##### Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q



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

For the quarterly period ended April 3, 2011

OR



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

For the transition period from
 to

Commission file number 1-12692

MORTONS RESTAURANT GROUP, INC.

(Exact name of registrant as
specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-3490149                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. employer identification no.)
|                                                               | 
|325 North LaSalle Street, Suite 500, Chicago, Illinois         |  | 60654                               
|(Address of principal executive offices)                       |  | (Zip code)                          



|            
|------------
|312-923-0030

(Registrants telephone number, including area code)

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 or No   ̈.

Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files). Yes   ̈ or No   ̈.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.
See definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):



|                          |  |                     |  |                                               |  |                            
|------------------------- |  | ------------------- |  | --------------------------------------------- |  | ---------------------------
|Large accelerated filer  ̈ |  | Accelerated filer  ̈ |  | Non-accelerated filer  ̈                       |  | Smaller reporting company x
|                          |  |                     |  | (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   ̈ or No  x.

As of
April 29, 2011, the registrant had 16,913,890 shares of its Common Stock, $0.01 par value, outstanding.



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

INDEX



|                                                                                                                     |  |     
|-------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                     |  | Page
|Forward-Looking Statements                                                                                           |  | 3   
|                                                                                                                     | 
|Part I - Financial Information                                                                                       |  |     
|                                                                                                                     | 
|Item 1. Financial Statements                                                                                         |  | 4   
|Consolidated Balance Sheets as of April 3, 2011 and January 2, 2011 
unaudited                                      |  | 4   
|Consolidated Statements of Operations for the three month periods ended April 3, 2011 and April 
4, 2010  unaudited |  | 6   
|Consolidated Statements of Cash Flows for the three month periods ended April 3, 2011 and April 
4, 2010  unaudited |  | 7   
|Notes to Unaudited Consolidated Financial Statements                                                                 |  | 8   
|                                                                                                                     | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of
Operations                        |  | 17  
|                                                                                                                     | 
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                   |  | 21  
|                                                                                                                     | 
|Item 4. Controls and Procedures                                                                                      |  | 21  
|                                                                                                                     | 
|Part II - Other Information                                                                                          |  |     
|                                                                                                                     | 
|Item 1. Legal Proceedings                                                                                            |  | 22  
|                                                                                                                     | 
|Item 1A. Risk Factors                                                                                                |  | 22  
|                                                                                                                     | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                                  |  | 22  
|                                                                                                                     | 
|Item 6. Exhibits                                                                                                     |  | 23  
|                                                                                                                     | 
|Signatures                                                                                                           |  | 24  



2



---

##### Table of Contents

Forward-Looking Statements

This Form 10-Q contains various forward-looking statements within the meaning of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). Forward-looking statements, written, oral or otherwise made, represent the Companys expectation or belief concerning
future events. Without limiting the foregoing, the words believes, thinks, anticipates, estimates, plans, expects, and similar expressions are intended to identify
forward-looking statements.

The Company cautions that these statements are subject to risks, uncertainties, assumptions and
other important factors that could cause actual results to differ materially from those in the forward-looking statements, including, without limitation,



| | (i) | a reduction in consumer and/or business spending in one or more of the Companys markets due to business layoffs or budget reductions, negative consumer sentiment,
access to consumer credit, commodity and other prices, events or occurrences affecting the securities and/or financial markets, occurrences affecting the Companys common stock, housing values, changes in federal, state, foreign and/or local
tax levels or other factors,
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (ii) | risks relating to the restaurant industry and the Companys business, including competition, changes in consumer tastes and preferences, risks associated with
opening new locations, increases in food and other raw materials costs, increases in energy costs, demographic trends, traffic patterns, weather conditions, employee availability, benefits and cost increases, perceived product safety issues, supply
interruptions, litigation judgments or settlements in pending litigation, government regulation, the Companys ability to maintain adequate financing facilities, the Companys liquidity and capital resources, prevailing interest rates and
legal and regulatory matters,
| | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | public health issues, including, without limitation risks relating to the spread of pandemic diseases,
| | ----- | ------------------------------------------------------------------------------------------------------



| | (iv) | risks regarding the timing or whether the Company will elect to pursue any of the strategic alternatives it may consider, or that any such alternatives will result in
changes to the Companys business plan or a sale of the Company, and
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (v) | other risks detailed in Item 1A. Risk Factors herein, in the Companys most recent Form 10-K and in the Companys other reports filed from time to
time with the Securities and Exchange Commission.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, the Companys ability to open new
restaurants is dependent upon various factors, such as the availability of attractive sites for new restaurants, the ability to negotiate suitable lease terms, the ability to generate or borrow funds to develop new restaurants, the ability to obtain
various government permits and licenses, limitations on permitted capital expenditures under the Companys Senior Credit Facility (as defined in Note 8 Long Term Debt in the Notes to Consolidated Financial Statements in Part I,
Item 1 of this report) and the recruitment and training of skilled management and restaurant employees. Other unknown or unpredictable factors also could harm the Companys business, financial condition and results. Consequently, there can
be no assurance that actual results or developments anticipated by the Company will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on, the Company. The Company undertakes no obligation to
update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except to the extent required by applicable securities laws.



3



---

##### Table of Contents

Part I-Financial Information



|Item 1. | Financial Statements
|------- | --------------------

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(amounts in thousands)



|                                                |  |              |         |  |                |   |         | 
|----------------------------------------------- |  | ------------ | ------- |  | -------------- | - | ------- | 
|                                                |  | April 3,2011 |         |  | January 2,2011 |  
|                                                |  | (unaudited)  |        
|Assets                                          |  |              |         |  |                |   |         | 
|Current assets:                                 |  |              |         |  |                |   |         | 
|Cash and cash equivalents                       |  | $            | 1,248   |  |                | $ | 1,214   | 
|Restricted cash                                 |  |              | 1,403   |  |                |   | 1,435   | 
|Accounts receivable                             |  |              | 5,644   |  |                |   | 6,407   | 
|Inventories                                     |  |              | 10,431  |  |                |   | 10,819  | 
|Prepaid expenses and other current assets       |  |              | 4,566   |  |                |   | 4,180   | 
|Income taxes receivable                         |  |              | 44      |  |                |   | 96      | 
|                                                |  |              |         |  |                |   |         | 
|Total current assets                            |  |              | 23,336  |  |                |   | 24,151  | 
|                                                |  |              |         |  |                |   |         | 
|Property and equipment, at cost:                |  |              |         |  |                |   |         | 
|Furniture, fixtures and equipment               |  |              | 30,735  |  |                |   | 29,635  | 
|Buildings and leasehold improvements            |  |              | 102,358 |  |                |   | 99,330  | 
|Land                                            |  |              | 7,300   |  |                |   | 7,300   | 
|Construction in progress                        |  |              | 98      |  |                |   | 1,320   | 
|                                                |  |              |         |  |                |   |         | 
|                                                |  |              | 140,491 |  |                |   | 137,585 | 
|Less: accumulated depreciation and amortization |  |              | 48,785  |  |                |   | 46,091  | 
|                                                |  |              |         |  |                |   |         | 
|Property and equipment, net                     |  |              | 91,706  |  |                |   | 91,494  | 
|                                                |  |              |         |  |                |   |         | 
|Intangible asset                                |  |              | 73,000  |  |                |   | 73,000  | 
|Goodwill                                        |  |              | 6,962   |  |                |   | 6,938   | 
|Other assets and deferred expenses, net         |  |              | 6,176   |  |                |   | 6,231   | 
|                                                |  |              |         |  |                |   |         | 
|                                                |  | $            | 201,180 |  |                | $ | 201,814 | 
|                                                |  |              |         |  |                |   |         | 



