                 | $ | 506,813 |  
|                                                                                                                        |  |                 |         |   |                 |   |         |  

See accompanying notes to consolidated financial statements.



F-2



---

##### Table of Contents

DAVE & BUSTERS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands)



|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|----------------------------------------------- |  | --------------------------------- | ------- | - | --------------------------------------------------- | - | ------- | - |  | -------------------------------------------------- |  | --------------------------------- | ------ |  | - | -------
|                                                |  | Fiscal Year EndedFebruary 3, 2008 |         |   | 334-Day Period fromMarch 8, 2006 toFebruary 4, 2007 |   |         |   |  | 37-Day Periodfrom January 30, 2006to March 7, 2006 |  | Fiscal Year EndedJanuary 29, 2006
|                                                |  | (Successor)                       |         |   | (Successor)                                         |   |         |   |  | (Predecessor)                                      |  | (Predecessor)                    
|Food and beverage revenues                      |  | $                                 | 293,097 |   |                                                     | $ | 256,616 |   |  |                                                    |  | $                                 | 27,562 |  | $ | 253,996
|Amusement and other revenues                    |  |                                   | 243,175 |   |                                                     |   | 203,176 |   |  |                                                    |  |                                   | 22,847 |  |   | 209,456
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Total revenues                                  |  |                                   | 536,272 |   |                                                     |   | 459,792 |   |  |                                                    |  |                                   | 50,409 |  |   | 463,452
|Cost of food and beverage                       |  |                                   | 72,493  |   |                                                     |   | 64,549  |   |  |                                                    |  |                                   | 7,111  |  |   | 65,405 
|Cost of amusement and other                     |  |                                   | 34,252  |   |                                                     |   | 28,999  |   |  |                                                    |  |                                   | 3,268  |  |   | 28,723 
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Total cost of products                          |  |                                   | 106,745 |   |                                                     |   | 93,548  |   |  |                                                    |  |                                   | 10,379 |  |   | 94,128 
|Operating payroll and benefits                  |  |                                   | 144,920 |   |                                                     |   | 130,123 |   |  |                                                    |  |                                   | 14,113 |  |   | 130,367
|Other store operating expenses                  |  |                                   | 171,627 |   |                                                     |   | 147,295 |   |  |                                                    |  |                                   | 15,323 |  |   | 144,066
|General and administrative expenses             |  |                                   | 38,999  |   |                                                     |   | 35,055  |   |  |                                                    |  |                                   | 3,829  |  |   | 33,951 
|Depreciation and amortization expense           |  |                                   | 51,898  |   |                                                     |   | 43,892  |   |  |                                                    |  |                                   | 4,328  |  |   | 42,616 
|Startup costs                                   |  |                                   | 1,002   |   |                                                     |   | 3,470   |   |  |                                                    |  |                                   | 880    |  |   | 5,325  
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Total operating costs                           |  |                                   | 515,191 |   |                                                     |   | 453,383 |   |  |                                                    |  |                                   | 48,852 |  |   | 450,453
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Operating income                                |  |                                   | 21,081  |   |                                                     |   | 6,409   |   |  |                                                    |  |                                   | 1,557  |  |   | 12,999 
|Interest expense, net                           |  |                                   | 31,183  |   |                                                     |   | 27,064  |   |  |                                                    |  |                                   | 649    |  |   | 6,695  
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Income (loss) before provision for income taxes |  |                                   | (10,102 | ) |                                                     |   | (20,655 | ) |  |                                                    |  |                                   | 908    |  |   | 6,304  
|(Benefit) provision for income taxes            |  |                                   | (1,261  | ) |                                                     |   | (8,592  | ) |  |                                                    |  |                                   | 422    |  |   | 2,016  
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        
|Net income (loss)                               |  | $                                 | (8,841  | ) |                                                     | $ | (12,063 | ) |  |                                                    |  | $                                 | 486    |  | $ | 4,288  
|                                                |  |                                   |         |   |                                                     |   |         |   |  |                                                    |  |                                   |        |  |   |        



F-3



---

##### Table of Contents

DAVE & BUSTERS, Inc.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

(in thousands, except share
amounts)



|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|-------------------------------------------------------------------- |  | ------------ | - |  | ------- | ---- | - | -------- | - | -------- | ---------- |  | - | ------------------------------ | - |  | ---------------- | ------ | - | --------- | - | ----- | ----- |  | - | ------- | - |  | - | -------- | -
|                                                                     |  | Common Stock |   |  | Paid-In |      |   | Treasury |   |          | Restricted |  |   | AccumulatedOther Comprehensive |   |  | RetainedEarnings |        |   |           |  
|                                                                     |  | Shares       |   |  | Amount  |      |   | Capital  |   |          | Stock      |  |   | Stock                          |   |  | Income           |        |   | (Deficit) |   |       | Total | 
|Balance, January 30, 2005                                            |  | 13,452,267   |   |  | $       | 135  |   |          | $ | 122,173  |            |  | $ | (1,846                         | ) |  | $                | 1,454  |   |           | $ | 225   |       |  | $ | 74,804  |   |  | $ | 196,945  |  
|Net earnings                                                         |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   | 4,288   |   |  |   | 4,288    |  
|Unrealized foreign currency translation gain (net of tax)            |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   | 120   |       |  |   |        |   |  |   | 120      |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Comprehensive income                                                 |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 4,408    |  
|Stock option exercises                                               |  | 270,483      |   |  |         | 2    |   |          |   | 2,268    |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 2,270    |  
|Tax benefit related to stock option exercises                        |  |             |   |  |         |     |   |          |   | 871      |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 871      |  
|Amortization of restricted stock awards                              |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  | 726    |   |           |   |      |       |  |   |        |   |  |   | 726      |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Balance, January 29, 2006 (Predecessor)                              |  | 13,722,750   |   |  | $       | 137  |   |          | $ | 125,312  |            |  | $ | (1,846                         | ) |  | $                | 2,180  |   |           | $ | 345   |       |  | $ | 79,092  |   |  | $ | 205,220  |  
|Net earnings                                                         |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   | 486     |   |  |   | 486      |  
|Unrealized foreign currency translation gain (loss) (net of tax)     |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   | (3    | )     |  |   |        |   |  |   | (3       | )
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Comprehensive income                                                 |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 483      |  
|Stock option exercises                                               |  | 5,000        |   |  |         |     |   |          |   | 528      |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 528      |  
|Tax benefit related to stock option exercises                        |  |             |   |  |         |     |   |          |   | 10       |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 10       |  
|Stock-based compensation                                             |  |             |   |  |         |     |   |          |   | 25       |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 25       |  
|Amortization of restricted stock awards                              |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  | 61     |   |           |   |      |       |  |   |        |   |  |   | 61       |  
|Merger transaction                                                   |  | (13,727,750  | ) |  | $       | (137 | ) |          | $ | (125,875 | )          |  | $ | 1,846                          |   |  | $                | (2,241 | ) |           | $ | (342  | )     |  | $ | (79,578 | ) |  | $ | (206,327 | )
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Balance, March 8, 2006 (Successor)                                   |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   |         |  
|Initial investment by WS Midway Acquisition Sub, Inc. and affiliates |  | 100          |   |  |         |     |   |          |   | 108,514  |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 108,514  |  
|Net loss                                                             |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   | (12,063 | ) |  |   | (12,063  | )
|Unrealized foreign currency translation gain (loss) (net of tax)     |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   | (184  | )     |  |   |        |   |  |   | (184     | )
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Comprehensive loss                                                   |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | (12,247  | )
|Stock-based Compensation                                             |  |             |   |  |         |     |   |          |   | 438      |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 438      |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Balance, February 4, 2007                                            |  | 100          |   |  |         |     |   |          | $ | 108,952  |            |  |   |                               |   |  |                  |       |   |           | $ | (184  | )     |  | $ | (12,063 | ) |  | $ | 96,705   |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Net loss                                                             |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   | (8,841  | ) |  |   | (8,841   | )
|Unrealized foreign currency translation gain (loss) (net of tax)     |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   | 1,378 |       |  |   |        |   |  |   | 1,378    |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Comprehensive loss                                                   |  |             |   |  |         |     |   |          |   |         |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | (7,463   | )
|Stock option compensation                                            |  |             |   |  |         |     |   |          |   | 1,514    |            |  |   |                               |   |  |                  |       |   |           |   |      |       |  |   |        |   |  |   | 1,514    |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  
|Balance, February 3, 2008                                            |  | 100          |   |  |         |     |   |          | $ | 110,466  |            |  |   |                               |   |  |                  |       |   |           | $ | 1,194 |       |  | $ | (20,904 | ) |  | $ | 90,756   |  
|                                                                     |  |              |   |  |         |      |   |          |   |          |            |  |   |                                |   |  |                  |        |   |           |   |       |       |  |   |         |   |  |   |          |  



