##### 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 July 2, 2006

OR



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

For the transition period from
 to

Commission file number 1-12692



---

MORTONS RESTAURANT GROUP, INC.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                      |  | 13-3490149                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. employeridentification no.)



|                                                       |  |           
|------------------------------------------------------ |  | ----------
|325 North LaSalle Street, Suite 500, Chicago, Illinois |  | 60610     
|(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 is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer
and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):



|                         |  |                    |  |                          
|------------------------ |  | ------------------ |  | -------------------------
|Large accelerated filer ̈ |  | Accelerated filer ̈ |  | Non- accelerated filer  x

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

As of July 14, 2006, the registrant had 16,900,450 shares of its Common Stock, $0.01
par value, outstanding.



---



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

INDEX



|                                                                                                                          |  |     
|------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                          |  | Page
|Part I - Financial Information                                                                                            |  |     
|                                                                                                                          | 
|Item 1. Financial Statements                                                                                              |  | 3   
|                                                                                                                          | 
|Consolidated Balance Sheets as of July 2, 2006 (unaudited) and January 1, 2006                                            |  | 3   
|                                                                                                                          | 
|Consolidated Statements of Operations for the three and six month periods ended July 2, 2006 and July 3, 2005 - unaudited |  | 5   
|                                                                                                                          | 
|Consolidated Statements of Cash Flows for the six month periods ended July 2, 2006 and July 3, 2005 - unaudited           |  | 6   
|                                                                                                                          | 
|Notes to Unaudited Consolidated Financial Statements                                                                      |  | 7   
|                                                                                                                          | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 14  
|                                                                                                                          | 
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                        |  | 21  
|                                                                                                                          | 
|Item 4. Controls and Procedures                                                                                           |  | 22  
|                                                                                                                          | 
|Part II - Other Information                                                                                               |  |     
|                                                                                                                          | 
|Item 1. Legal Proceedings                                                                                                 |  | 23  
|                                                                                                                          | 
|Item 1A. Risk Factors                                                                                                     |  | 24  
|                                                                                                                          | 
|Item 4. Submission of Matters to a Vote of Security Holders                                                               |  | 24  
|                                                                                                                          | 
|Item 6. Exhibits                                                                                                          |  | 24  
|                                                                                                                          | 
|Signatures                                                                                                                |  | 25  



2



---

##### Table of Contents

Part I - Financial Information

Item 1. Financial Statements

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(amounts in thousands)



|                                               |  |              |         |                 |   |        
|---------------------------------------------- |  | ------------ | ------- | --------------- | - | -------
|                                               |  | July 2, 2006 |         | January 1, 2006
|                                               |  | (unaudited)  |         |                
|Assets                                         |  |              |         |                 |   |        
|Current assets:                                |  |              |         |                 |   |        
|Cash and cash equivalents                      |  | $            | 3,896   |                 | $ | 19,456 
|Marketable securities                          |  |              |        |                 |   | 4,170  
|Accounts receivable                            |  |              | 4,585   |                 |   | 5,028  
|Inventories                                    |  |              | 9,914   |                 |   | 10,128 
|Prepaid expenses and other current assets      |  |              | 6,128   |                 |   | 9,257  
|Income tax receivable                          |  |              | 685     |                 |   | 685    
|Deferred income taxes, net                     |  |              | 6,311   |                 |   | 6,311  
|                                               |  |              |         |                 |   |        
|Total current assets                           |  |              | 31,519  |                 |   | 55,035 
|                                               |  |              |         |                 |   |        
|Property and equipment, at cost:               |  |              |         |                 |   |        
|Furniture, fixtures and equipment              |  |              | 20,900  |                 |   | 19,251 
|Buildings and leasehold improvements           |  |              | 60,939  |                 |   | 57,333 
|Land                                           |  |              | 8,474   |                 |   | 8,474  
|Construction in progress                       |  |              | 2,950   |                 |   | 1,395  
|                                               |  |              |         |                 |   |        
|                                               |  |              | 93,263  |                 |   | 86,453 
|Less accumulated depreciation and amortization |  |              | 23,370  |                 |   | 19,984 
|                                               |  |              |         |                 |   |        
|Net property and equipment                     |  |              | 69,893  |                 |   | 66,469 
|                                               |  |              |         |                 |   |        
|Intangible asset                               |  |              | 92,000  |                 |   | 92,000 
|Goodwill                                       |  |              | 59,250  |                 |   | 61,308 
|Other assets and deferred expenses, net        |  |              | 4,873   |                 |   | 10,006 
|                                               |  |              |         |                 |   |        
|                                               |  | $            | 257,535 |                 | $ | 284,818
|                                               |  |              |         |                 |   |        