4



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets, Continued

(amounts in thousands, except share and per share amounts)



|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | -------- | - | -------------- | - | -------- | -
|                                                                                                                                                                                                      |  | April 3,2011 |          |   | January 2,2011 |  
|                                                                                                                                                                                                      |  | (unaudited)  |         
|Liabilities and Equity                                                                                                                                                                                |  |              |          |   |                |   |          |  
|Current liabilities:                                                                                                                                                                                  |  |              |          |   |                |   |          |  
|Accounts payable                                                                                                                                                                                      |  | $            | 12,736   |   |                | $ | 11,703   |  
|Accrued expenses, including deferred revenue from gift certificates and gift cards of $12,708 and $15,542 at April 3, 2011
and January 2, 2011, respectively                                          |  |              | 32,318   |   |                |   | 36,501   |  
|Current portion of long-term debt                                                                                                                                                                     |  |              | 3,875    |   |                |   | 3,871    |  
|Accrued income taxes                                                                                                                                                                                  |  |              | 978      |   |                |   | 936      |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Total current liabilities                                                                                                                                                                             |  |              | 49,907   |   |                |   | 53,011   |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Long-term debt, net of current portion                                                                                                                                                                |  |              | 64,267   |   |                |   | 63,631   |  
|Deferred income taxes, net                                                                                                                                                                            |  |              | 25,905   |   |                |   | 25,857   |  
|Deferred rent and landlord allowances                                                                                                                                                                 |  |              | 42,364   |   |                |   | 42,520   |  
|Other liabilities                                                                                                                                                                                     |  |              | 3,281    |   |                |   | 3,671    |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Total liabilities                                                                                                                                                                                     |  |              | 185,724  |   |                |   | 188,690  |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Commitments and contingencies                                                                                                                                                                         |  |              |          |   |                |   |          |  
|Equity:                                                                                                                                                                                               |  |              |          |   |                |   |          |  
|Mortons Restaurant Group, Inc. and Subsidiaries:                                                                                                                                                     |  |              |          |   |                |   |          |  
|Preferred stock, $0.01 par value per share. 30,000,000 shares authorized, 1,200,000 issued and outstanding at April 3, 2011
and at January 2, 2011                                                    |  |              | 12       |   |                |   | 12       |  
|Common stock, $0.01 par value per share. 100,000,000 shares authorized, 17,412,080 and 17,267,571 issued and 16,180,080 and
16,035,571 outstanding at April 3, 2011 and January 2, 2011, respectively |  |              | 175      |   |                |   | 173      |  
|Additional paid-in capital                                                                                                                                                                            |  |              | 174,823  |   |                |   | 174,828  |  
|Treasury stock, 1,232,000 shares at a weighted average cost of $7.63 per share at April 3, 2011 and January 2,
2011                                                                                   |  |              | (9,395   | ) |                |   | (9,395   | )
|Accumulated other comprehensive income                                                                                                                                                                |  |              | 1,119    |   |                |   | 961      |  
|Accumulated deficit                                                                                                                                                                                   |  |              | (150,634 | ) |                |   | (152,790 | )
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Total stockholders equity of controlling interest                                                                                                                                                    |  |              | 16,100   |   |                |   | 13,789   |  
|Noncontrolling interest, net of taxes                                                                                                                                                                 |  |              | (644     | ) |                |   | (665     | )
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|Total equity                                                                                                                                                                                          |  |              | 15,456   |   |                |   | 13,124   |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  
|                                                                                                                                                                                                      |  | $            | 201,180  |   |                | $ | 201,814  |  
|                                                                                                                                                                                                      |  |              |          |   |                |   |          |  

See accompanying notes to unaudited consolidated financial statements.



5



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(amounts in thousands, except share and per share amounts)



|                                                      |  |                           |            |  |              |   |            |  
|----------------------------------------------------- |  | ------------------------- | ---------- |  | ------------ | - | ---------- | -
|                                                      |  | Three month periods ended |           
|                                                      |  | April 3,2011              |            |  | April 4,2010 |  
|                                                      |  | (unaudited)               |           
|Revenues                                              |  | $                         | 82,523     |  |              | $ | 75,322     |  
|Food and beverage costs                               |  |                           | 25,617     |  |              |   | 22,661     |  
|Restaurant operating expenses                         |  |                           | 42,862     |  |              |   | 41,232     |  
|Pre-opening costs                                     |  |                           | 272        |  |              |   | 104        |  
|Depreciation and amortization                         |  |                           | 2,661      |  |              |   | 2,498      |  
|General and administrative expenses                   |  |                           | 5,011      |  |              |   | 4,250      |  
|Marketing and promotional expenses                    |  |                           | 1,526      |  |              |   | 1,396      |  
|Charge related to legal settlements                   |  |                           | 481        |  |              |   | 540        |  
|                                                      |  |                           |            |  |              |   |            |  
|Operating income                                      |  |                           | 4,093      |  |              |   | 2,641      |  
|Interest expense, net                                 |  |                           | 1,342      |  |              |   | 953        |  
|                                                      |  |                           |            |  |              |   |            |  
|Income before income taxes from continuing operations |  |                           | 2,751      |  |              |   | 1,688      |  
|Income tax expense                                    |  |                           | 576        |  |              |   | 433        |  
|                                                      |  |                           |            |  |              |   |            |  
|Income from continuing operations, net of taxes       |  |                           | 2,175      |  |              |   | 1,255      |  
|Discontinued operations, net of taxes                 |  |                           |           |  |              |   | (14        | )
|                                                      |  |                           |            |  |              |   |            |  
|Net income                                            |  |                           | 2,175      |  |              |   | 1,241      |  
|Net income attributable to noncontrolling interest    |  |                           | 19         |  |              |   | 34         |  
|                                                      |  |                           |            |  |              |   |            |  
|Net income attributable to controlling interest       |  | $                         | 2,156      |  |              | $ | 1,207      |  
|                                                      |  |                           |            |  |              |   |            |  
|Amounts attributable to controlling interest:         |  |                           |            |  |              |   |            |  
|Income from continuing operations, net of taxes       |  | $                         | 2,156      |  |              | $ | 1,221      |  
|Discontinued operations, net of taxes                 |  |                           |           |  |              |   | (14        | )
|                                                      |  |                           |            |  |              |   |            |  
|Net income                                            |  | $                         | 2,156      |  |              | $ | 1,207      |  
|                                                      |  |                           |            |  |              |   |            |  
|Basic net income per share:                           |  |                           |            |  |              |   |            |  
|Continuing operations                                 |  | $                         | 0.13       |  |              | $ | 0.08       |  
|Discontinued operations                               |  | $                         | 0.00       |  |              | $ | 0.00       |  
|Net income per share                                  |  | $                         | 0.13       |  |              | $ | 0.08       |  
|Diluted net income per share:                         |  |                           |            |  |              |   |            |  
|Continuing operations                                 |  | $                         | 0.12       |  |              | $ | 0.07       |  
|Discontinued operations                               |  | $                         | 0.00       |  |              | $ | 0.00       |  
|Net income per share                                  |  | $                         | 0.12       |  |              | $ | 0.07       |  
|Shares used in computing net income per share         |  |                           |            |  |              |   |            |  
|Basic                                                 |  |                           | 16,128,655 |  |              |   | 15,987,035 |  
|Diluted                                               |  |                           | 17,604,817 |  |              |   | 16,731,590 |  

See accompanying notes
to unaudited consolidated financial statements.



6



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(amounts in thousands)