F-4



---

##### Table of Contents

DAVE & BUSTERS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|---------------------------------------------------------------------------------------- |  | --------------------------------- | ------- | - | --------------------------------------------------- | - | -------- | - |  | -------------------------------------------------- |  | - | --------------------------------- | - |  | - | ------- | -
|                                                                                         |  | Fiscal Year EndedFebruary 3,
2008 |         |   | 334-Day Period fromMarch 8, 2006
toFebruary 4, 2007 |   |          |   |  | 37-Day Period fromJanuary 30, 2006 toMarch 7, 2006 |  |   | Fiscal Year EndedJanuary 29,
2006 |  
|                                                                                         |  | (Successor)                       |         |   | (Successor)                                         |   |          |   |  | (Predecessor)                                      |  |   | (Predecessor)                     |  
|Cash flows from operating activities:                                                    |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Net income (loss)                                                                        |  | $                                 | (8,841  | ) |                                                     | $ | (12,063  | ) |  |                                                    |  | $ | 486                               |   |  | $ | 4,288   |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Depreciation and amortization expense                                                    |  |                                   | 51,898  |   |                                                     |   | 43,892   |   |  |                                                    |  |   | 4,328                             |   |  |   | 42,616  |  
|Deferred income tax                                                                      |  |                                   | (5,996  | ) |                                                     |   | (10,342  | ) |  |                                                    |  |   | (767                              | ) |  |   | 220     |  
|Stock-based compensation charges                                                         |  |                                   | 1,514   |   |                                                     |   | 438      |   |  |                                                    |  |   | 25                                |   |  |   |        |  
|Other, net                                                                               |  |                                   | 1,847   |   |                                                     |   | (34      | ) |  |                                                    |  |   | 99                                |   |  |   | 1,884   |  
|Changes in assets and liabilities:                                                       |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Inventories                                                                              |  |                                   | (1,854  | ) |                                                     |   | (607     | ) |  |                                                    |  |   | (72                               | ) |  |   | (2,018  | )
|Prepaid expenses                                                                         |  |                                   | (1,277  | ) |                                                     |   | (3,652   | ) |  |                                                    |  |   | (169                              | ) |  |   | 49      |  
|Other current assets                                                                     |  |                                   | 230     |   |                                                     |   | 889      |   |  |                                                    |  |   | (1                                | ) |  |   | (1,582  | )
|Other assets and deferred charges                                                        |  |                                   | 974     |   |                                                     |   | 3,230    |   |  |                                                    |  |   | (66                               | ) |  |   | 3,666   |  
|Accounts payable                                                                         |  |                                   | 2,823   |   |                                                     |   | 1,055    |   |  |                                                    |  |   | (3,916                            | ) |  |   | 5,419   |  
|Accrued liabilities                                                                      |  |                                   | 8,136   |   |                                                     |   | 15,668   |   |  |                                                    |  |   | 6,918                             |   |  |   | 1,851   |  
|Income taxes payable                                                                     |  |                                   | 107     |   |                                                     |   | (5       | ) |  |                                                    |  |   | 1,183                             |   |  |   | (3,133  | )
|Deferred occupancy costs                                                                 |  |                                   | 502     |   |                                                     |   | 797      |   |  |                                                    |  |   | 2,502                             |   |  |   | 11,470  |  
|Other liabilities                                                                        |  |                                   | 510     |   |                                                     |   | 4,412    |   |  |                                                    |  |   | 191                               |   |  |   | 693     |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Net cash provided by operating activities                                                |  |                                   | 50,573  |   |                                                     |   | 43,678   |   |  |                                                    |  |   | 10,741                            |   |  |   | 65,423  |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Cash flows from investing activities:                                                    |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Capital expenditures                                                                     |  |                                   | (31,355 | ) |                                                     |   | (31,943  | ) |  |                                                    |  |   | (10,600                           | ) |  |   | (62,066 | )
|Business acquisitions, net of cash acquired                                              |  |                                   |        |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   | (1,511  | )
|Proceeds from sales of property and equipment                                            |  |                                   | 456     |   |                                                     |   | 721      |   |  |                                                    |  |   |                                  |   |  |   | 306     |  
|Merger with WS Midway                                                                    |  |                                   |        |   |                                                     |   | (338,239 | ) |  |                                                    |  |   |                                  |   |  |   |        |  
|Proceeds from sale leaseback                                                             |  |                                   |        |   |                                                     |   | 28,357   |   |  |                                                    |  |   |                                  |   |  |   |        |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Net cash used in investing activities                                                    |  |                                   | (30,899 | ) |                                                     |   | (341,104 | ) |  |                                                    |  |   | (10,600                           | ) |  |   | (63,271 | )
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Cash flows from financing activities:                                                    |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Borrowings of predecessor debt                                                           |  |                                   |        |   |                                                     |   |         |   |  |                                                    |  |   | 6,000                             |   |  |   | 33,500  |  
|Repayments of predecessor debt                                                           |  |                                   |        |   |                                                     |   | (51,137  | ) |  |                                                    |  |   | (6,439                            | ) |  |   | (41,725 | )
|Borrowings under senior credit facility                                                  |  |                                   | 13,000  |   |                                                     |   | 143,500  |   |  |                                                    |  |   |                                  |   |  |   |        |  
|Repayments under senior credit facility                                                  |  |                                   | (24,000 | ) |                                                     |   | (64,125  | ) |  |                                                    |  |   |                                  |   |  |   |        |  
|Borrowings under senior notes                                                            |  |                                   |        |   |                                                     |   | 175,000  |   |  |                                                    |  |   |                                  |   |  |   |        |  
|Initial investment by WS Midway Acquisition Sub, Inc. and affiliates                     |  |                                   |        |   |                                                     |   | 108,100  |   |  |                                                    |  |   |                                  |   |  |   |        |  
|Debt issuance costs                                                                      |  |                                   |        |   |                                                     |   | (11,352  | ) |  |                                                    |  |   |                                  |   |  |   |        |  
|Proceeds from exercises of stock options                                                 |  |                                   |        |   |                                                     |   |         |   |  |                                                    |  |   | 528                               |   |  |   | 2,268   |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Net cash provided by (used in) financing activities                                      |  |                                   | (11,000 | ) |                                                     |   | 299,986  |   |  |                                                    |  |   | 89                                |   |  |   | (5,957  | )
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Increase (decrease) in cash and cash equivalents                                         |  |                                   | 8,674   |   |                                                     |   | 2,560    |   |  |                                                    |  |   | 230                               |   |  |   | (3,805  | )
|Beginning cash and cash equivalents                                                      |  |                                   | 10,372  |   |                                                     |   | 7,812    |   |  |                                                    |  |   | 7,582                             |   |  |   | 11,387  |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Ending cash and cash equivalents                                                         |  | $                                 | 19,046  |   |                                                     | $ | 10,372   |   |  |                                                    |  | $ | 7,812                             |   |  | $ | 7,582   |  
|                                                                                         |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Supplemental disclosures of cash flow information:                                       |  |                                   |         |   |                                                     |   |          |   |  |                                                    |  |   |                                   |   |  |   |         |  
|Cash paid for income taxes-net of refunds                                                |  | $                                 | 4,388   |   |                                                     | $ | 1,219    |   |  |                                                    |  | $ |                                  |   |  | $ | 4,082   |  
|Cash paid for interest, net of amounts capitalized                                       |  | $                                 | 26,399  |   |                                                     | $ | 16,227   |   |  |                                                    |  | $ | 878                               |   |  | $ | 4,183   |  



F-5



---

##### Table of Contents

DAVE & BUSTERS, INC.

NOTES TO CONSOLIDATED TO FINANCIAL STATEMENTS

Note 1: Summary of Significant
Accounting Policies

Basis of presentationDave & Busters, Inc., a Missouri corporation,
was acquired on March 8, 2006, by WS Midway Holdings, Inc. (WS Midway), a newly-formed Delaware corporation, through the merger (the Merger) of WS Midway Acquisition Sub, Inc., a newly-formed Missouri
corporation and a direct, wholly-owned subsidiary of WS Midway, with and into Dave & Busters, Inc. with Dave & Busters, Inc. as the surviving corporation. Affiliates of Wellspring Capital Management LLC
(Wellspring) and HBK Investments L.P. (HBK) control approximately 82 percent and 18 percent, respectively, of the outstanding capital stock of WS Midway. Dave & Busters Inc. continues as the same legal entity
after the Merger. The accompanying consolidated statements of operations and cash flows present the results of operations and cash flows of Dave & Busters, Inc. and all wholly-owned subsidiaries, for the period preceding the Merger
(Predecessor) and the period succeeding the Merger (Successor), respectively. The Merger transactions resulted in a change in ownership of 100 percent of our outstanding common stock and has been accounted for in accordance
with Statement of Financial Accounting Standards 141, Business Combinations. The purchase price paid in the Merger has been pushed down to our financial statements and is allocated to record the acquired assets and
liabilities assumed based on their fair value. The Merger and the allocation of the purchase price to the assets and liabilities as of March 8, 2006 was finalized as of the end of fiscal 2006 and was recorded based on valuation studies and
management estimates of fair value. References to Dave & Busters, the Company, we, us, and our are references to Dave & Busters, Inc. and its subsidiaries and
any predecessor companies. All material intercompany accounts and transactions have been eliminated in consolidation.

As
of February 3, 2008, we operate 49 large format, high-volume regional entertainment complexes. Our one industry segment is the ownership and operation of restaurant/entertainment complexes (a Complex or Store) under the
names Dave & Busters, Dave & Busters Grand Sports Café and Jillians, which are located in the United States and Canada and the franchise of one complex under the name
Dave & Busters located in Mexico.

Our fiscal year ends on the Sunday after the Saturday closest
to January 31. All references to Fiscal 2007 relate to the 52-week period ending on February 3, 2008. Fiscal 2006 is comprised of the 334-day period ended February 4, 2007 of the Successor and the 37-day period ended March 7,
2006 of the Predecessor, respectively. All references to Fiscal 2006 relate to the combined 53-week period ending on February 4, 2007. All references to 2005 relate to the 52-week period ending on January 29, 2006. In the opinion of
management, these financial statements contain all adjustments (consisting of normal recurring entries) necessary to present fairly the financial position, results of operations and cash flows for the periods indicated. All dollar amounts are
presented in thousands, unless otherwise noted, except share amounts.

Use of estimates  The preparation of
financial statements in conformity with generally accepted accounting principles requires us to make certain estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ
from those estimates.

Cash and cash equivalents  We consider amounts receivable from credit card companies
and all highly liquid temporary investments with original maturities of three months or less to be cash equivalents.

Inventories  Inventories are reported at the lower of cost or market determined on a first-in, first-out method. Amusements inventory includes electronic equipment, stuffed animals and small novelty items used as redemption
prizes for certain midway games, as well as supplies needed for midway operations. Inventories consist of the following (in thousands):



|                                        |  |                 |        |                 |   |       
|--------------------------------------- |  | --------------- | ------ | --------------- | - | ------
|                                        |  | February 3,2008 |        | February 4,2007
|Operating unit - food and beverage      |  | $               | 2,751  |                 | $ | 2,709 
|Operating unit - amusements             |  |                 | 7,150  |                 |   | 6,556 
|Corporate supplies, warehouse and other |  |                 | 5,101  |                 |   | 3,883 
|                                        |  |                 |        |                 |   |       
|                                        |  | $               | 15,002 |                 | $ | 13,148
|                                        |  |                 |        |                 |   |       

Property and equipment  Property and equipment are recorded at cost.
Expenditures that substantially increase the useful lives of the property and equipment are capitalized, whereas costs incurred to maintain the appearance and functionality of such assets are charged to repair and maintenance expense. Interest costs
incurred during construction are capitalized and depreciated based on the estimated useful life of the underlying asset. Interest costs capitalized during the construction of facilities in 2007, 2006, and 2005 were $151, $322, and $295,
respectively.



F-6



---

##### Table of Contents

Property and equipment, excluding most games, are depreciated using the straight-line
method over the estimated useful life of the assets. Games are generally depreciated on the 150 percent declining-balance method over the estimated useful life of the assets. Reviews are performed regularly to determine whether facts or
circumstances exist that indicate the carrying values of the property and equipment are impaired. We assess the recoverability of property and equipment by comparing the projected future undiscounted net cash flows associated with these assets to
their respective carrying amounts. Impairment, if any, is based on the excess of the carrying amount over the estimated fair market value of the assets.

Goodwill and other intangible assets  In accordance with Statement of Financial Accounting Standards (SFAS) 142, Goodwill, and Other Intangible Assets, goodwill and indefinite
lived intangibles, such as tradenames, are not amortized, but are reviewed for impairment at least annually. Indefinite lived intangibles include goodwill in the amount of $65,857 (see Note 2) and tradenames in the amount of $63,000.