3



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets, Continued

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



|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | ------- | - | -------------- | - | ------- | -
|                                                                                                                                                                                  |  | July 2, 2006 |         |   | January 1,2006 |  
|                                                                                                                                                                                  |  | (unaudited)  |         |   |                |  
|Liabilities and Stockholders Equity                                                                                                                                              |  |              |         |   |                |   |         |  
|Current liabilities:                                                                                                                                                              |  |              |         |   |                |   |         |  
|Accounts payable                                                                                                                                                                  |  | $            | 5,855   |   |                | $ | 7,217   |  
|Accrued expenses                                                                                                                                                                  |  |              | 35,769  |   |                |   | 39,737  |  
|Current portion of obligation to financial institution                                                                                                                            |  |              | 119     |   |                |   | 114     |  
|Current portion of 14.0% senior secured notes                                                                                                                                     |  |              |        |   |                |   | 7,400   |  
|Accrued income taxes                                                                                                                                                              |  |              | 773     |   |                |   | 170     |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|Total current liabilities                                                                                                                                                         |  |              | 42,516  |   |                |   | 54,638  |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|7.5% senior secured notes, net of unamortized discount of $11,393 at January 1, 2006                                                                                              |  |              |        |   |                |   | 93,607  |  
|14.0% senior secured notes, less current maturities                                                                                                                               |  |              |        |   |                |   | 40,000  |  
|Borrowings under senior revolving credit facility                                                                                                                                 |  |              | 45,800  |   |                |   |        |  
|Obligation to financial institution, less current maturities                                                                                                                      |  |              | 3,406   |   |                |   | 3,467   |  
|Deferred income taxes                                                                                                                                                             |  |              | 9,405   |   |                |   | 20,774  |  
|Other liabilities                                                                                                                                                                 |  |              | 18,568  |   |                |   | 18,556  |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|Total liabilities                                                                                                                                                                 |  |              | 119,695 |   |                |   | 231,042 |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|Commitments and contingencies                                                                                                                                                     |  |              |         |   |                |   |         |  
|                                                                                                                                                                                  |  |             
|Stockholders equity:                                                                                                                                                             |  |              |         |   |                |   |         |  
|Preferred stock, $0.01 par value per share. 30,000,000 shares authorized, none issued                                                                                             |  |              |        |   |                |   |        |  
|Common stock, $0.01 par value per share. 100,000,000 shares authorized, 16,900,450 and 10,098,500 shares issued and outstanding at
July 2, 2006 and January 1, 2006, respectively |  |              | 169     |   |                |   | 101     |  
|Additional paid-in capital                                                                                                                                                        |  |              | 164,263 |   |                |   | 60,853  |  
|Accumulated other comprehensive (loss) income                                                                                                                                     |  |              | (84     | ) |                |   | 209     |  
|Accumulated deficit                                                                                                                                                               |  |              | (26,508 | ) |                |   | (7,387  | )
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|Total stockholders equity                                                                                                                                                        |  |              | 137,840 |   |                |   | 53,776  |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  
|                                                                                                                                                                                  |  | $            | 257,535 |   |                | $ | 284,818 |  
|                                                                                                                                                                                  |  |              |         |   |                |   |         |  

See accompanying notes to unaudited consolidated financial statements.



4



---

##### 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 |            |              | Six month periods ended |           
|                                                                   |  | July 2, 2006              |            | July 3, 2005 |                         |            | July 2, 2006 |  |   | July 3, 2005 |  
|                                                                   |  | (unaudited)               |           
|Revenues                                                           |  | $                         | 77,980     |              | $                       | 72,940     |              |  | $ | 161,070      |   |  | $ | 150,278    |  
|                                                                   |  |                           |            |             
|Food and beverage costs                                            |  |                           | 25,384     |              |                         | 24,047     |              |  |   | 53,029       |   |  |   | 50,049     |  
|Restaurant operating expenses                                      |  |                           | 37,462     |              |                         | 34,954     |              |  |   | 75,274       |   |  |   | 69,730     |  
|Pre-opening costs                                                  |  |                           | 303        |              |                         | 253        |              |  |   | 932          |   |  |   | 1,345      |  
|Depreciation and amortization                                      |  |                           | 1,896      |              |                         | 1,778      |              |  |   | 3,613        |   |  |   | 3,410      |  
|General and administrative expenses                                |  |                           | 6,155      |              |                         | 5,438      |              |  |   | 11,231       |   |  |   | 10,638     |  
|Marketing and promotional expenses                                 |  |                           | 1,834      |              |                         | 1,481      |              |  |   | 3,011        |   |  |   | 2,904      |  
|Stock compensation expense associated with initial public offering |  |                           |           |              |                         |           |              |  |   | 488          |   |  |   |           |  
|Management fee paid to related party                               |  |                           |           |              |                         | 700        |              |  |   | 390          |   |  |   | 1,400      |  
|                                                                   |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Operating income                                                   |  |                           | 4,946      |              |                         | 4,289      |              |  |   | 13,102       |   |  |   | 10,802     |  
|Gain on sale of investment                                         |  |                           |           |              |                         | (16        | )            |  |   |             |   |  |   | (664       | )
|Costs associated with the repayment of certain debt                |  |                           |           |              |                         |           |              |  |   | 28,003       |   |  |   | 174        |  
|Costs associated with the termination of management agreement      |  |                           |           |              |                         |           |              |  |   | 8,400        |   |  |   |           |  
|Interest expense, net                                              |  |                           | 937        |              |                         | 4,293      |              |  |   | 3,122        |   |  |   | 8,583      |  
|                                                                   |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Income (loss) before income taxes                                  |  |                           | 4,009      |              |                         | 12         |              |  |   | (26,423      | ) |  |   | 2,709      |  
|                                                                   |  |                           |            |             
|Income tax expense (benefit)                                       |  |                           | 1,504      |              |                         | (38        | )            |  |   | (7,302       | ) |  |   | 2,424      |  
|                                                                   |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Net income (loss)                                                  |  | $                         | 2,505      |              | $                       | 50         |              |  | $ | (19,121      | ) |  | $ | 285        |  
|                                                                   |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Net income (loss) per share                                        |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Basic                                                              |  | $                         | 0.15       |              | $                       | 0.01       |              |  | $ | (1.25        | ) |  | $ | 0.03       |  
|Diluted                                                            |  | $                         | 0.15       |              | $                       | 0.01       |              |  | $ | (1.25        | ) |  | $ | 0.03       |  
|                                                                   |  |                           |            |             
|Shares used in computing net income (loss) per share               |  |                           |            |              |                         |            |              |  |   |              |   |  |   |            |  
|Basic                                                              |  |                           | 16,900,450 |              |                         | 10,098,500 |              |  |   | 15,348,073   |   |  |   | 10,098,500 |  
|Diluted                                                            |  |                           | 17,137,600 |              |                         | 10,098,500 |              |  |   | 15,348,073   |   |  |   | 10,098,500 |  