|                                                                                                                   |  |                           |        |   |              |   |        |  
|------------------------------------------------------------------------------------------------------------------ |  | ------------------------- | ------ | - | ------------ | - | ------ | -
|                                                                                                                   |  | Three month periods ended |       
|                                                                                                                   |  | April 3,2011              |        |   | April 4,2010 |  
|                                                                                                                   |  | (unaudited)               |       
|Cash flows from operating activities:                                                                              |  |                           |        |   |              |   |        |  
|Net income                                                                                                         |  | $                         | 2,175  |   |              | $ | 1,241  |  
|Adjustments to reconcile net income attributable to controlling interest to net cash used in operating
activities: |  |                           |        |   |              |   |        |  
|Depreciation, amortization and other non-cash charges                                                              |  |                           | 2,900  |   |              |   | 3,195  |  
|Non-cash portion of charge related to legal settlements                                                            |  |                           |       |   |              |   | 540    |  
|Deferred income taxes                                                                                              |  |                           | 354    |   |              |   | 43     |  
|Change in assets and liabilities:                                                                                  |  |                           |        |   |              |   |        |  
|Accounts receivable                                                                                                |  |                           | 769    |   |              |   | 1,521  |  
|Inventories                                                                                                        |  |                           | 400    |   |              |   | 501    |  
|Prepaid expenses and other assets                                                                                  |  |                           | (411   | ) |              |   | (1,827 | )
|Income taxes receivable                                                                                            |  |                           | 52     |   |              |   | 333    |  
|Accounts payable                                                                                                   |  |                           | 1,016  |   |              |   | (909   | )
|Accrued expenses                                                                                                   |  |                           | (3,504 | ) |              |   | (5,084 | )
|Other liabilities                                                                                                  |  |                           | (390   | ) |              |   | 381    |  
|Accrued income taxes                                                                                               |  |                           | (210   | ) |              |   | 25     |  
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Net cash provided by (used in) operating activities                                                                |  |                           | 3,151  |   |              |   | (40    | )
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Cash flows from investing activities:                                                                              |  |                           |        |   |              |   |        |  
|Purchases of property and equipment                                                                                |  |                           | (3,634 | ) |              |   | (1,199 | )
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Net cash used in investing activities                                                                              |  |                           | (3,634 | ) |              |   | (1,199 | )
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Cash flows from financing activities:                                                                              |  |                           |        |   |              |   |        |  
|Borrowings under senior credit facility                                                                            |  |                           | 5,300  |   |              |   | 4,600  |  
|Payments made on senior credit facility                                                                            |  |                           | (4,731 | ) |              |   | (3,300 | )
|Principal reduction on obligation to financial institution                                                         |  |                           | (43    | ) |              |   | (40    | )
|Borrowings under non-recourse loan                                                                                 |  |                           |       |   |              |   | 88     |  
|Shares vested and surrendered by employees in lieu of paying minimum income taxes                                  |  |                           | (323   | ) |              |   | (156   | )
|Decrease in restricted cash                                                                                        |  |                           | 32     |   |              |   | 99     |  
|Payments made under joint venture loan payable                                                                     |  |                           | (21    | ) |              |   |       |  
|Payments of deferred financing costs                                                                               |  |                           | (6     | ) |              |   |       |  
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Net cash provided by financing activities                                                                          |  |                           | 208    |   |              |   | 1,291  |  
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Effect of exchange rate changes on cash                                                                            |  |                           | 309    |   |              |   | (16    | )
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Net increase in cash and cash equivalents                                                                          |  |                           | 34     |   |              |   | 36     |  
|Cash and cash equivalents at beginning of period                                                                   |  |                           | 1,214  |   |              |   | 1,141  |  
|                                                                                                                   |  |                           |        |   |              |   |        |  
|Cash and cash equivalents at end of period                                                                         |  | $                         | 1,248  |   |              | $ | 1,177  |  
|                                                                                                                   |  |                           |        |   |              |   |        |  

See accompanying notes to unaudited consolidated financial statements.



7



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

April 3, 2011 and April 4, 2010



|1) |  | Basis of Presentation
|-- |  | ---------------------

The accompanying unaudited consolidated financial statements of Mortons Restaurant Group, Inc. and its subsidiaries
(MRG, the Company, the controlling interest, we, us and our) have been prepared in accordance with accounting principles generally accepted in the United States of America
(GAAP) for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all information and footnotes required by GAAP for complete financial statements and should be read in conjunction with the
Companys Annual Report on Form 10-K for the fiscal year ended January 2, 2011.

The preparation of financial
statements in accordance with GAAP requires management of the Company to make estimates and assumptions relating to assets, liabilities, revenues and expenses reported during the period. Actual results could differ from those estimates.

The Company uses a 52/53 week fiscal year which ends on the Sunday closest to January 1. Approximately every six or seven years, a
53rd week is added. Fiscal 2011 and fiscal 2010 are each 52 week years.

MRG was incorporated as a Delaware corporation on
October 3, 1988. In February 2006, the Company and certain selling stockholders completed an initial public offering (IPO) of shares of common stock. The first Mortons was opened in 1978 in downtown Chicago, where
Mortons corporate office is still located. Since then, Mortons has grown to 77 restaurants (Mortons) and one Trevi restaurant (Trevi) as of April 3, 2011.



|2) |  | Statements of Cash Flows
|-- |  | ------------------------

For the purposes of the consolidated statements of cash flows, the Company considers all highly liquid instruments purchased with an
original maturity of three months or less to be cash equivalents. In addition, accrued purchases of property and equipment are reflected as non-cash transactions in the consolidated statements of cash flows. Furthermore, the issuance of Series A
Convertible Preferred Stock (Preferred Stock) in connection with the settlement of certain wage and hour litigation during the three month period ended April 4, 2010 (see Note 12), is reflected as a non-cash transaction in the
consolidated statements of cash flows.

The following table sets forth the amount of interest paid, including capitalized
interest, and net income taxes paid for each period presented in the statement of cash flows (amounts in thousands):



|                                  |  |                           |     |  |              |   |     | 
|--------------------------------- |  | ------------------------- | --- |  | ------------ | - | --- | 
|                                  |  | Three month periods ended |    
|                                  |  | April 3,2011              |     |  | April 4,2010 |  
|Interest paid                     |  | $                         | 124 |  |              | $ | 758 | 
|Capitalized interest              |  |                           | 20  |  |              |   | 3   | 
|Income taxes paid, net of refunds |  |                           | 381 |  |              |   | 34  | 



|3) |  | Income Taxes
|-- |  | ------------

The Company
recognized income tax expense of $0.6 million on pre-tax income related to continuing operations of $2.8 million for the three month period ended April 3, 2011. The Companys effective tax rate was 20.9% for the three month period ended
April 3, 2011 and was attributable to non-U.S. income taxes, as



8



---

##### Table of Contents

well as current federal and certain state income taxes payable. Based on managements evaluation of certain factors, in the fourth quarter of fiscal 2009, the Company established a valuation
allowance for all U.S. federal and state deferred tax assets. Management continues to believe that a valuation allowance for all U.S. federal and state deferred tax assets is necessary based on the cumulative loss incurred in the past three years.
Consideration is given to all available evidence, both positive and negative, in assessing the need for a valuation allowance. Due to the historical losses recorded in our U.S. operations and the uncertainty of the economic outlook, we continue to
maintain a full valuation allowance against our U.S. deferred tax assets.



|4) |  | Net Income per Share
|-- |  | --------------------

The
Company computes net income per common share in accordance with ASC Topic 260, Earnings per Share. Basic net income per share has been computed by dividing net income by the weighted average shares outstanding for the period.
Diluted net income per share is calculated in the same manner, but adjusts shares outstanding to reflect the potential dilution that would occur if unvested restricted stock awards were vested and if the preferred shares outstanding had been
converted to common shares. In periods where losses are recorded, inclusion of potentially dilutive securities in the calculation would decrease the loss per common share and, therefore, these securities are not added to the weighted average number
of shares outstanding due to their anti-dilutive effect.

The following table sets forth the approximate number of shares that
were not included in the calculation of diluted net income per share because their effect would have been anti-dilutive, if any, and the computation of basic and diluted net income per share (amounts in thousands, except share and per share
amounts):



|                                                               |  |                           |            |  |              |   |            |  
|-------------------------------------------------------------- |  | ------------------------- | ---------- |  | ------------ | - | ---------- | -
|                                                               |  | Three month periods ended |           
|                                                               |  | April 3,2011              |            |  | April 4,2010 |  
|Potentially dilutive shares that are considered anti-dilutive: |  |                           |            |  |              |   |            |  
|Restricted stock                                               |  |                           | 459,000    |  |              |   | 348,000    |  
|Income from continuing operations, net of taxes                |  | $                         | 2,156      |  |              | $ | 1,221      |  
|Discontinued operations, net of taxes                          |  |                           |           |  |              |   | (14        | )
|                                                               |  |                           |            |  |              |   |            |  
|Net income attributable to controlling interest                |  | $                         | 2,156      |  |              | $ | 1,207      |  
|                                                               |  |                           |            |  |              |   |            |  
|Shares:                                                        |  |                           |            |  |              |   |            |  
|Weighted average number of basic common shares outstanding     |  |                           | 16,128,655 |  |              |   | 15,987,035 |  
|Dilutive potential common shares                               |  |                           | 1,476,162  |  |              |   | 744,555    |  
|                                                               |  |                           |            |  |              |   |            |  
|Weighted average number of diluted common shares outstanding   |  |                           | 17,604,817 |  |              |   | 16,731,590 |  
|                                                               |  |                           |            |  |              |   |            |  
|Basic net income per share:                                    |  |                           |            |  |              |   |            |  
|Continuing operations                                          |  | $                         | 0.13       |  |              | $ | 0.08       |  
|Discontinued operations                                        |  | $                         | 0.00       |  |              | $ | 0.00       |  
|Net income per share                                           |  | $                         | 0.13       |  |              | $ | 0.08       |  
|Diluted net income per share:                                  |  |                           |            |  |              |   |            |  
|Continuing operations                                          |  | $                         | 0.12       |  |              | $ | 0.07       |  
|Discontinued operations                                        |  | $                         | 0.00       |  |              | $ | 0.00       |  
|Net income per share                                           |  | $                         | 0.12       |  |              | $ | 0.07       |  