We have developed and acquired certain trademarks that are utilized in our business and have been determined to have finite lives. These
trademarks are amortized over their estimated life of five years. As of February 3, 2008 and February 4, 2007, we had trademarks of $4,923 and $6,523, respectively, included in other assets and deferred charges. The following table details
amounts relating to those assets (in thousands):



|                              |  |                  |        |   |                  |   |        |  
|----------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                              |  | February 3, 2008 |        |   | February 4, 2007 |  
|Trademarks, at cost           |  | $                | 8,000  |   |                  | $ | 8,000  |  
|Less accumulated amortization |  |                  | (3,077 | ) |                  |   | (1,477 | )
|                              |  |                  |        |   |                  |   |        |  
|Trademarks, net               |  | $                | 4,923  |   |                  | $ | 6,523  |  
|                              |  |                  |        |   |                  |   |        |  

Amortization expense related to trademarks totaled $1,600, $1,477, and $12 for
fiscal years 2007, 2006 and 2005, respectively. Total estimated amortization expense for future years is currently estimated as follows (in thousands):



|                   |  |   |      
|------------------ |  | - | -----
|2008               |  | $ | 1,600
|2009               |  |   | 1,600
|2010               |  |   | 1,600
|2011               |  |   | 123  
|                   |  |   |      
|Total amortization |  | $ | 4,923
|                   |  |   |      

Deferred financing costs  The Company capitalizes costs incurred in
connection with borrowings or establishment of credit facilities. These costs are included in other assets and deferred charges and are amortized as an adjustment to interest expense over the life of the borrowing or life of the credit facility. In
the case of early debt principal repayments, the Company adjusts the value of the corresponding deferred financing costs with a charge to interest expense, and similarly adjusts the future amortization expense. The following table details amounts
relating to those assets (in thousands):



|                                                        |  |                  |        |   |                  |   |        |  
|------------------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                                                        |  | February 3, 2008 |        |   | February 4, 2007 |  
|Balance at beginning of year                            |  | $                | 9,876  |   |                  | $ | 5,461  |  
|Write-off of Predecessor deferred costs                 |  |                  |       |   |                  |   | (5,461 | )
|Financing cost incurred (Successor)                     |  |                  |       |   |                  |   | 11,866 |  
|Write-off during period due to prepayments of principal |  |                  | (214   | ) |                  |   | (519   | )
|Amortization during period                              |  |                  | (1,596 | ) |                  |   | (1,471 | )
|                                                        |  |                  |        |   |                  |   |        |  
|Balance at end of year                                  |  | $                | 8,066  |   |                  | $ | 9,876  |  
|                                                        |  |                  |        |   |                  |   |        |  

Scheduled amortization for future years, assuming no further prepayment of
principal is as follows (in thousands):



|                   |  |   |      
|------------------ |  | - | -----
|2008               |  | $ | 1,538
|2009               |  |   | 1,541
|2010               |  |   | 1,541
|2011               |  |   | 1,229
|2012 and beyond    |  |   | 2,217
|                   |  |   |      
|Total amortization |  | $ | 8,066
|                   |  |   |      



F-7



---

##### Table of Contents

Income taxes  We use the liability method for recording income taxes, which
recognizes the amount of current and deferred taxes payable or refundable at the date of the financial statements as a result of all events that are recognized in the financial statements and as measured by the provisions of enacted tax laws. On
February 5, 2007, we adopted the provisions of FASB Interpretation 48, Accounting for Uncertainty in Income Taxes (FIN 48). FIN 48 limits the recognition of income tax benefits to those items that meet the more
likely than not threshold on the effective date. Initial derecognition amounts are reported as adjustments to retained earnings on the effective date. We analyzed our tax positions as of February 5, 2007 and determined that the
implementation of FIN 48 has no material impact on our financial statements.

The calculation of tax liabilities involves
significant judgment and evaluation of uncertainties in the interpretation of complex tax regulations. As a result, we have established reserves for taxes that may become payable in future years as a result of audits by tax authorities. Tax reserves
are reviewed regularly pursuant to FIN 48. Tax reserves are adjusted as events occur that affect the potential liability for additional taxes, such as the expiration of statutes of limitations, conclusion of tax audits, identification of additional
exposure based on current calculations, identification of new issues, or the issuance of statutory or administrative guidance or rendering of a court decision affecting a particular issue. Accordingly, we may experience significant changes in tax
reserves in the future, if or when, such events occur.

Predecessor share-based expense  The Predecessor
previously accounted for stock-based compensation awards to employees and directors in accordance with Accounting Principles Board Opinion 25, Accounting for Stock Issued to Employees (APB 25) and its related interpretations.
Under APB 25, if the exercise price of an employees stock options equals or exceeds the market price of the underlying stock on the date of grant, no compensation expense is recognized. In connection with the Merger discussed in Note 2, all
restricted stock was converted into the right to receive $18.05 per share and all outstanding options to acquire common stock was converted into the right to receive an amount in cash equal to the difference between the per share exercise price and
$18.05. We did not adopt the previous voluntary expense recognition provisions of SFAS 123, Accounting for Stock-Based Compensation (SFAS 123), whereby the fair value of stock-based compensation awards would have been
expensed over the terms of awards. However, consistent with the disclosure requirements of SFAS 123, we made pro forma disclosures of the effect that application of fair value expense recognition provisions of SFAS 123 would have had on our net
earnings. The pro forma impact of applying SFAS 123 in fiscal 2005 is not necessarily representative of the pro forma impact in future years.

In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS 123R, Share-Based Payments, (SFAS 123R). SFAS 123R was a revision of SFAS 123 and supersedes APB 25.
Among other items, SFAS 123R eliminates the use of APB 25 and the intrinsic value method of accounting, and requires companies to recognize in their financial statements the cost of employee services received in exchange for awards of equity
instruments, based on the fair value of those awards on the grant date. The effective date of SFAS 123R is the first reporting period beginning after June 15, 2005. We adopted SFAS 123R as of the beginning of the first quarter of 2006 using the
modified prospective method; accordingly, we have not restated prior period amounts presented herein. We recorded non-cash charges for stock compensation of approximately $25 in the period from January 30, 2006 to March 7, 2006.

The following table illustrates the pro forma effect on net earnings for periods prior to the adoption of SFAS 123R as if
the Predecessor had applied the fair value recognition provisions of SFAS 123 during fiscal year 2005 (in thousands):



|                                                                                               |  |                                   |       |  
|---------------------------------------------------------------------------------------------- |  | --------------------------------- | ----- | -
|                                                                                               |  | Fiscal Year EndedJanuary 29, 2006 |      
|Net income, as reported                                                                        |  | $                                 | 4,288 |  
|Stock compensation expenses recorded under the intrinsic method, net of income taxes           |  |                                   | 564   |  
|Pro forma stock compensation expense recorded under the fair value method, net of income taxes |  |                                   | (820  | )
|                                                                                               |  |                                   |       |  
|Pro forma net income                                                                           |  | $                                 | 4,032 |  
|                                                                                               |  |                                   |       |  

Inputs used for the fair value method for employee stock options are as follows:



|                                               |  |                                   |       |  
|---------------------------------------------- |  | --------------------------------- | ----- | -
|                                               |  | Fiscal Year EndedJanuary 29, 2006 |      
|Volatility                                     |  |                                   | 0.55  |  
|Weighted-average expected lives                |  |                                   | 4.05  |  
|Weighted-average risk-free interest rates      |  |                                   | 3.98  | %
|Weighted-average fair value of options granted |  | $                                 | 14.10 |  



F-8



---

##### Table of Contents

Successor share-based expense  In December 2006, the members of the Board of
Directors of WS Midway approved the adoption of the WS Midway Holdings, Inc. Stock Option Plan (the WS Midway Plan). The WS Midway Plan allows for the granting to certain of our employees and consultants options to acquire stock in WS
Midway. The expense associated with share-based equity awards granted in fiscal 2007 and 2006, as more fully described in Note 9 have been calculated as required by SFAS 123R. The expected term of the options is based on the weighted average of
anticipated exercise dates. Since we do not have publicly traded equity securities, the volatility of our options has been estimated using peer group volatility information. The risk-free interest rate is based on the implied yield on U.S. Treasury
zero-coupon issues with a remaining term equivalent to the expected term. We have not paid dividends in the past and do not plan to pay any dividends in the near future. The significant assumptions used in determining the underlying fair value of
each option grant, on the date of grant were as follows:



|                        |  |                               |               |   |                                   |   |                         |                                   |  |   |                        |   |                               |  |  |                                   |               |   |                                   |   |                        |   |  |   |                        |  
|----------------------- |  | ----------------------------- | ------------- | - | --------------------------------- | - | ----------------------- | --------------------------------- |  | - | ---------------------- | - | ----------------------------- |  |  | --------------------------------- | ------------- | - | --------------------------------- | - | ---------------------- | - |  | - | ---------------------- | -
|                        |  | Fiscal Year 2007 Grants       |               |   |                                   |   | Fiscal Year 2006 Grants |                                  
|                        |  | Series AService-Based Options |               |   | Series APerformance-Based Options |   |                         | Series BPerformance-Based Options |  |   |                        |   | Series AService-Based Options |  |  | Series APerformance-Based Options |               |   | Series BPerformance-Based Options |  
|Valuation Model         |  |                               | Black-Scholes |   |                                   |   | Monte Carlo Simulation  |                                   |  |   | Monte Carlo Simulation |   |                               |  |  |                                   | Black-Scholes |   |                                   |   | Monte Carlo Simulation |   |  |   | Monte Carlo Simulation |  
|Volatility              |  |                               | 38.1          | % |                                   |   | 38.1                    | %                                 |  |   | 38.1                   | % |                               |  |  |                                   | 39.1          | % |                                   |   | 39.1                   | % |  |   | 39.1                   | %
|Risk free interest rate |  |                               | 4.7           | % |                                   |   | 4.7                     | %                                 |  |   | 4.7                    | % |                               |  |  |                                   | 4.6           | % |                                   |   | 4.6                    | % |  |   | 4.6                    | %
|Expected dividend yield |  |                               | 0             | % |                                   |   | 0                       | %                                 |  |   | 0                      | % |                               |  |  |                                   | 0.0           | % |                                   |   | 0.0                    | % |  |   | 0.0                    | %
|Expected term           |  |                               | 5.25 years    |   |                                   |   | 5.25 years              |                                   |  |   | 5.25 years             |   |                               |  |  |                                   | 5.25 years    |   |                                   |   | 5.25 years             |   |  |   | 5.25 years             |  
|Calculated value        |  | $                             | 409.00        |   |                                   | $ | 236.00                  |                                   |  | $ | 119.00                 |   |                               |  |  | $                                 | 409.00        |   |                                   | $ | 280.00                 |   |  | $ | 197.00                 |  

In fiscal years 2007 and 2006, we recognized compensation expense of approximately
$1,514 and $438, respectively, related to options granted to employees. Share-based common stock expenses are reported as a component of general and administrative expense in the accompanying consolidated statements of operations.

Foreign currency translation  The financial statements related to the operations of our Toronto complex are prepared in
Canadian dollars. Income statement amounts are translated at average exchange rates for each period, while the assets and liabilities are translated at year-end exchange rates. Translation adjustments for assets and liabilities are included in
stockholders equity as a component of comprehensive income.

Revenue recognition  Food and beverage
revenues are recorded at point of service. Amusement revenues consist primarily of credits on power cards used by customers to activate most of the video and redemption games in our midway. Amusement revenues are primarily recognized upon
utilization of these game play credits. We have recognized a liability for the estimated amount of unused game play credits, which we believe our guests will utilize in the future.

Amusements costs of products  Certain of our midway games allow customers to earn coupons, which may be redeemed for prizes,
including electronic equipment, sports memorabilia, stuffed animals, clothing and small novelty items. The cost of these prizes is included in the cost of amusement and other in the consolidated statements of operations. We record a liability for
the estimated amount of outstanding coupons that will be redeemed in subsequent periods.

Advertising
costsAdvertising costs are recorded as an expense in the period in which we incur the costs or the first time the advertising takes place. Advertising expenses were $26,505, $20,353, and $16,245 for 2007, 2006 and 2005, respectively.

Startup costs  Startup costs include costs associated with the opening and organizing of new complexes or
conversion of existing complexes, including the cost of feasibility studies, training, and recruiting and travel costs for employees engaged in such startup activities. All startup costs are expensed as incurred. Beginning October 31, 2005, all
rent incurred during the construction period is expensed and classified as a component of startup costs. Prior to October 30, 2005, rent incurred between the time construction is substantially completed and the time the complex opens was
capitalized.

Lease accounting  Rent expense is recorded on a straight-line basis over the lease term. The
lease term commences on the date when we take possession and have the right to control the use of the leased premises. The lease term includes the initial non-cancelable lease term plus any periods covered by renewal options that we consider
reasonably assured of exercising. Construction allowances we receive from the lessor to reimburse us for the cost of leasehold improvements are recorded as deferred occupancy costs and amortized as a reduction of rent over the term of the lease.

Comprehensive income  Comprehensive income is defined as the change in equity of a business enterprise during
a period from transactions and other events and circumstances from non-owner sources. In addition to net income, unrealized foreign currency translation gain (loss) is included in comprehensive income. Unrealized translation gains (losses) for 2007,
2006, and 2005 were $1,378, $(187), and $120, respectively.



F-9



---

##### Table of Contents

Recent accounting pronouncements  In September 2006, the FASB issued
Statement of Financial Accounting Standards 157, Fair Value Measurements (SFAS 157). SFAS 157 clarifies the definition of fair value, describes methods used to appropriately measure fair value, and expands fair value
disclosure requirements. This statement is effective for fiscal years beginning after November 15, 2007 (our 2008 fiscal year). We are currently in the process of assessing the impact that SFAS 157 will have on our consolidated financial
statements.

In September 2006, the SEC issued Staff Accounting Bulletin No. 108, Considering the Effects
of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements, (SAB 108). SAB 108 requires companies to evaluate the materiality of identified unadjusted errors in the financial statements by
considering the impact of both the current year error and the cumulative error, if applicable. This bulletin prescribes two approaches that must be used to evaluate unadjusted errors and requires the financial statements to be adjusted if either
approach results in quantifying an error as material. SAB 108 was effective for our current fiscal year and did not have a material impact on our consolidated financial statements.

In February 2007, the FASB issued Statement of Financial Accounting Standards 159, The Fair Value Option for Financial Assets and
Liabilities (SFAS 159). This statement permits entities to choose to measure many financial instruments and certain other items at fair value. If the fair value option is elected, unrealized gains and losses will be recognized in
earnings at each subsequent reporting date. SFAS 159 is effective for fiscal years beginning after November 15, 2007 (our 2008 fiscal year). We are currently evaluating the impact of this adoption on our consolidated financial statements.

On December 4, 2007, the FASB issued Statement of Financial Accounting Standards 141(R), Business
Combinations (SFAS 141(R)), and Statement of Financial Accounting Standards 160, Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51 (SFAS 160). These new
standards will significantly change the accounting for and reporting for business combination transactions and noncontrolling (minority) interests in consolidated financial statements. SFAS 141(R) and SFAS 160 are required to be adopted
simultaneously and are effective for the first annual reporting period beginning on or after December 15, 2008 (our 2009 fiscal year). Earlier adoption is prohibited. We are currently evaluating the impact of adopting SFAS 141(R) and SFAS 160
on our consolidated financial statements.

Note 2: Merger with WS Midway Acquisition Sub, Inc.

Dave & Busters was acquired on March 8, 2006, by WS Midway through the Merger. . Affiliates of Wellspring and HBK
control approximately 82 percent and 18 percent, respectively, of the outstanding capital stock of WS Midway. Although we continue as the same legal entity after the Merger, the accompanying condensed consolidated statements of operations,
stockholders equity, and cash flows present the results of operations and cash flows for us and our wholly-owned subsidiaries for the periods preceding the Merger (Predecessor) and the period succeeding the Merger
(Successor), respectively.

At the effective time of the Merger discussed above, the following events occurred:



| | 1. | All outstanding shares of our common stock (including those issued upon the conversion of our convertible subordinated notes), other than shares held by WS
Midway, were converted into the right to receive $18.05 per share without interest, less any applicable withholding taxes;
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | Holders of up to approximately 2.6 million shares exercised dissenters rights and initiated proceedings under Section 351.455 of the General and
Business Corporation Law of Missouri to demand fair value with respect to their shares.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | All outstanding options or warrants to acquire our common stock were converted into the right to receive an amount in cash equal to the difference between the
per share exercise price and $18.05, without interest, less any applicable withholding taxes; and
| | -- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 4. | To the extent not converted into shares of common stock, we redeemed for cash the convertible subordinated notes due 2008 and the indenture governing the
convertible notes ceased to have any effect.
| | -- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On July 10, 2006, we reached an agreement with all
dissenting shareholders which provided, among other things, for the permanent and irrevocable settlement of all claims among the parties. The terms of the settlement included the payment of approximately $51,733 to the shareholders in accordance
with the terms of the settlement agreement. Payments of the settlement were funded from borrowings under the senior credit facility and available cash.

The Merger transactions resulted in a change in ownership of 100 percent of our outstanding common stock and is being accounted for in accordance with Statement of Financial Accounting Standards 141,
Business Combinations. The purchase price paid in the Merger has been pushed down to our financial statements and is allocated to record the acquired assets and liabilities assumed based on their fair value. The Merger and
the allocation of the purchase price to the assets and liabilities as of March 8, 2006 have been recorded based on valuation studies and management estimates of fair value. The allocation of the purchase price was finalized as of the end of
fiscal 2006.



F-10



---

##### Table of Contents

The sources and uses of funds in connection with the Merger as of February 4, 2007
are summarized below (in thousands):



|                                                           |  |   |        
|---------------------------------------------------------- |  | - | -------
|Sources                                                    |  |   |        
|Revolving credit facility and cash on hand                 |  | $ | 17,628 
|Senior credit facility(1)                                  |  |   | 100,000
|Senior notes                                               |  |   | 175,000
|Equity contribution                                        |  |   | 108,100
|                                                           |  |   |        
|Total sources                                              |  | $ | 400,728
|                                                           |  |   |        
|                                                           | 
|Uses                                                       |  |   |        
|Consideration paid to stockholders                         |  | $ | 264,835
|Consideration paid to convertible note and warrant holders |  |   | 44,390 
|Consideration paid to option holders                       |  |   | 9,279  
|Payment of existing debt                                   |  |   | 51,137 
|Transaction costs(2)                                       |  |   | 31,087 
|                                                           |  |   |        
|Total uses                                                 |  | $ | 400,728
|                                                           |  |   |        



|(1) | As of the date of the Merger, March 8, 2006, $50,000 of the senior credit facility was available and $50,000 was
available on a delayed draw basis and was borrowed on August 15, 2006.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Transaction costs assumed in connection with the Merger include approximately $12,739 related to the exercise of
Change in Control agreements by certain executives.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

The final purchase price was allocated as follows
(in thousands):



|                             |  |   |         |  
|---------------------------- |  | - | ------- | -
|Working capital deficit      |  | $ | (23,373 | )
|Property and equipment       |  |   | 354,582 |  
|Indefinite lived intangibles |  |   | 128,857 |  
|Definite lived intangibles   |  |   | 8,000   |  
|Other long-term assets       |  |   | 18,699  |  
|Deferred occupancy costs     |  |   | (49,225 | )
|Deferred income taxes        |  |   | (32,549 | )
|Other long-term liabilities  |  |   | (4,263  | )
|                             |  |   |         |  
|                             |  | $ | 400,728 |  
|                             |  |   |         |  

Indefinite lived intangibles include trade names in the amount of $63,000 and
goodwill in the amount of $65,857 and are not subject to amortization, but instead are reviewed for impairment at least annually.

In connection with the Merger, the Successor incurred approximately $1,500 in Merger related costs, primarily a bridge funding fee that is recorded in the statement of operations for the 334-day period from March 8, 2006 to
February 4, 2007 as interest expense.

Pro forma financial information  The following unaudited pro forma
results of operations assumes that the Merger occurred on January 31, 2005. This unaudited pro forma information should not be relied upon as necessarily being indicative of the historical results that would have been obtained if the Merger had
actually occurred on that date, nor the results that may be obtained in the future. Pro forma adjustments reflect additional expenses incurred had the Merger occurred on January 31, 2005, consisting primarily of interest, depreciation and
amortization expenses.



|                               |  |                  |         |   |                  |   |         |  
|------------------------------ |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|(in thousands)                 |  | February 4, 2007 |         |   | January 29, 2006 |  
|Revenue                        |  | $                | 510,201 |   |                  | $ | 463,452 |  
|Net loss, pro forma            |  |                  | (12,544 | ) |                  |   | (16,480 | )
|Pro forma adjustments          |  |                  | (967    | ) |                  |   | (20,768 | )
|                               |  |                  |         |   |                  |   |         |  
|Net income (loss), as reported |  | $                | (11,577 | ) |                  | $ | 4,288   |  
|                               |  |                  |         |   |                  |   |         |  

Related party transactionWe have entered into an expense
reimbursement agreement with an affiliate of Wellspring, pursuant to which the Wellspring affiliate provides general advice to us in connection with long-term strategic plans, financial management, strategic transactions, and other business matters.
The expense reimbursement agreement provides for an annual expense reimbursement of up to $750 to the Wellspring affiliate. The initial term of the expense reimbursement agreement will expire in March 2011, and after that date, such agreement
will renew automatically on a year-to-year basis unless one party gives at least 30 days prior notice of its intention not to renew. During fiscal 2007 and fiscal 2006, we paid the Wellspring affiliate $750 and $679, respectively under
the terms of the expense reimbursement agreement.



F-11



---

##### Table of Contents

Note 3: Acquisitions and Disposals

On November 15, 2006, we completed the sale and simultaneous leaseback of the land and buildings of three owned facilities located in the states of Florida, Illinois, and Ohio. The gross
proceeds of $29,600 approximated the carrying value of the assets. Net proceeds from the transaction were used to pay down outstanding balances on the Companys senior credit and revolving credit facilities after a $5,000 hold back for
reinvestment.

We agreed to leaseback these facilities under various operating lease agreements, which have an initial term
of 17.5 years. The leases require us to make monthly rental payments, which aggregate to $2,453 on an annual basis. Rental payments under the leases are subject to adjustment based on defined changes in the Consumer Price Index. In addition to the
rental payments described above, we are required to pay the property taxes and certain maintenance charges related to the properties.

In October 2005, we acquired the general partner interest in a limited partnership which owns a Jillians complex in the Discover Mills Mall near Atlanta, Georgia. The limited partner currently earns a preferred
return on its remaining invested capital. We currently have a 50.1 percent interest in the income or losses of the partnership. After deducting the preferred return to the limited partner, the interest in the income or losses of the partnership
is not expected to be significant to the results of operations until the limited partner receives a full return of its invested capital and preferred return. We also manage the complex under a management agreement and receive a fee of 4.0 percent of
operating revenues annually. We account for the general partner interest using the equity method due to the substantive participative rights of the limited partner in the operations of the partnership.