9



---

##### Table of Contents

|5) |  | Comprehensive Income
|-- |  | --------------------

The
components of comprehensive income for the three month periods ended April 3, 2011 and April 4, 2010 are as follows (amounts in thousands):



|                                                             |  |                           |       |  |              |   |       | 
|------------------------------------------------------------ |  | ------------------------- | ----- |  | ------------ | - | ----- | 
|                                                             |  | Three month periods ended |      
|                                                             |  | April 3,2011              |       |  | April 4,2010 |  
|Net income attributable to controlling interest              |  | $                         | 2,156 |  |              | $ | 1,207 | 
|Other comprehensive income:                                  |  |                           |       |  |              |   |       | 
|Foreign currency translation                                 |  |                           | 158   |  |              |   |      | 
|                                                             |  |                           |       |  |              |   |       | 
|Comprehensive income attributable to controlling interest    |  |                           | 2,314 |  |              |   | 1,207 | 
|Comprehensive income attributable to noncontrolling interest |  |                           | 19    |  |              |   | 34    | 
|                                                             |  |                           |       |  |              |   |       | 
|Comprehensive income                                         |  | $                         | 2,333 |  |              | $ | 1,241 | 
|                                                             |  |                           |       |  |              |   |       | 



|6) |  | Stock Based Compensation
|-- |  | ------------------------

Prior to the IPO, the Company adopted the 2006 MRG Stock Incentive Plan (the equity incentive plan). The equity incentive plan
provides for the grant of stock options and stock appreciation rights and for awards of shares, restricted shares, restricted stock units and other equity-based awards to employees, officers, directors or consultants. As of April 3, 2011, the
aggregate number of shares of the Companys common stock approved for grant under the equity incentive plan was 1,789,000 shares. If an award granted under the equity incentive plan terminates, lapses or is forfeited before the vesting of the
related shares, those shares will again be available to be granted. During the three month period ended April 3, 2011, the Company granted and issued the following shares of restricted stock to certain of its employees and directors pursuant to
the equity incentive plan:



|                 |  |                         |         |  |                          |   |      | 
|---------------- |  | ----------------------- | ------- |  | ------------------------ | - | ---- | 
|Date of Grant    |  | Number ofShares Granted |         |  | Stock Price onGrant Date |  
|January 25, 2011 |  |                         | 264,850 |  |                          | $ | 6.62 | 

Activity relating to
the shares of restricted stock granted pursuant to the equity incentive plan during the three month period ended April 3, 2011 was as follows:



|                                                                  |  |                 |          |  
|----------------------------------------------------------------- |  | --------------- | -------- | -
|                                                                  |  | Number ofShares |         
|Unvested restricted stock outstanding as of January 2, 2011       |  |                 | 673,200  |  
|Granted at a weighted average price of $6.62 per share            |  |                 | 264,850  |  
|Vested with 49,531 shares surrendered in lieu of paying taxes (a) |  |                 | (194,040 | )
|Forfeited by termination                                          |  |                 | (9,240   | )
|                                                                  |  |                 |          |  
|Unvested restricted stock outstanding as of April 3, 2011         |  |                 | 734,770  |  
|                                                                  |  |                 |          |  



|(a) | In connection with the vesting of shares, certain employees elected to pay the employee minimum income taxes by surrendering shares in lieu of paying the taxes in cash.
Such forfeited shares were cancelled by the Company.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As of April 3, 2011, there were 390,690 shares
available for grant pursuant to the equity incentive plan.



10



---

##### Table of Contents

In accordance with ASC Topic 718, Compensation  Stock Compensation,
stock-based compensation is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the requisite employee service period (generally the vesting period of the grant). The Company recognized
stock-based compensation for awards issued under the equity incentive plan in the following line items in the consolidated statements of operations (amounts in thousands):



|                                    |  |                           |     |  |              |   |     | 
|----------------------------------- |  | ------------------------- | --- |  | ------------ | - | --- | 
|                                    |  | Three month periods ended |    
|                                    |  | April 3,2011              |     |  | April 4,2010 |  
|Restaurant operating expenses       |  | $                         | 110 |  |              | $ | 90  | 
|General and administrative expenses |  |                           | 186 |  |              |   | 384 | 
|Marketing and promotional expenses  |  |                           | 24  |  |              |   | 17  | 
|                                    |  |                           |     |  |              |   |     | 
|Net compensation expense            |  | $                         | 320 |  |              | $ | 491 | 
|                                    |  |                           |     |  |              |   |     | 

As of April 3, 2011, total remaining unrecognized compensation expense related to unvested stock-based
payment awards, net of estimated forfeitures, was approximately $3.6 million, which will be recognized over a weighted average period of approximately 3.6 years.



|7) |  | Financial Information about Geographic Areas
|-- |  | --------------------------------------------

As of April 3, 2011, the Company owned and operated 77 Mortons steakhouses, including 71 domestic restaurants located in 64 cities across 26 states and San Juan, Puerto Rico, and 6
international locations (Toronto, Canada; Hong Kong, China; Macau, China, Shanghai, China; Mexico City, Mexico and Singapore), as well as Trevi, our Italian restaurant, which is located next to the Fountain of the Gods at The Forum Shops
at Caesars Palace in Las Vegas, NV.

Income before income taxes from continuing operations for the Companys domestic and
foreign operations are as follows (amounts in thousands):



|                                                                               |  |                           |       |  |              |   |       | 
|------------------------------------------------------------------------------ |  | ------------------------- | ----- |  | ------------ | - | ----- | 
|                                                                               |  | Three month periods ended |      
|                                                                               |  | April 3,2011              |       |  | April 4,2010 |  
|Domestic (72 restaurants at April 3, 2011 and April 4, 2010)                   |  | $                         | 1,391 |  |              | $ | 775   | 
|Foreign (6 and 5 restaurants at April 3, 2011 and April 4, 2010, respectively) |  |                           | 1,360 |  |              |   | 913   | 
|                                                                               |  |                           |       |  |              |   |       | 
|Total                                                                          |  | $                         | 2,751 |  |              | $ | 1,688 | 
|                                                                               |  |                           |       |  |              |   |       | 

Domestic income before income taxes from continuing operations includes certain corporate expenses and other
charges that relate to our U.S. based headquarters, and are included in domestic operations but not allocated to the foreign operations. A $0.7 million charge relating to the settlement of certain wage and hour and similar labor claims as well as
relating to professional fees associated with the previously announced exploration of strategic alternatives is included in the domestic income before income taxes from continuing operations for the three month periods ended April 3, 2011. The
charge related to the legal settlements of approximately $0.5 million is included in the domestic income before income taxes from continuing operations for the three month periods ended April 4, 2010 (see Note 12).



11



---

##### Table of Contents

|8) |  | Long-Term Debt
|-- |  | --------------

Long-term
debt as of April 3, 2011 and January 2, 2011 consisted of the following (amounts in thousands):



|                                       |  |              |        |  |                |   |        | 
|-------------------------------------- |  | ------------ | ------ |  | -------------- | - | ------ | 
|                                       |  | April 3,2011 |        |  | January 2,2011 |  
|Senior credit facility (a)             |  | $            | 56,169 |  |                | $ | 55,600 | 
|Mortgage loan (b)                      |  |              | 2,850  |  |                |   | 2,893  | 
|Joint venture loans payable (c)        |  |              | 7,485  |  |                |   | 7,371  | 
|Non-recourse loan (d)                  |  |              | 1,638  |  |                |   | 1,638  | 
|                                       |  |              |        |  |                |   |        | 
|Total long-term debt                   |  |              | 68,142 |  |                |   | 67,502 | 
|Less: Current portion                  |  |              | 3,875  |  |                |   | 3,871  | 
|                                       |  |              |        |  |                |   |        | 
|Long-term debt, net of current portion |  | $            | 64,267 |  |                | $ | 63,631 | 
|                                       |  |              |        |  |                |   |        | 

(a) Senior Credit Facility

Goldman Sachs Bank

On December 9, 2010, the Company entered into a
new five-year $70.0 million senior credit facility with Goldman Sachs which includes a $60.0 million principal amount senior term loan and $10.0 million aggregate principal amount of revolving commitments (Senior Credit Facility). The
Senior Credit Facility matures on December 8, 2015. The Companys wholly-owned subsidiary, Mortons of Chicago, is the borrower under the facility and most of its domestic subsidiaries are guarantors. As of April 3, 2011, the
Company had outstanding borrowings of approximately $55.2 million under the senior term loan and $1.0 million under the revolver, and was in compliance with all of its financial covenants. Management believes that the carrying value of the
outstanding borrowings approximate fair value since interest rates vary with market conditions.