On August 28, 2005, a subsidiary of ours closed the Jillians complex located at the Mall of America in Bloomington, Minnesota
and acquired by the Company in November 2004, due to continuing operating losses attributable to this complex and the unsuccessful efforts to renegotiate the terms of the related leases. As a result of the closing, we recorded total pre-tax charges
of approximately $3,000 in fiscal 2005, comprised of approximately $2,500 in non-cash charges for depreciation, amortization and asset impairment charges and approximately $500 related to severance and other costs required to close the complex.

Note 4: Property and Equipment

Property and equipment consist of the following (in thousands):



|                                    |  |                                        |  |                  |         |   |                  |   |         |  
|----------------------------------- |  | -------------------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                    |  | Estimated Depreciable Lives (In Years) |  | February 3, 2008 |         |   | February 4, 2007 |  
|Land                                |  |                                       |  | $                | 385     |   |                  | $ | 385     |  
|Buildings                           |  | Shorter of 40 or ground lease term     |  |                  | 15,778  |   |                  |   | 15,452  |  
|                                    |  |                                        | 
|Leasehold and building improvements |  | Shorter of 20 or lease term            |  |                  | 236,885 |   |                  |   | 223,702 |  
|Furniture, fixtures and equipment   |  | 5-10                                   |  |                  | 77,007  |   |                  |   | 68,151  |  
|Games                               |  | 5                                      |  |                  | 55,042  |   |                  |   | 48,644  |  
|Construction in progress            |  |                                        |  |                  | 4,260   |   |                  |   | 3,004   |  
|                                    |  |                                        |  |                  |         |   |                  |   |         |  
|Total cost                          |  |                                        |  |                  | 389,357 |   |                  |   | 359,338 |  
|Less accumulated depreciation       |  |                                        |  |                  | (92,383 | ) |                  |   | (42,498 | )
|                                    |  |                                        |  |                  |         |   |                  |   |         |  
|Property and equipment, net         |  |                                        |  | $                | 296,974 |   |                  | $ | 316,840 |  
|                                    |  |                                        |  |                  |         |   |                  |   |         |  



F-12



---

##### Table of Contents

Note 5: Accrued Liabilities

Accrued liabilities consist of the following (in thousands):



|                               |  |                  |        |                  |   |       
|------------------------------ |  | ---------------- | ------ | ---------------- | - | ------
|                               |  | February 3, 2008 |        | February 4, 2007
|Compensation and benefits      |  | $                | 12,547 |                  | $ | 13,083
|Interest                       |  |                  | 12,114 |                  |   | 8,763 
|Deferred amusement revenue     |  |                  | 4,517  |                  |   | 3,117 
|Amusement redemption liability |  |                  | 3,806  |                  |   | 2,794 
|Deferred gift card revenue     |  |                  | 3,479  |                  |   | 2,878 
|Sales and use taxes            |  |                  | 2,694  |                  |   | 2,880 
|Accrued severance              |  |                  | 2,253  |                  |   | 3,669 
|Customer deposits              |  |                  | 2,116  |                  |   | 1,855 
|Other                          |  |                  | 10,503 |                  |   | 6,854 
|                               |  |                  |        |                  |   |       
|Total accrued liabilities      |  | $                | 54,029 |                  | $ | 45,893
|                               |  |                  |        |                  |   |       

Note 6: Long-Term Debt

Long-term debt consisted of the following (in thousands):



|                                          |  |                  |         |                  |   |        
|----------------------------------------- |  | ---------------- | ------- | ---------------- | - | -------
|                                          |  | February 3, 2008 |         | February 4, 2007
|Senior credit facilityrevolving          |  | $                |        |                  | $ |       
|Senior credit facilityterm               |  |                  | 68,375  |                  |   | 79,375 
|Senior notes                              |  |                  | 175,000 |                  |   | 175,000
|                                          |  |                  |         |                  |   |        
|                                          |  |                  | 243,375 |                  |   | 254,375
|Less current installments                 |  |                  | 1,000   |                  |   | 1,000  
|                                          |  |                  |         |                  |   |        
|Long-term debt, less current installments |  | $                | 242,375 |                  | $ | 253,375
|                                          |  |                  |         |                  |   |        

In connection with the Merger, we terminated our existing credit facility and
entered into a new senior secured credit facility (senior credit facility) that (a) provides a $100,000 term loan facility ($50,000 of the term loan facility was available as of the date of the Merger, and $50,000 was available on a
delayed draw basis and was borrowed on August 15, 2006) with a maturity of seven years from the closing date of the Merger, and (b) provides a $60,000 revolving credit facility with a maturity of five years from the closing date of the
Merger. The $60,000 revolving credit facility includes (i) a $20,000 letter of credit sub-facility, (ii) a $5,000 swingline sub-facility and (iii) a $5,000 (in US Dollar equivalent) sub-facility available in Canadian dollars to our
Canadian subsidiary. The revolving credit facility will be used to provide financing for working capital and general corporate purposes. As of February 3, 2008, in addition to the borrowings indicated above, we had $11,683 in letters of credit
outstanding.

The interest rates per annum applicable to loans, other than swingline loans, under the senior credit
facility are, at our option, equal to, either a base rate (or, in the case of the Canadian revolving credit facility, a Canadian prime rate) or a Eurodollar rate (or, in the case of the Canadian revolving credit facility, a Canadian cost of funds
rate) for one-, two-, three- or six-month (or, in the case of the Canadian revolving credit facility, 30, 60, 90 or 180-day) interest periods chosen by us, in each case, plus an applicable margin percentage. Swingline loans bear interest at the base
rate plus the applicable margin. The weighted average rate of interest on the senior credit facility was 7.56 percent at February 3, 2008.

Effective June 30, 2006, we entered into two interest rate swap agreements that expire in 2011, to change a portion of the variable rate debt to fixed rate debt. Pursuant to the swap agreements, the interest rate
on notional amounts aggregating $74,700 at February 3, 2008 is fixed at 5.31 percent plus applicable margins. The notional amounts decline ratably over the term of the agreements. The agreements have not been designated as hedges and
adjustments to mark the instruments to their fair value are recorded as interest income/expense and as a result of the swap agreements, we recorded additional non-cash interest expense of $3,572 and $364 for fiscal years 2007 and 2006, respectively.

Our senior credit facility requires compliance with the following financial covenants: a minimum fixed charge coverage
ratio test and a maximum leverage ratio test. We are initially required to maintain a minimum fixed charge coverage ratio of 1.10:1.00 and a maximum leverage ratio of 4.50:1.00 as of February 3, 2008. The financial covenants will become more
restrictive over time. The required minimum fixed charge coverage ratio increases annually to a required ratio of 1.20:1.00 in the fourth quarter of fiscal year 2009 and thereafter. The maximum leverage ratio decreases annually to a required ratio
of 3.50:1.00 in the fourth quarter of fiscal year 2010 and thereafter. In addition, the new senior credit facility includes negative covenants restricting or limiting the ability of WS Midway and its subsidiaries to, among other things, incur
additional indebtedness, make capital expenditures and sell or acquire assets. Virtually all of our assets are pledged as collateral for the senior credit facility.



F-13



---

##### Table of Contents

The senior credit facility also contains certain customary representations and
warranties, affirmative covenants and events of default, including payment defaults, breaches of representations and warranties, covenant defaults, cross-defaults and cross-acceleration to certain indebtedness, certain events of bankruptcy, certain
events under ERISA, material judgments, actual or asserted failures of any guarantee or security document supporting the senior credit facility to be in full force and effect and a change of control. If an event of default occurs, the lenders under
the senior credit facility would be entitled to take various actions, including acceleration of amounts due under the senior credit facility and all actions permitted to be taken by a secured creditor.

On August 17, 2006, certain covenants under the senior credit facility were amended. The main provisions of this amendment are as
follows:



| | 1. | Consent to enter into a sale-leaseback transaction on three fee owned properties, the proceeds of which would be used to pay down the outstanding balance of the
term loan portion of the senior credit facility with up to $5,000 being available for reinvestment.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | For the purposes of satisfying negative covenants under the senior credit facility, (a) the amount of startup costs to be added back to our net income would
be increased from $5,000 to $7,500 for the year 2006, and (b) the amount of payments to employees under change in control contracts to be added back to our net income would be set at $10,000 through our 2007 fiscal year.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | The ability to utilize purchasing cards, and treat up to $5,000 of such purchasing card obligations as pari passu secured obligations.
| | -- | --------------------------------------------------------------------------------------------------------------------------------------

In connection with the Merger, on March 8, 2006, we closed a placement of $175,000 aggregate
principal amount of senior notes. On September 22, 2006, we completed an exchange with the holders of the senior notes pursuant to which the existing notes sold in March 2006 pursuant to Rule 144A and Regulation S of the Securities Act of 1933,
as amended, were exchanged for an equal amount of newly issued senior notes, which have been registered under the Securities Act of 1933. The notes are general unsecured, unsubordinated obligations of ours and mature on March 15, 2014. Interest
on the notes compounds semi-annually and accrues at the rate of 11.25 percent per annum. On or after March 15, 2010, we may redeem all, or from time-to-time, a part of the senior notes upon not less than 30 nor more than 60 days notice, at
redemption prices (expressed as a percentage of principal amount) plus accrued and unpaid interest on the senior notes. Prior to March 15, 2009, we may on any one or more occasions redeem up to 35 percent of the original principal amount of the
notes using the proceeds of certain equity offerings completed before March 15, 2009.

The senior notes restrict our
ability to incur indebtedness, outside of the senior credit facility, unless the consolidated coverage ratio exceeds 2.00:1.00 or other financial and operational requirements are met. Additionally, the terms of the notes restrict our ability to make
certain payments to affiliated entities.