Subject to customary
conditions, including the absence of default under the Senior Credit Facility, all of the $10.0 million available under the revolving commitments may be borrowed, repaid and reborrowed, as applicable, until the maturity date thereof. The Company is
required to make scheduled installment payments on the senior term loan periodically and any additional voluntary payments reduce these scheduled installment payments on a pro-rata basis. The scheduled payments of $3.7 million, which are due within
12 months of the most recent balance sheet date, are included in Current portion of long-term debt on the consolidated balance sheet. In addition, we are also subject to certain mandatory prepayments determined by certain conditions of
the Credit Agreement.

Loans made under the Senior Credit Facility bear interest, at the borrowers option, at a rate per
annum equal to either a Base Rate or an Adjusted LIBOR Rate, in each case plus an applicable margin. The applicable margin is 5.50% for Adjusted LIBOR Rate loans and 4.50% for Base Rate loans until delivery of our financial
statements for the fiscal year ending January 1, 2012 and after that the applicable margin for Adjusted LIBOR Rate loans ranges from 4.50% to 5.50% and the applicable margin for the Base Rate loans ranges from 3.50% to 4.50%, in each case,
based on our senior leverage ratio. The Adjusted LIBOR Rate is subject to a floor of 1.75% and the Base Rate is subject to a floor of 4.75%. The Base Rate is a rate per annum equal to the greater of (i) the rate of interest quoted
in The Wall Street Journal, Money Rates Section as the Prime Rate as in effect from time-to-time and (ii) the federal funds rate plus 0.50% per annum.



12



---

##### Table of Contents

The Senior Credit Facility contains various affirmative and negative covenants customary for
similar credit facilities. The affirmative covenants include, but are not limited to: delivery of financial statements, maintenance of existence, payment of taxes, maintenance of properties and insurance, and compliance with laws. The negative
covenants include, but are not limited to: limitations on indebtedness, liens, negative pledges, restricted payments, investments, disposition of assets, acquisitions, sales and lease-backs and transactions with affiliates. Notwithstanding the
limitation on restricted payments, the Company will be permitted to redeem or repurchase its preferred securities.

With
respect to the Senior Credit Facility, we are required to comply with a minimum fixed charge coverage ratio of 1.15:1.00 and a maximum senior leverage ratio that ranges from 1.75:1.00 to 2.75:1.00 based on the fiscal year, among various other
covenants.

The Senior Credit Facility contains events of default (subject to exceptions, thresholds and grace periods),
including, without limitation, for: (i) nonpayment of principal or interest; (ii) failure to perform or comply with covenants; (iii) breaches of representations and warranties; (iv) cross-defaults with certain other indebtedness;
(v) certain bankruptcy related events (subject to limited exceptions for certain inactive subsidiaries or operating subsidiaries which cease operations); (vi) impairment of security interests in collateral; (vii) invalidity of
guarantees; (viii) monetary judgment defaults; and (ix) certain ERISA matters. Other than in respect of a bankruptcy related event of default, which would result in the automatic and immediate requirement to repay all borrowings and other
amounts due, if an event of default occurs the lenders would be entitled to require the immediate repayment of all borrowings and other amounts due under the facility and to seize and sell the collateral pledged to secure the borrowings and other
obligations under the facility.

(b) Mortgage loan

During fiscal 2001, one of the Companys subsidiaries entered into a mortgage loan with GE Capital Franchise Finance aggregating $4.0
million with an interest rate of 8.98% per annum, the proceeds of which were used to fund the purchase of land and construction of a restaurant. On both April 3, 2011 and January 2, 2011, the aggregate outstanding principal balance
due on this mortgage loan was approximately $2.9 million, of which approximately $0.2 million of principal is included in Current portion of long-term debt in the accompanying consolidated balance sheets. The mortgage loan is scheduled
to mature in March 2021. As of April 3, 2011, the Company was in compliance with all of the financial covenants of this mortgage loan.

(c) Joint Venture Loans Payable

Also included in the consolidated balance
sheets as of April 3, 2011 and January 2, 2011, are liabilities related to variable interest entities (See Note 9) consisting of loans for the Companys Mexico City and Shanghai restaurants totaling $7.5 million and $7.4 million,
respectively. The proceeds of the loans were used to fund construction of the respective restaurants, pre-opening costs and initial operating expenses. These loans are treated as debt of the joint ventures. The loan related to Mexico City is
repayable without interest while the loan related to Shanghai requires simple interest to be accrued at an annual interest rate of 2%.

(d) Non-recourse loan

On April 13, 2009, one of the Companys
subsidiaries entered into an agreement with Crown at Miami Beach, LTD, pursuant to which that subsidiary borrowed $1.6 million, which is still outstanding as of April 3, 2011. Loan proceeds were used solely for costs incurred in connection with
the construction and opening of the restaurant located in Miami Beach, Florida, including for the acquisition and installation of furniture, fixtures and equipment. The loan bears interest at 8.0% and matures on October 1, 2014 at which time a
balloon payment of the total principal outstanding is due.



13



---

##### Table of Contents

|9) |  | Consolidation of Variable Interest Entities (Joint Ventures)
|-- |  | ------------------------------------------------------------

The Company operates Mortons Steakhouses in Mexico City, Mexico and in Shanghai, China in which the Company has variable interests which have been included in the Companys consolidated
financial statements, due to the fact that the Company is the primary beneficiary in the VIEs. The liabilities recognized as a result of consolidating the VIEs do not represent additional claims on the Companys general assets but rather
represent claims against the specific assets of the consolidated VIEs. Conversely, assets recognized as a result of consolidating the VIEs do not represent additional assets that could be used to satisfy claims against the Companys general
assets.

The Company determined it is the primary beneficiary of the two VIEs as the Company is responsible for the day-to-day
management and operation of the restaurants, including new menu selection and pricing. These activities were determined to most significantly impact the economic performance of the VIEs. Upon repayment of the outstanding loans, profits from the VIEs
will be distributed to the owners in proportion to their ownership interests. The Company is not involved in any VIEs other than those discussed above. The amounts set forth in the table below were included in the Companys consolidated balance
sheets related to the VIEs (amounts in thousands):



|                            |  |              |       |  |                |   |       | 
|--------------------------- |  | ------------ | ----- |  | -------------- | - | ----- | 
|                            |  | April 3,2011 |       |  | January 2,2011 |  
|Restricted cash             |  | $            | 803   |  |                | $ | 805   | 
|Total assets                |  |              | 7,070 |  |                |   | 6,942 | 
|Joint venture loans payable |  |              | 7,485 |  |                |   | 7,371 | 



|10) |  | Restaurant Activity
|--- |  | -------------------

During the three month period ended April 3, 2011, the Company opened a new Mortons Steakhouse in the Uptown area of Dallas,
TX, which also includes a Bar 1221.



|11) |  | Discontinued Operations
|--- |  | -----------------------

The Company accounts for closed restaurants as discontinued operations in accordance with ASC Topic 360, Property, Plant and
Equipment, due to the fact that the Company does not expect any further direct or indirect cash flows from these restaurants. Accordingly, the results of closed restaurants are included in discontinued operations for all periods presented
in the accompanying consolidated financial statements. The results of discontinued operations were as follows (amounts in thousands):



|                         |  |                           |   |  |              |   |     |  
|------------------------ |  | ------------------------- | - |  | ------------ | - | --- | -
|                         |  | Three month periods ended |  
|                         |  | April 3,2011              |   |  | April 4,2010 |  
|Revenues                 |  | $                         |  |  |              | $ |    |  
|Loss before income taxes |  |                           |  |  |              |   | (14 | )
|Income tax benefit       |  |                           |  |  |              |   |    |  
|Net loss                 |  | $                         |  |  |              | $ | (14 | )



|12) |  | Legal Matters and Contingencies
|--- |  | -------------------------------

The Company records legal fees and accruals in accordance with ASC Topic 450, Contingencies. A liability is recorded when it is probable and the amount can be reasonably estimated. The
Companys accounting policy is to accrue estimated legal defense costs under ASC Topic 450.



14



---

##### Table of Contents

During the second quarter of fiscal 2009, the Company recorded a charge related to the
previously disclosed settlement of wage and hour claims related to a nationwide class action filed in arbitration. The consideration in the settlement includes the payment of cash over up to a four year period as well as the issuance of Preferred
Stock by the Company. The cash portion of the settlement was recorded at the present value of the future payments. The Preferred Stock, which was issued in February 2010 following court approval of the settlement in January 2010, has an aggregate
liquidation preference of $6.0 million and after two years from the date of its issuance may be converted into 1,200,000 shares of the Companys common stock. The Company will have the right to buy back the Preferred Stock at a price equal to
its liquidation preference at any time prior to its conversion. The Preferred Stock was admitted to trading on the New York Stock Exchange on a When-Issued basis on October 25, 2010 and converted to a Regular Way basis
on November 1, 2010 under the symbol MRT PR A. The portion of the accrual relating to the Preferred Stock was adjusted to fair value at each quarter end until all contingencies related to the issuance of the Preferred Stock were
removed. These contingencies were removed on January 28, 2010, when court approval of the settlement was obtained. Accordingly, a final adjustment to the fair value of the Preferred Stock as of January 28, 2010 was recorded during the
first quarter of fiscal 2010. The aggregate value of the Preferred Stock that was issued upon final settlement was $3.1 million, or $2.61 per share for the 1,200,000 shares of the Companys common stock which could be issued upon conversion of
the Preferred Stock. The fair value of the Preferred Stock reflected in the consolidated balance sheet at the time of issuance was determined based on the guidance in ASC Topic 820, Fair Value Measurements and Disclosures. As of
April 3, 2011 and January 2, 2011 the accrual related to this settlement was approximately $4.2 million and $4.5 million, respectively, of which approximately $2.8 million and $3.0 million, respectively, is included in Other
liabilities in the accompanying consolidated balance sheets.

In February 2010, two former employees of the San Diego
Mortons steakhouse filed a class action complaint against Mortons of Chicago/San Diego, Inc. in the Superior Court of the State of California for the County of San Diego, alleging certain violations of the California Labor Code and the
California Unfair Competition Law for failure to provide meal and rest breaks, failure to pay overtime and failure to provide employees with accurate wage statements. The plaintiffs are seeking recovery of statutory penalties, unpaid wages and
overtime, as well as injunctive and declaratory relief and attorneys fees and costs. The Company is contesting this matter vigorously. On January 7, 2011, the Companys partial motion for summary judgment was granted and the
plaintiffs claims for failure to provide rest periods and failure to provide employees with accurate wage statements were dismissed. In addition, on February 18, 2011, the court denied plaintiffs motion for class certification. In
May 2011, a settlement and release agreement was entered into by the parties resolving this matter.

In August 2010, a former
employee of the Costa Mesa Mortons steakhouse filed a state-wide class action complaint against Mortons of Chicago in the Superior Court of the State of California for the County of Los Angeles, alleging certain violations of the
California Labor Code and the California Unfair Competition Law for failure to provide meal and rest breaks, failure to pay overtime and failure to provide employees with accurate wage statements as a result of the classification of California-based
Assistant Managers and Day Managers as salaried exempt. The plaintiff is seeking recovery of statutory penalties, unpaid wages and overtime, as well as injunctive and declaratory relief and attorneys fees and costs. The Company is contesting
this matter vigorously. In September 2010, the Company removed the case to Federal court and the plaintiff subsequently filed a motion to remand. On January 26, 2011, the plaintiffs motion to remand was denied. The plaintiff in this
matter has not stated the amount of damages sought and, at this stage of the proceedings, it is not possible to state the estimated damages sought by the plaintiff.

The Company is involved in various other claims and legal actions, including claims and legal actions by landlords, arising in the ordinary course of business. The Company does not believe that the
ultimate resolution of these actions will have a material adverse effect on the Companys financial condition. However, an adverse judgment by a court or an arbitrator or a settlement could adversely impact the Companys results of
operations and liquidity position in any given period.



15



---

##### Table of Contents

|13) |  | Subsequent Events
|--- |  | -----------------

We
evaluated all of our activity through the issue date of these financial statements and concluded that no subsequent events have occurred that would require recognition in the financial statements or disclosure in the Notes to Unaudited Consolidated
Financial Statements.



16



---

##### Table of Contents

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

This discussion should be read in conjunction with the Consolidated Financial Statements and accompanying notes in Item 1 of this
Quarterly Report on Form 10-Q and with our Annual Report on Form 10-K for the fiscal year ended January 2, 2011.

Overview

Many parts of the world including the United States have been in, or are recovering from, a recession and despite the
recent increases in comparable sales we have experienced, we believe that weak general economic conditions could continue through the rest of 2011 and possibly beyond. The ongoing impact of the housing crisis and high unemployment may further
exacerbate current economic conditions. We continue to experience many of the same challenges our partners and competitors in the industry are facing. As a result of these economic conditions, our guests may become more apprehensive about the
economy and/or related factors, and may reduce their level of discretionary spending. A decrease in spending due to lower consumer discretionary income or consumer confidence caused by uncertainty in the current state of the global economy could
impact the frequency with which our guests choose to dine out or the amount they spend on meals while dining out, thereby decreasing our revenues and negatively affecting our operating results.

Results of Operations

Three Month
Period Ended April 3, 2011 (13 weeks) compared to Three Month Period Ended April 4, 2010 (13 weeks)

Our
income from continuing operations, net of taxes, for the three month period ended April 3, 2011 was $2.2 million compared to $1.2 million for the three month period ended April 4, 2010. The change is primarily due to an increase in
comparable restaurant revenues, net of related food and beverage and restaurant operating costs. For purposes of this discussion, comparable restaurants refer to Mortons steakhouses open for all of fiscal 2010 and the three month period ended
April 3, 2011.

Revenues increased $7.2 million, or 9.6%, to $82.5 million for the three month period ended April 3,
2011, from $75.3 million for the three month period ended April 4, 2010. Revenues increased $5.4 million, or 7.5%, due to an increase in revenues from comparable restaurants. Revenues increased $1.4 million due to the opening of our Shanghai
restaurant in fiscal 2010. Revenues increased $0.4 million due to an increase in revenues from our Trevi restaurant and other revenues.

Average revenue per restaurant open all of either period being compared increased 8.2%. Revenues for the three month period ended April 3, 2011 also reflect the impact of menu price increases of 1.2%
in June 2010, 1.0% in July 2010, 2.7% in December 2010 and 0.9% in January 2011 at our Mortons steakhouses.

Food and
beverage costs increased $2.9 million, or 13.0%, to $25.6 million for the three month period ended April 3, 2011, from $22.7 million for the three month period ended April 4, 2010. The increase was directly related to the increase in sales
as well as higher beef and other food costs as compared to the prior year period. Food and beverage costs as a percentage of revenues increased to 31.0% for the three month period ended April 3, 2011 from 30.1% for the three month period ended
April 4, 2010. This increase was primarily due to the impact of higher beef and other food costs, partially offset by menu price increases when compared to the three month period ended April 4, 2010.



17



---

##### Table of Contents

Restaurant operating expenses, which include labor, occupancy and other operating expenses,
increased $1.6 million, or 4.0%, to $42.9 million for the three month period ended April 3, 2011, from $41.2 million for the three month period ended April 4, 2010. This increase was primarily due to an increase in salaries, wages and
other benefits, increased credit card commissions and increased costs due to the opening of our Shanghai restaurant during fiscal 2010. Included in the three month periods ended April 3, 2011 and April 4 2010 is non-cash straightline
rent expense of $(0.2) million and $0.1 million, respectively. Restaurant operating expenses as a percentage of revenues decreased to 51.9% for the three month period ended April 3, 2011, from 54.7% for the three month period ended
April 4, 2010. This decrease was primarily due to the leveraging effect on the fixed cost base caused by positive comparable restaurant revenues.