The following table sets forth our future debt payment obligations as of
February 3, 2008 (excluding repayment obligations under the revolving portion of our senior credit facility which expires on March 8, 2011) (in thousands):



|                      |  |                                     |        
|--------------------- |  | ----------------------------------- | -------
|                      |  | Debt Outstandingat February 3, 2008
|1 year or less        |  | $                                   | 1,000  
|2 years               |  |                                     | 1,000  
|3 years               |  |                                     | 1,000  
|4 years               |  |                                     | 1,000  
|5 years               |  |                                     | 52,625 
|Thereafter            |  |                                     | 186,750
|                      |  |                                     |        
|Total future payments |  | $                                   | 243,375
|                      |  |                                     |        

The following table sets forth our recorded interest expense (in thousands):



|                       |  |                                  |        |   |                                                     |   |        |   |  |                                                    |  |   |                                  |   |  |   |       |  
|---------------------- |  | -------------------------------- | ------ | - | --------------------------------------------------- | - | ------ | - |  | -------------------------------------------------- |  | - | -------------------------------- | - |  | - | ----- | -
|                       |  | Fiscal YearEndedFebruary 3, 2008 |        |   | 334-Day Period FromMarch 8, 2006 ToFebruary 4, 2007 |   |        |   |  | 37 Day Period FromJanuary 30, 2006 ToMarch 7, 2006 |  |   | Fiscal YearEndedJanuary 29, 2006 |  
|                       |  | (Successor)                      |        |   | (Successor)                                         |   |        |   |  | (Predecessor)                                      |  |   | (Predecessor)                    |  
|Gross interest expense |  | $                                | 31,830 |   |                                                     | $ | 27,744 |   |  |                                                    |  | $ | 758                              |   |  | $ | 7,723 |  
|Capitalized interest   |  |                                  | (151   | ) |                                                     |   | (253   | ) |  |                                                    |  |   | (70                              | ) |  |   | (295  | )
|Interest income        |  |                                  | (496   | ) |                                                     |   | (427   | ) |  |                                                    |  |   | (39                              | ) |  |   | (733  | )
|                       |  |                                  |        |   |                                                     |   |        |   |  |                                                    |  |   |                                  |   |  |   |       |  
|Total interest expense |  | $                                | 31,183 |   |                                                     | $ | 27,064 |   |  |                                                    |  | $ | 649                              |   |  | $ | 6,695 |  
|                       |  |                                  |        |   |                                                     |   |        |   |  |                                                    |  |   |                                  |   |  |   |       |  



F-14



---

##### Table of Contents

Note 7: Income Taxes

The provision (benefit) for income taxes is as follows (in thousands):



|                                           |  |                                  |        |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   |      
|------------------------------------------ |  | -------------------------------- | ------ | - | --------------------------------------------------- | - | ------- | - |  | -------------------------------------------------- |  | - | -------------------------------- | - |  | - | -----
|                                           |  | Fiscal YearEndedFebruary 3, 2008 |        |   | 334-Day Period FromMarch 8, 2006 ToFebruary 4, 2007 |   |         |   |  | 37 Day Period FromJanuary 30, 2006 ToMarch 7, 2006 |  |   | Fiscal YearEndedJanuary 29, 2006
|                                           |  | (Successor)                      |        |   | (Successor)                                         |   |         |   |  | (Predecessor)                                      |  |   | (Predecessor)                   
|Current expense                            |  |                                  |        |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   |      
|Federal                                    |  | $                                | 2,962  |   |                                                     | $ | 1,302   |   |  |                                                    |  | $ | 1,045                            |   |  | $ | 1,211
|State and local                            |  |                                  | 1,772  |   |                                                     |   | 448     |   |  |                                                    |  |   | 144                              |   |  |   | 585  
|Deferred expense (benefit)                 |  |                                  | (5,995 | ) |                                                     |   | (10,342 | ) |  |                                                    |  |   | (767                             | ) |  |   | 220  
|                                           |  |                                  |        |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   |      
|Total provision (benefit) for income taxes |  | $                                | (1,261 | ) |                                                     | $ | (8,592  | ) |  |                                                    |  | $ | 422                              |   |  | $ | 2,016
|                                           |  |                                  |        |   |                                                     |   |         |   |  |                                                    |  |   |                                  |   |  |   |      

Significant components of the deferred tax liabilities and assets in the
consolidated balance sheets are as follows (in thousands):



|                               |  |                  |        |                  |   |       
|------------------------------ |  | ---------------- | ------ | ---------------- | - | ------
|                               |  | February 3, 2008 |        | February 4, 2007
|Deferred tax liabilities:      |  |                  |        |                  |   |       
|Property and equipment         |  | $                | 138    |                  | $ | 6,832 
|Trademark/trade name           |  |                  | 24,709 |                  |   | 23,915
|Prepaid expenses               |  |                  | 443    |                  |   |      
|Other                          |  |                  | 70     |                  |   | 318   
|                               |  |                  |        |                  |   |       
|Total deferred tax liabilities |  | $                | 25,360 |                  | $ | 31,065



|                                                      |  |                  |        |   |                  |   |        |  
|----------------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                                                      |  | February 3, 2008 |        |   | February 4, 2007 |  
|Deferred tax assets:                                  |  |                  |        |   |                  |   |        |  
|Leasing transactions                                  |  | $                | 2,158  |   |                  | $ | 1,099  |  
|Workers compensation and general liability insurance |  |                  | 2,813  |   |                  |   | 2,367  |  
|Smallware supplies                                    |  |                  | 781    |   |                  |   | 1,048  |  
|Amusement redemption liability                        |  |                  | 2,869  |   |                  |   | 1,718  |  
|Legal                                                 |  |                  | 987    |   |                  |   | 1,263  |  
|Tax credit carryovers                                 |  |                  | 323    |   |                  |   | 605    |  
|Other                                                 |  |                  | 3,120  |   |                  |   | 1,178  |  
|                                                      |  |                  |        |   |                  |   |        |  
|Total deferred tax assets                             |  |                  | 13,051 |   |                  |   | 9,278  |  
|                                                      |  |                  |        |   |                  |   |        |  
|Valuation allowance for deferred tax assets - US      |  |                  | (3,370 | ) |                  |   |       |  
|Valuation allowance for deferred tax assets - Canada  |  |                  | (276   | ) |                  |   | (164   | )
|                                                      |  |                  |        |   |                  |   |        |  
|Total deferred tax assets net of valuation allowance  |  |                  | 9,405  |   |                  |   | 9,114  |  
|                                                      |  |                  |        |   |                  |   |        |  
|Net deferred tax liability                            |  | $                | 15,955 |   |                  | $ | 21,951 |  
|                                                      |  |                  |        |   |                  |   |        |  

For the year ended February 3, 2008, we recorded a $3,370 valuation allowance
against our deferred tax assets. The valuation allowance was established in accordance with Statement of Financial Accounting Standards 109, Accounting for Income Taxes (SFAS 109). As a result of our experiencing cumulative
losses before income taxes for the three-year period ending February 3, 2008, we could not conclude that it is more likely than not that our deferred tax asset will be fully realized. The ultimate realization of our deferred tax assets is
dependent on the generation of future taxable income during periods in which temporary differences become deductible.

During 2005, we established a valuation allowance against the net Canadian deferred tax assets. The existence of sustained losses prevent us from concluding that it is more likely than not that the Canadian deferred tax assets will be
realized. In general, we anticipate reversing the valuation allowance associated with deferred tax assets of the Canadian subsidiary when the underlying deferred tax assets are realized or at the time, the actual results have demonstrated a
sustained profitability and the projected results support our ability to realize the deferred tax assets currently being reserved.

As of February 3, 2008, we had $265 in federal tax credit carryforwards for income tax purposes. There is a 20-year carryforward on general business credits.

On May 18, 2006, Texas enacted legislation changing its tax system essentially replacing the existing franchise tax with a broad, new tax based on taxable margin. The legislation included
redefining the tax base, lowering the tax rate, and extending the imposition of tax to numerous types of entities that were not previously subject to the franchise tax. As a result of the new legislation and in accordance with SFAS 109, we recorded
an income tax expense of $237 for the year ended February 3, 2008.



F-15



---

##### Table of Contents

As of February 3, 2008, we have approximately $2,727 of unrecognized tax benefits,
including approximately $671 of penalties and interest. During the fifty-two week period ended February 3, 2008, we increased our unrecognized tax benefit by $1,217. This increase resulted primarily from an uncertain tax position taken on the
2006 federal income tax return filed during the 2007 fiscal year. During the same time period, we reduced our unrecognized benefit by $148 as a result of several miscellaneous adjustments. We do not currently anticipate any additional material
changes in fiscal year 2008. We recognized additional interest and penalty expense of $313 associated with uncertain tax positions during the fifty-two week period ended February 3, 2008. Future recognition of potential interest or penalties,
if any, will be recorded as a component of income tax expense. The entire balance of unrecognized tax benefits, if recognized, would affect the effective tax rate.

We file income tax returns, which are periodically audited by various federal, state, and foreign jurisdictions. We are generally no longer subject to federal, state, or foreign income tax
examinations for years prior to 2003.

The change in unrecognized tax benefits for the year ended February 3, 2008 was
as follows (in thousands):



|                                            |  |   |       |  
|------------------------------------------- |  | - | ----- | -
|Balance at February 5, 2007                 |  | $ | 1,658 |  
|Additions for tax positions of prior years  |  |   | 326   |  
|Reductions for tax positions of prior years |  |   | (148  | )
|Additions for tax positions of current year |  |   | 891   |  
|                                            |  |   |       |  
|Balance at February 3, 2008                 |  | $ | 2,727 |  
|                                            |  |   |       |  

The reconciliation of the federal statutory rate to the effective income tax rate
follows:



|                                                                |  |                                  |    |  |                                                     |    |  |  |  |                                                 |    |  |                                  |   
|--------------------------------------------------------------- |  | -------------------------------- | -- |  | --------------------------------------------------- | -- |  |  |  | ----------------------------------------------- | -- |  | -------------------------------- | --
|                                                                |  | Fiscal YearEndedFebruary 3, 2008 |    |  | 334-Day Period FromMarch 8, 2006 toFebruary 4, 2007 |    |  |  |  | 37-Day Period FromJanuary 30, 2006March 7, 2006 |    |  | Fiscal YearEndedJanuary 29, 2006 |   
|                                                                |  | (Successor)                      |    |  | (Successor)                                         |    |  |  |  | (Predecessor)                                   |    |  | (Predecessor)                    |   
|Federal corporate statutory rate                                |  | 35.0                             | %  |  | 35.0                                                | %  |  |  |  | 35.0                                            | %  |  | 35.0                             | % 
|State and local income taxes, net of federal income tax benefit |  | (7.8                             | )% |  | 1.7                                                 | %  |  |  |  | 13.3                                            | %  |  | 7.8                              | % 
|Foreign taxes                                                   |  | (0.8                             | )% |  | 0.1                                                 | %  |  |  |  | 1.3                                             | %  |  | 3.2                              | % 
|Nondeductible expenses                                          |  | 4.7                              | %  |  | (4.3                                                | )% |  |  |  | 4.5                                             | %  |  | 0.8                              | % 
|Tax credits                                                     |  | 19.4                             | %  |  | 9.1                                                 | %  |  |  |  | (10.7                                           | )% |  | (17.9                            | )%
|Valuation allowance                                             |  | (33.4                            | )% |  | 0.0                                                 | %  |  |  |  | 3.1                                             | %  |  | 3.1                              | % 
|Change in FIN48 reserve                                         |  | (10.6                            | )% |  |                                                    |    |  |  |  |                                                |    |  |                                 |   
|Other                                                           |  | 6.0                              | %  |  |                                                    |    |  |  |  |                                                |    |  |                                 |   
|                                                                |  |                                  |    |  |                                                     |    |  |  |  |                                                 |    |  |                                  |   
|Effective tax rate                                              |  | 12.5                             | %  |  | 41.6                                                | %  |  |  |  | 46.5                                            | %  |  | 32.0                             | % 

Our effective tax rate also differs from the statutory rate due to the deduction
for FICA tip credits, state income taxes, the change in our FIN 48 reserve, and the establishment of a valuation allowance.