Pre-opening costs increased $0.2 million to $0.3 million for the three month period ended April 3, 2011, from $0.1 million for the three month period ended April 4, 2010. We expense all costs
incurred during restaurant start-up activities, including training, travel and legal, among other costs. The number of restaurants opened, the timing of restaurant openings and the costs per restaurant opened affected the amount of these costs.

Depreciation and amortization increased $0.2 million, or 6.5%, to $2.7 million for the three month period ended April 3,
2011, from $2.5 million for the three month period ended April 4, 2010. This increase was due to depreciation and amortization relating to our Shanghai restaurant, which opened in October 2010, and capital expenditures related to renovations to
existing restaurants.

General and administrative expenses increased $0.8 million, or 17.9%, to $5.0 million for the three
month period ended April 3, 2011, from $4.3 million for the three month period ended April 4, 2010. General and administrative expenses as a percentage of revenues increased to 6.1% for the three month period ended April 3, 2011 from
5.6% for the three month period ended April 4, 2010. These increases were primarily due to increased legal costs associated with various matters and professional fees associated with the previously announced exploration of strategic
alternatives.

Marketing and promotional expenses increased $0.1 million, or 9.3%, to $1.5 million for the three month period
ended April 3, 2011, from $1.4 million for the three month period ended April 4, 2010. Marketing and promotional expenses as a percentage of revenues decreased 0.1% to 1.8% for the three month period ended April 3, 2011 from 1.9%
during the three month period ended April 4, 2010.

Charge related to legal settlements of $0.5 million for the three
month period ended April 3, 2011 relates to the settlement of certain wage and hour and similar labor claims. Charge related to legal settlements of $0.5 million for the three month period ended April 4, 2010 relates to the change in the
fair value of the Companys Preferred Stock issued in February 2010 in connection with the fiscal 2009 settlement of certain wage and hour litigation. The charge represents the final adjustment to the fair value of the Preferred Stock as of the
January 28, 2010 court approval date. The fair value of the Preferred Stock issued in the settlement was calculated based on market conditions at the time of issuance using a Black-Scholes option pricing model.

Interest expense, net increased $0.4 million, or 40.8%, to $1.3 million for the three month period ended April 3, 2011, from $1.0
million for the three month period ended April 4, 2010. This increase was primarily due to an increase in the Companys interest rates on its new credit facility during the three month period ended April 3, 2011, when compared to the
rates on the prior credit facility that was effective during the three month period ended April 4, 2010. Interest income for the three month periods ended April 3, 2011 and April 4, 2010 was insignificant.



18



---

##### Table of Contents

Provision for income taxes consisted of income tax expense of $0.6 million and $0.4 million
for the three month periods ended April 3, 2011 and April 4, 2010, respectively. Our effective tax rate was 20.9% and 25.7% for the three month periods ended April 3, 2011 and April 4, 2010, respectively.

Net income attributable to noncontrolling interest of $19,000 and $34,000 for the three month periods ended April 3, 2011 and
April 4, 2010, respectively, consists of our partners 49.99% share of the net income of the Mortons steakhouses located in Mexico City, Mexico and Shanghai, China.

Liquidity and Capital Resources

Our principal liquidity requirements are
to meet our lease obligations and our working capital and capital expenditure needs and to pay principal and interest on our debt. Subject to our operating performance, which, if significantly adversely affected, would negatively affect the
availability of funds, we expect to finance our operations for fiscal 2011 through cash provided by operations and borrowings available under our Senior Credit Facility. In addition, we rely to a significant degree on landlord development allowances
and/or loans as a means of financing the costs of opening new restaurants, and any substantial reduction in the amount of those landlord development allowances and/or loans could adversely affect our liquidity. We had cash and cash equivalents of
$1.2 million as of April 3, 2011 and January 2, 2011.

Based on our current projections, we believe that our cash
and cash equivalents and cash flow from operations will be sufficient to meet our working capital and investment requirements and our debt service obligations for the next twelve months. If available liquidity is not sufficient to meet these
requirements and obligations as they come due, our plans include reducing expenditures as necessary in order to meet our cash requirements. However, there can be no assurance that any such reductions in expenditures would be sufficient to enable us
to meet our cash requirement needs.

Working Capital and Cash Flows

As of April 3, 2011, we had, and in the future we may have, negative working capital balances. Our operations have not required
significant working capital and, like many restaurant companies, we have been able to operate with negative working capital since our restaurant guests pay for their food and beverage purchases in cash or by credit card at the time of sale, and we
are able to sell many of our food inventory items before payment is due to our suppliers. We do not have significant receivables. Our receivables primarily represent amounts due from credit card processors, which arise when customers pay by credit
card, and are included in Accounts Receivable in our consolidated balance sheets. We receive trade credit based upon negotiated terms in purchasing food and supplies. Funds available from cash sales not needed immediately to pay for food
and supplies or to finance receivables or inventories historically have typically been used for capital expenditures and/or to repay debt.

Operating Activities

Cash provided by operating activities for the three
month period ended April 3, 2011 was $3.2 million and primarily consisted of net income of $2.2 million that included non-cash depreciation, amortization and other non-cash charges of $3.3 million, which was offset by cash outflows primarily
for accrued expenses, as well as other changes in assets and liabilities, of $2.3 million. The improvement in cash flow from operations over the prior year period was due to higher net income and lower cash required for working capital items.



19



---

##### Table of Contents

Investing Activities

Cash used in investing activities for the three month period ended April 3, 2011 was $3.6 million and consisted of purchases of
property and equipment.

Financing Activities

Cash provided by financing activities for the three month period ended April 3, 2011 was $0.2 million and primarily consisted of proceeds from net borrowings under our Senior Credit Facility of $0.5
million, partially offset by the payment of minimum income taxes for shares vested and surrendered by employees of $0.3 million.

Contractual Commitments

Restaurant Operating Leases

Our obligations include certain restaurant operating leases for which we, or one of our subsidiaries, guarantee for a portion of the lease term, the performance of the lease by the subsidiary operating
company that is a party thereto.

See Note 8 Long-Term Debt in the Notes to Consolidated Financial Statements in
Part I, Item 1 of this report for a discussion of our debt obligations. The following table represents our contractual commitments associated with our debt, lease and other obligations as of April 3, 2011 (amounts in thousands):