Note 8: Leases

We lease certain property and equipment under various non-cancelable capital and operating leases. Some of the leases
include options for renewal or extension on various terms. Most of the leases require us to pay property taxes, insurance, and maintenance of the leased assets. Certain leases also have provisions for additional percentage rentals based on revenues.
For 2007, 2006, and 2005, rent expense for operating leases was $39,696, $38,088, and $34,104, respectively, including contingent rentals of $1,121, $1,197, and $969, respectively. At February 3, 2008 future minimum lease payments, including
any periods covered by renewal options we are reasonably assured of exercising (including the sale/leaseback transactions described below), are (in thousands):



|     |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|---- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | -------
|2008 |        | 2009 |   | 2010   |  | 2011 |        | 2012 |   | Thereafter |  | Total
|$    | 43,743 |      | $ | 45,417 |  | $    | 45,046 |      | $ | 44,388     |  | $     | 44,853 |  | $ | 336,733 |  | $ | 560,180

During 2000 and 2001, we completed the sale/leaseback of three complexes and the
corporate headquarters. Cash proceeds of $24,774 were received along with twenty-year notes aggregating $6,750. The notes bear interest of 7 percent to 7.5 percent. At February 3, 2008 and February 4, 2007, the aggregate balance
of the notes receivable due from the lessors under the sale/leaseback agreements was $4,281 and $4,453, respectively. Future minimum principal and interest payments due to us under these notes are as follows (in thousands):



|     |     |      |   |      |  |      |     |      |   |            |  |       |     |  |   |       |  |   |      
|---- | --- | ---- | - | ---- |  | ---- | --- | ---- | - | ---------- |  | ----- | --- |  | - | ----- |  | - | -----
|2008 |     | 2009 |   | 2010 |  | 2011 |     | 2012 |   | Thereafter |  | Total
|$    | 509 |      | $ | 489  |  | $    | 489 |      | $ | 489        |  | $     | 489 |  | $ | 4,358 |  | $ | 6,823



F-16



---

##### Table of Contents

Note 9: Common Stock

Predecessor share-based expense  In June 2005, the Predecessor stockholders approved the adoption of the Dave & Busters 2005 Long-Term Incentive Plan (the 2005
Incentive Plan). The Predecessor had established the 2005 Incentive Plan allowing for the granting of incentive stock options, non-qualified stock options, restricted stock awards, and stock appreciation rights to officers, non-employee
directors, and employees of the Company. A maximum of 600,000 shares of common stock were reserved for issuance under the 2005 Incentive Plan. In March 2006, the 2005 Incentive Plan was terminated and no further grants were permitted to be made
under the 2005 Incentive Plan.

In 2005, the Predecessor issued 215,250 shares of restricted stock with market values of
$17.57-$18.88. The total market value of the restricted shares, as determined at the date of issuance, is treated as unearned compensation and is charged to expense over the vesting period. The charge to expense for the restricted stock compensation
was $726 in 2005.

A summary of our stock option activity and related information for fiscal year 2005 is as follows (in
thousands, except per share data):



|                              |         |                                   |   |                              |   |      
|----------------------------- | ------- | --------------------------------- | - | ---------------------------- | - | -----
|                              |         | Fiscal Year EndedJanuary 29, 2006
|                              | Options |                                   |   | WeightedAverageExercisePrice
|Outstandingbeginning of year |         | 2,325                             |   |                              | $ | 12.29
|Granted                       |         | 255                               |   |                              |   | 18.77
|Exercised                     |         | (270                              | ) |                              |   | 8.44 
|Forfeited                     |         | (76                               | ) |                              |   | 15.09
|                              |         |                                   |   |                              |   |      
|Outstandingend of year       |         | 2,234                             |   |                              |   | 13.40
|                              |         |                                   |   |                              |   |      
|Exercisableend of year       |         | 1,461                             |   |                              | $ | 14.55
|                              |         |                                   |   |                              |   |      

In connection with the Merger, as more fully described in Note 2, all restricted
stock was converted into the right to receive $18.05 per share and all outstanding options to acquire the common stock vested and were converted into the right to receive an amount in cash equal to the difference between the per share exercise price
and $18.05.

Successor share-based compensation  In December 2006, the members of the Board of Directors of WS
Midway approved the adoption of the WS Midway Holdings, Inc. Stock Option Plan (the WS Midway Plan). The WS Midway Plan allows for the granting to certain of our employees and consultants options to acquire stock in WS Midway that are
subject to either time-based vesting or performance-based vesting.

The various options provided for in the Plan are as
follows:

Series A Service-based Options

These options contain a service-based (or time-based) vesting provision, whereby the options will vest in five equal amounts. Upon sale of
the Company, all service-based options will fully vest. The Series A Service-based options granted in 2006 and 2007 terminate on March 8, 2016 and March 11, 2017, respectively.

Series A Performance Options

These options contain a performance-based vesting provision, whereby the options will vest if Wellspring earns a 15 percent internal rate of return (IRR) on its investment in the
Company at the time it sells such investment. If the 15 percent IRR is not achieved upon sale, then the value of the interests of the optionees will be reduced by an amount necessary to increase the IRR to 15 percent. In the event that no sale or
liquidity event occurs by March 8, 2011, a third party valuation will take place for purposes of determining whether the 15 percent IRR has been achieved in order to establish vesting of these options. The Series A performance Options granted
in 2006 and 2007 terminate on March 8, 2006 and May 11, 2017, respectively.



F-17



---

##### Table of Contents

Series B Performance Options

These options contain a similar performance-based vesting provision, whereby the options will vest if Wellspring earns a 25 percent IRR on
its investment in the Company at the time it sells such investment. If the 25 percent IRR is not achieved upon sale, the value of the interests of the optionees will be reduced by an amount necessary to increase the IRR to 25 percent. These options
do not contain a provision relating to a third party valuation, and therefore vest only upon a liquidity event. The Series B Performance Options granted in 2006 and 2007 terminate on March 8, 2016, and May 11, 2017, respectively.

Transactions during fiscal years 2007 and 2006 under this Plan were as follows:



|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|---------------------------------------- |  | ------------------------------ |  | ----------------------------- | -------- | -------------------------------- | -------- | ----------------------------- | - | -------------------------------- |  | ----------------------------- |  | - | --------
|                                         |  | February 3, 2008              
|                                         |  | Series AServices-Based Options |  | WeightedAverageExercise Price |          | Series APerformanceBased Options |          | WeightedAverageExercise Price |   | Series BPerformanceBased Options |  | WeightedAverageExercise Price
|Options outstanding at beginning of year |  | 5,945.49                       |  | $                             | 1,000.00 |                                  | 5,945.49 |                               | $ | 1,000.00                         |  | 6,924.07                      |  | $ | 1,000.00
|Granted                                  |  | 510.47                         |  |                               | 1,045.00 |                                  | 510.47   |                               |   | 1,045.00                         |  | 494.58                        |  |   | 1,045.00
|Forfeited                                |  | 450.42                         |  |                               | 1,000.00 |                                  | 450.42   |                               |   | 1,000.00                         |  | 353.27                        |  |   | 1,000.00
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|Options outstanding at end of year       |  | 6,005.54                       |  | $                             | 1,003.82 |                                  | 6,005.54 |                               | $ | 1,003.82                         |  | 7,065.38                      |  | $ | 1,003.15
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|Options exercisable at end of year       |  | 1,099.02                       |  | $                             | 1,000.00 |                                  |         |                               | $ |                                 |  |                              |  | $ |        
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         



|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|---------------------------------------- |  | ------------------------------ |  | ----------------------------- | -------- | -------------------------------- | -------- | ----------------------------- | - | -------------------------------- |  | ----------------------------- |  | - | --------
|                                         |  | February 4, 2007              
|                                         |  | Series AServices-Based Options |  | WeightedAverageExercise Price |          | Series APerformanceBased Options |          | WeightedAverageExercise Price |   | Series BPerformanceBased Options |  | WeightedAverageExercise Price
|Options outstanding at beginning of year |  |                               |  | $                             |         |                                  |         |                               | $ |                                 |  |                              |  | $ |        
|Granted                                  |  | 5,945.49                       |  |                               | 1,000.00 |                                  | 5,945.49 |                               |   | 1,000.00                         |  | 6,924.07                      |  |   | 1,000.00
|Forfeited                                |  |                               |  |                               |         |                                  |         |                               |   |                                 |  |                              |  |   |        
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|Options outstanding at end of year       |  | 5,945.49                       |  | $                             | 1,000.00 |                                  | 5,945.49 |                               | $ | 1,000.00                         |  | 6,924.07                      |  | $ | 1,000.00
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         
|Options exercisable at end of year       |  |                               |  | $                             |         |                                  |         |                               | $ |                                 |  |                              |  | $ |        
|                                         |  |                                |  |                               |          |                                  |          |                               |   |                                  |  |                               |  |   |         

The unrecognized expense related to this Plan totaled approximately $2,954 as of
February 3, 2008 and will be expensed over a weighted average 1.8 years.

Note 10: Employee Benefit Plan

We sponsor a plan to provide retirement benefits under the provisions of Section 401(k) of the Internal Revenue Code (the
401(k) Plan) for all employees who have completed a specified term of service. Our contributions may range from 0 percent to 100 percent of employee contributions, up to a maximum of 6 percent of eligible employee
compensation, as defined. Employees may elect to contribute up to 50 percent of their eligible compensation on a pretax basis. Benefits under the 401(k) Plan are limited to the assets of the 401(k) Plan. Our contributions to the 401(k) plan
were $269, $240, and $223, for 2007, 2006, and 2005, respectively.

Note 11: Contingencies

We are subject to certain legal proceedings and claims that arise in the ordinary course of its business. Two class action cases have been
filed against us and one of our subsidiaries in the State of California alleging violations of California regulations concerning mandatory meal breaks and rest periods. These two cases have been consolidated and coordinated because the potential
class members are virtually identical. Various factors, including our internal policies and evidence of compliance with State of California regulations, make early resolution of these cases a possibility.

We have made the appropriate provision for settlement in the above matters in our 2007 financial statements. In the opinion of
management, based upon consultation with legal counsel, the amount of ultimate liability with respect to all other actions will not materially affect the consolidated results of our operations or our financial condition.



F-18



---

##### Table of Contents

Note 12: Condensed Consolidating Financial Information

In connection with the Merger, we closed the placement of $175,000 aggregate principal amount senior notes as described in Note 6. The
senior notes are guaranteed on a senior basis by all domestic subsidiaries of the Company. The subsidiaries guarantee of the senior notes are full and unconditional and joint and several.

The accompanying condensed consolidating financial information have been prepared and presented pursuant to SEC Regulation S-X
Rule 3-10 Financial statements of guarantors and issuers of guaranteed securities registered or being registered. No other condensed consolidating financial statements are presented herein. The results of operations and cash flows
from operating activities from the non-guarantor subsidiary were $941 and $2,694, respectively, for the 52-week period ended February 3, 2008 and $426 and $4,032, respectively for the 53-week period ended February 4, 2007. There are no
restrictions on cash distributions from the non-guarantor subsidiary.