|                                       |  |      |        |  |      |   |        |      |  |   |        |  |  |      |        |  |            |   |        |       |  |   |         |  |  |   |         | 
|-------------------------------------- |  | ---- | ------ |  | ---- | - | ------ | ---- |  | - | ------ |  |  | ---- | ------ |  | ---------- | - | ------ | ----- |  | - | ------- |  |  | - | ------- | 
|                                       |  | 2011 |        |  | 2012 |   |        | 2013 |  |   | 2014   |  |  | 2015 |        |  | Thereafter |   |        | Total | 
|Senior credit facility                 |  | $    | 3,262  |  |      | $ | 4,892  |      |  | $ | 5,538  |  |  | $    | 5,538  |  |            | $ | 36,939 |       |  | $ |        |  |  | $ | 56,169  | 
|Interest on senior credit facility (a) |  |      | 3,031  |  |      |   | 3,789  |      |  |   | 3,412  |  |  |      | 3,010  |  |            |   | 1,973  |       |  |   |        |  |  |   | 15,215  | 
|Mortgage loan                          |  |      | 136    |  |      |   | 196    |      |  |   | 215    |  |  |      | 235    |  |            |   | 257    |       |  |   | 1,811   |  |  |   | 2,850   | 
|Interest on mortgage loan (a)          |  |      | 191    |  |      |   | 239    |      |  |   | 220    |  |  |      | 200    |  |            |   | 178    |       |  |   | 474     |  |  |   | 1,502   | 
|JV Loans Payable                       |  |      | 1,368  |  |      |   | 1,885  |      |  |   | 1,900  |  |  |      | 619    |  |            |   | 440    |       |  |   | 1,273   |  |  |   | 7,485   | 
|Interest on JV loans payable (a)       |  |      | 74     |  |      |   | 49     |      |  |   | 19     |  |  |      | 2      |  |            |   |       |       |  |   |        |  |  |   | 144     | 
|Non-recourse loan                      |  |      |       |  |      |   |       |      |  |   |       |  |  |      | 1,638  |  |            |   |       |       |  |   |        |  |  |   | 1,638   | 
|Interest on non-recourse loan (a)      |  |      | 98     |  |      |   | 131    |      |  |   | 131    |  |  |      | 98     |  |            |   |       |       |  |   |        |  |  |   | 458     | 
|                                       |  |      |        |  |      |   |        |      |  |   |        |  |  |      |        |  |            |   |        |       |  |   |         |  |  |   |         | 
|Subtotal                               |  |      | 8,160  |  |      |   | 11,181 |      |  |   | 11,435 |  |  |      | 11,340 |  |            |   | 39,787 |       |  |   | 3,558   |  |  |   | 85,461  | 
|Operating leases                       |  |      | 20,732 |  |      |   | 29,053 |      |  |   | 29,904 |  |  |      | 29,343 |  |            |   | 27,480 |       |  |   | 142,181 |  |  |   | 278,693 | 
|Legal settlements                      |  |      | 1,534  |  |      |   | 1,763  |      |  |   | 1,600  |  |  |      |       |  |            |   |       |       |  |   |        |  |  |   | 4,897   | 
|Purchase commitments                   |  |      | 16,513 |  |      |   |       |      |  |   |       |  |  |      |       |  |            |   |       |       |  |   |        |  |  |   | 16,513  | 
|                                       |  |      |        |  |      |   |        |      |  |   |        |  |  |      |        |  |            |   |        |       |  |   |         |  |  |   |         | 
|Total                                  |  | $    | 46,939 |  |      | $ | 41,997 |      |  | $ | 42,939 |  |  | $    | 40,683 |  |            | $ | 67,267 |       |  | $ | 145,739 |  |  | $ | 385,564 | 
|                                       |  |      |        |  |      |   |        |      |  |   |        |  |  |      |        |  |            |   |        |       |  |   |         |  |  |   |         | 



|(a) | Interest is based on borrowings as of April 3, 2011 and interest rates as of April 29, 2011.
|--- | --------------------------------------------------------------------------------------------

Capital Expenditures

During the first three months of fiscal 2011, our expenditures for fixed assets and related investment costs, plus pre-opening costs, approximated $3.9 million. We estimate that we will expend up to an
aggregate of $7.3 million in fiscal 2011 for fixed assets and related investment costs, including pre-opening costs of approximately $0.3 million, for the relocation of one restaurant, ordinary refurbishment of existing restaurants and to remodel
the bar area in selected restaurants to include our Bar 1221 concept. Cash capital expenditures in fiscal 2011 are expected to be reduced by landlord contributions of approximately $0.1 million. We anticipate that funds generated through operations and through
borrowings under our Senior Credit Facility, together with landlord contributions, will be sufficient to fund these currently planned expenditures through the end of fiscal 2011. We cannot be sure, however, that this will be the case.



20



---

##### Table of Contents

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

The inherent risk in market risk sensitive instruments and positions primarily relates to the potential for losses arising from adverse changes in foreign currency exchange rates, interest rates and beef
and other food product prices.

As of April 3, 2011, we owned and operated six international restaurants, one each in
Hong Kong, China; Macau, China; Shanghai, China; Mexico City, Mexico; Singapore; and Toronto, Canada. As a result, we are subject to risk from changes in foreign exchange rates. The cash flow risk associated with these rate changes is largely
mitigated by the fact that both revenues and expenses of these locations are denominated in the local currency, which is also the functional currency. However, these changes result in cumulative translation adjustments, which are included in
accumulated other comprehensive income. We do not consider the potential loss resulting from a hypothetical 10% adverse change in quoted foreign currency exchange rates, as of April 3, 2011, to be material.

We also are subject to market risk from exposure to changes in interest rates based on our financing activities. This exposure relates to
borrowings under our Senior Credit Facility that are payable at floating rates of interest. Our other indebtedness, including our mortgage, non-recourse loan and joint venture loans, are payable at fixed rates of interest. As of April 3, 2011,
there were borrowings outstanding under our floating rate Senior Credit Facility of $56.2 million. As a result, a hypothetical 10% fluctuation in interest rates would have an impact of approximately $0.1 million on pre-tax earnings for the three
month period ended April 3, 2011.

We are exposed to market price fluctuations in beef and other food product prices.
Given the historical volatility of beef and other food product prices, this exposure can impact our food and beverage costs. Since we typically set our menu prices in advance of our beef and other food product purchases, we cannot quickly take into
account changing costs of beef and other food items. To the extent that we are unable to pass the increased costs on to our guests through price increases, our results of operations would be adversely affected. To manage this risk in part, we
attempt to enter into fixed price purchase commitments. We currently do not use financial instruments to hedge our risk to market price fluctuations in beef or other food product prices. As a result, a hypothetical 10% fluctuation in beef costs
would have an impact of approximately $1.1 million on pre-tax earnings for the three month period ended April 3, 2011.



|Item 4. | Controls and Procedures
|------- | -----------------------

The Company maintains disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act) designed to
provide reasonable assurance that the information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the
Securities and Exchange Commissions rules and forms. These include, without limitation, controls and procedures designed to ensure that this information is accumulated and communicated to the Companys management, including its Chief
Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Management, with the participation of the Chief Executive and Chief Financial Officers, conducted an evaluation of the
effectiveness of the design and operation of the Companys disclosure controls and procedures as of April 3, 2011. Based on this evaluation, the Companys Chief Executive Officer and Chief Financial Officer have concluded that the
Companys disclosure controls and procedures were effective as of April 3, 2011 at the reasonable assurance level. No changes were made in our internal controls or in other factors that could significantly affect these controls subsequent
to the date of their evaluation.



21



---

##### Table of Contents

Part II - Other Information



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

See
Note 12 Legal Matters and Contingencies in the Notes to Consolidated Financial Statements in Part I, Item 1 of this report for a summary of legal proceedings.



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

There are
no material changes to the risk factors disclosed in the Companys Annual Report on Form 10-K for the fiscal year ended January 2, 2011, except as set forth below.

The results and impact of our announcement that we are exploring strategic alternatives cannot be determined.

In March 2011, we announced that we are exploring strategic alternatives, which may include a potential sale of the Company. There can be no assurance that our review of strategic alternatives will result
in any agreement or transaction, or that if an agreement is executed, that a transaction will be consummated. We do not intend to disclose further developments with respect to this process, unless and until our board of directors approves a specific
transaction or otherwise concludes the review of strategic alternatives. The process of exploring strategic alternatives may result in the incurrence of legal and other professional fees, be disruptive to our business operations, and create
uncertainties with current and potential vendors, employees and business relationships, which could affect our business, financial condition or results of operations. In addition, the market price of our stock may be volatile as we consider
strategic alternatives, and volatility may persist or be increased if and when a decision to pursue a particular alternative (or no alternative) is announced.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

During the three month period ended April 3, 2011, the Company did not purchase shares of its common stock.



22



---

##### Table of Contents

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



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



|* | Filed herewith.
|- | ---------------



23



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.



|      |  |             |  |  |  |                                 |  |                                                              |  | 
|----- |  | ----------- |  |  |  | ------------------------------- |  | ------------------------------------------------------------ |  | 
|      |  |             |  |  |  | MORTONS RESTAURANT GROUP, INC.
|      |  |             |  |  |  | (Registrant)                   
|      |  |             |  |  | 
|Date: |  | May 6, 2011 |  |  |  | By:                             |  | /s/ CHRISTOPHER J. ARTINIAN                                  |  | 
|      |  |             |  |  |  |                                 |  | Christopher J. Artinian                                      |  | 
|      |  |             |  |  |  |                                 |  | Chief Executive Officer, President and Director              |  | 
|      |  |             |  |  |  |                                 |  | (Principal Executive Officer)                                |  | 
|      |  |             |  |  | 
|Date: |  | May 6, 2011 |  |  |  | By:                             |  | /s/ RONALD M. DINELLA                                        |  | 
|      |  |             |  |  |  |                                 |  | Ronald M. DiNella                                            |  | 
|      |  |             |  |  |  |                                 |  | Senior Vice President,
Chief Financial Officer and Treasurer |  | 
|      |  |             |  |  |  |                                 |  | (Principal Financial and Accounting Officer)                 |  | 



24