February 3, 2008:



|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|--------------------------------- |  | ------------------------------ | ------- | ------------------------ | - | ------------------------ |  | - | ------------------- | - |  | - | -------
|(in thousands)                    |  | Issuer andSubsidiaryGuarantors |         | SubsidiaryNon-Guarantors |   | ConsolidatingAdjustments |  |   | Dave & BustersInc.
|Assets                            |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Current assets                    |  | $                              | 45,597  |                          | $ | 4,943                    |  | $ |                    |   |  | $ | 50,540 
|Property and equipment, net       |  |                                | 291,011 |                          |   | 5,963                    |  |   |                    |   |  |   | 296,974
|Tradename                         |  |                                | 63,000  |                          |   |                         |  |   |                    |   |  |   | 63,000 
|Goodwill                          |  |                                | 65,857  |                          |   |                         |  |   |                    |   |  |   | 65,857 
|Investment in sub                 |  |                                | 3,279   |                          |   |                         |  |   | (3,279              | ) |  |   |       
|Other assets and deferred charges |  |                                | 19,734  |                          |   | 98                       |  |   |                    |   |  |   | 19,832 
|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Total assets                      |  | $                              | 488,478 |                          | $ | 11,004                   |  | $ | (3,279              | ) |  | $ | 496,203
|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        



|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|-------------------------------------------------- |  | ------------------------------ | ------- | ------------------------ | - | ------------------------ |  | - | ------------------- | - |  | - | -------
|                                                   |  | Issuer andSubsidiaryGuarantors |         | SubsidiaryNon-Guarantors |   | ConsolidatingAdjustments |  |   | Dave & BustersInc.
|Liabilities and stockholders equity               |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Current liabilities                                |  | $                              | 73,876  |                          | $ | 7,330                    |  | $ |                    |   |  | $ | 81,206 
|Deferred income taxes                              |  |                                | 21,423  |                          |   | 265                      |  |   |                    |   |  |   | 21,688 
|Deferred occupancy costs                           |  |                                | 50,394  |                          |   | 130                      |  |   |                    |   |  |   | 50,524 
|Other liabilities                                  |  |                                | 9,654   |                          |   |                         |  |   |                    |   |  |   | 9,654  
|Long-term debt, less current installments (Note 3) |  |                                | 242,375 |                          |   |                         |  |   |                    |   |  |   | 242,375
|Stockholders equity                               |  |                                | 90,756  |                          |   | 3,279                    |  |   | (3,279              | ) |  |   | 90,756 
|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Total liabilities and stockholders equity         |  | $                              | 488,478 |                          | $ | 11,004                   |  | $ | (3,279              | ) |  | $ | 496,203
|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        

February 4, 2007:



|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|--------------------------------- |  | ------------------------------ | ------- | ------------------------ | - | ------------------------ |  | - | ------------------- | - |  | - | -------
|(in thousands)                    |  | Issuer andSubsidiaryGuarantors |         | SubsidiaryNon-Guarantors |   | ConsolidatingAdjustments |  |   | Dave & BustersInc.
|Assets                            |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Current assets                    |  | $                              | 36,977  |                          | $ | 1,733                    |  | $ |                    |   |  | $ | 38,710 
|Property and equipment, net       |  |                                | 311,153 |                          |   | 5,687                    |  |   |                    |   |  |   | 316,840
|Tradename                         |  |                                | 63,000  |                          |   |                         |  |   |                    |   |  |   | 63,000 
|Goodwill                          |  |                                | 65,857  |                          |   |                         |  |   |                    |   |  |   | 65,857 
|Investment in sub                 |  |                                | 1,015   |                          |   |                         |  |   | (1,015              | ) |  |   |       
|Other assets and deferred charges |  |                                | 22,314  |                          |   | 92                       |  |   |                    |   |  |   | 22,406 
|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Total assets                      |  | $                              | 500,316 |                          | $ | 7,512                    |  | $ | (1,015              | ) |  | $ | 506,813
|                                  |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        



F-19



---

##### Table of Contents

|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|-------------------------------------------------- |  | ------------------------------ | ------- | ------------------------ | - | ------------------------ |  | - | ------------------- | - |  | - | -------
|                                                   |  | Issuer andSubsidiaryGuarantors |         | SubsidiaryNon-Guarantors |   | ConsolidatingAdjustments |  |   | Dave & BustersInc.
|Liabilities and stockholders equity               |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Current liabilities                                |  | $                              | 63,703  |                          | $ | 6,437                    |  | $ |                    |   |  | $ | 70,140 
|Deferred income taxes                              |  |                                | 27,429  |                          |   |                         |  |   |                    |   |  |   | 27,429 
|Deferred occupancy costs                           |  |                                | 49,962  |                          |   | 60                       |  |   |                    |   |  |   | 50,022 
|Other liabilities                                  |  |                                | 9,142   |                          |   |                         |  |   |                    |   |  |   | 9,142  
|Long-term debt, less current installments (Note 3) |  |                                | 253,375 |                          |   |                         |  |   |                    |   |  |   | 253,375
|Stockholders equity                               |  |                                | 96,705  |                          |   | 1,015                    |  |   | (1,015              | ) |  |   | 96,705 
|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        
|Total liabilities and stockholders equity         |  | $                              | 500,316 |                          | $ | 7,512                    |  | $ | (1,015              | ) |  | $ | 506,813
|                                                   |  |                                |         |                          |   |                          |  |   |                     |   |  |   |        

Note 13: Quarterly Financial Information (unaudited)



|                                                |  |                                    |         |   |                       |   |         |                       |  |   |                       |   |  |   |        
|----------------------------------------------- |  | ---------------------------------- | ------- | - | --------------------- | - | ------- | --------------------- |  | - | --------------------- | - |  | - | -------
|                                                |  | Fiscal Year Ended February 3, 2008
|(in thousands)                                  |  | FirstQuarter5/6/2007               |         |   | SecondQuarter8/5/2007 |   |         | ThirdQuarter11/4/2007 |  |   | FourthQuarter2/4/2008
|Total revenues                                  |  | $                                  | 135,462 |   |                       | $ | 131,665 |                       |  | $ | 123,721               |   |  | $ | 145,424
|Income (loss) before provision for income taxes |  |                                    | (2,014  | ) |                       |   | (1,548  | )                     |  |   | (9,981                | ) |  |   | 3,441  
|Net income (loss)                               |  |                                    | (837    | ) |                       |   | (681    | )                     |  |   | (11,279               | ) |  |   | 3,956  



|                                                |  |                                           |        |  |  |                                           |   |        |                      |  |   |                      |   |  |                     |         |   |  |   |         |  
|----------------------------------------------- |  | ----------------------------------------- | ------ |  |  | ----------------------------------------- | - | ------ | -------------------- |  | - | -------------------- | - |  | ------------------- | ------- | - |  | - | ------- | -
|                                                |  | Fiscal Year ended February 4, 2007        |       
|(in thousands)                                  |  | For the 37-DayPeriod from1/30/06 to3/7/06 |        |  |  | For the 54-DayPeriod from3/8/06 to4/30/06 |   |        | SecondQuarter7/30/06 |  |   | ThirdQuarter10/29/06 |   |  | FourthQuarter2/4/07 |        
|                                                |  | (Predecessor)                             |        |  |  | (Successor)                               |   |        | (Successor)          |  |   | (Successor)          |   |  | (Successor)         |        
|Total revenues                                  |  | $                                         | 50,409 |  |  |                                           | $ | 76,434 |                      |  | $ | 123,151              |   |  | $                   | 116,270 |   |  | $ | 143,937 |  
|Income (loss) before provision for income taxes |  |                                           | 908    |  |  |                                           |   | (3,244 | )                    |  |   | (6,004               | ) |  |                     | (8,659  | ) |  |   | (2,748  | )
|Net income (loss)                               |  |                                           | 486    |  |  |                                           |   | (2,028 | )                    |  |   | (3,875               | ) |  |                     | (5,217  | ) |  |   | (943    | )

During 2007, we opened the Tempe location in the third quarter and converted two
of our Jillians locations to a Dave & Busters branded concept. During 2006, we opened the Times Square and Maple Grove locations in the first and fourth quarters, respectively, and converted one of our Jillians locations
to a Dave & Busters branded concept. Startup costs incurred were $59, $299, $675 and $(31) in the first, second, third and fourth quarters of 2007, respectively, compared to $2,286, $821, $814 and $429 in the first, second, third and
fourth quarters of 2006, respectively.

Note 14: Subsequent Events

On February 19, 2008, the Company announced that it had engaged Jefferies & Company, Inc. to assist in exploring a possible sale of Dave & Busters, Inc.



F-20



---

##### Table of Contents

INDEX OF EXHIBITS



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                     
|3.1            |  | Amended and Restated Certificate of Incorporation of the Registrant.(1)                                                                                                                                                                                                                                                                                                                                         
|               | 
|3.2            |  | Amended and Restated By-Laws of the Registrant.(1)                                                                                                                                                                                                                                                                                                                                                              
|               | 
|4.1            |  | Indenture dated as of March 8, 2006 among the Registrant, the Guarantors as defined therein and The Bank of New York Trust Company, N.A., as Trustee.(1)                                                                                                                                                                                                                                                        
|               | 
|4.2            |  | Form of 111/4% Senior Notes due 2014 (included in
Exhibit 4.1).                                                                                                                                                                                                                                                                                                                                                 
|               | 
|10.1           |  | Credit Agreement dated as March 8, 2006, by and among WS Midway Holdings, Inc., the Registrant, as Borrower, 6131646 Canada, Inc., as Canadian Borrower, the Several Lenders
from Time to Time Parties Thereto, Wells Fargo Bank, N.A. and CIT Lending Services Corporation, as Co-Documentation Agents, Bank of America, N.A., as Syndication Agent, and JPMorgan Chase Bank, N.A., as Administrative Agent.(1)
|               | 
|10.2           |  | Form of Employment Agreement for Executive Officers.(2)                                                                                                                                                                                                                                                                                                                                                         
|               | 
|10.3           |  | WS Midway Holdings, Inc. Stock Option Plan.(2)                                                                                                                                                                                                                                                                                                                                                                  
|               | 
|12.1           |  | Statement Regarding Computation of Ratio of Earnings to Fixed Charges.(3)                                                                                                                                                                                                                                                                                                                                       
|               | 
|21.1           |  | Subsidiaries of the Registrant.(3)                                                                                                                                                                                                                                                                                                                                                                              
|               | 
|31.1           |  | Certification of Stephen M. King, Chief Executive Officer and Director of the Registrant, pursuant to 17 CFR 240.13a-14(a) or 17 CFR 240.15d-14(a).(3)                                                                                                                                                                                                                                                          
|               | 
|31.2           |  | Certification of Brian A. Jenkins, Senior Vice President and Chief Financial Officer of the Registrant, pursuant to 17 CFR 240.13a-14(a) or 17 CFR 240.15d-14(a).(3)                                                                                                                                                                                                                                            
|               | 
|32.1           |  | Certification of Stephen M. King, Chief Executive Officer and Director of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.(3)                                                                                                                                                                                                          
|               | 
|32.2           |  | Certification of Brian A. Jenkins, Senior Vice President and Chief Financial Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.(3)                                                                                                                                                                                            



|(1) | Filed as an exhibit to registration statement on Form S-4 filed July 26, 2006, SEC File No. 333-136040, and
incorporated herein by reference.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Filed as an exhibit to Annual Report on Form 10-K for the year ended February 4, 2007, and incorporated herein
by reference.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(3) | Filed herewith.
|--- | ---------------



E-1