See accompanying notes to unaudited consolidated financial statements.



5



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(amounts in thousands)



|                                                                                                                  |  |                         |          |   |              |   |        |  
|----------------------------------------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ------------ | - | ------ | -
|                                                                                                                  |  | Six month periods ended |         
|                                                                                                                  |  | July 2, 2006            |          |   | July 3, 2005 |  
|                                                                                                                  |  | (unaudited)             |         
|Cash flows from operating activities:                                                                             |  |                         |          |   |              |   |        |  
|Net (loss) income                                                                                                 |  | $                       | (19,121  | ) |              | $ | 285    |  
|Adjustments to reconcile net (loss) income to net cash provided by operating activities:                          |  |                         |          |   |              |   |        |  
|Depreciation, amortization and other non-cash charges                                                             |  |                         | 5,445    |   |              |   | 5,549  |  
|Gain on sale of investment                                                                                        |  |                         |         |   |              |   | (664   | )
|Gain on marketable securities                                                                                     |  |                         | (5       | ) |              |   | (71    | )
|Pre-payment penalties associated with early repayment of 7.5% senior secured notes and 14.0% senior secured notes |  |                         | 20,833   |   |              |   |       |  
|Write-off of deferred financing costs                                                                             |  |                         | 5,951    |   |              |   |       |  
|Issuance of PIK notes in lieu of interest                                                                         |  |                         |         |   |              |   | 2,448  |  
|Redemption of PIK notes                                                                                           |  |                         |         |   |              |   | (946   | )
|Deferred income taxes                                                                                             |  |                         | (8,767   | ) |              |   | 2,085  |  
|Change in assets and liabilities:                                                                                 |  |                         |          |   |              |   |        |  
|Accounts receivable                                                                                               |  |                         | 451      |   |              |   | 392    |  
|Inventories                                                                                                       |  |                         | 234      |   |              |   | 265    |  
|Prepaid expenses and other assets                                                                                 |  |                         | 1,581    |   |              |   | 913    |  
|Accounts payable, accrued expenses and other liabilities                                                          |  |                         | (5,905   | ) |              |   | (2,107 | )
|Accrued income taxes                                                                                              |  |                         | 620      |   |              |   | (176   | )
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Net cash provided by operating activities                                                                         |  |                         | 1,317    |   |              |   | 7,973  |  
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Cash flows from investing activities:                                                                             |  |                         |          |   |              |   |        |  
|Purchases of property and equipment                                                                               |  |                         | (7,002   | ) |              |   | (6,454 | )
|Proceeds from sale of investment                                                                                  |  |                         |         |   |              |   | 674    |  
|Proceeds from sale of marketable securities                                                                       |  |                         | 4,175    |   |              |   |       |  
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Net cash used in investing activities                                                                             |  |                         | (2,827   | ) |              |   | (5,780 | )
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Cash flows from financing activities:                                                                             |  |                         |          |   |              |   |        |  
|Borrowings on senior revolving credit facility                                                                    |  |                         | 63,000   |   |              |   |       |  
|Payments made on senior revolving credit facility                                                                 |  |                         | (17,200  | ) |              |   |       |  
|Repayment of 7.5% senior secured notes, including prepayment penalty                                              |  |                         | (105,317 | ) |              |   |       |  
|Repayment of 14.0% senior secured notes, including prepayment penalty                                             |  |                         | (56,765  | ) |              |   |       |  
|Proceeds from issuance of common stock, net of offering costs                                                     |  |                         | 103,715  |   |              |   |       |  
|Principal reduction on obligations to financial institutions                                                      |  |                         | (56      | ) |              |   | (3,523 | )
|Payment of deferred financing costs                                                                               |  |                         | (1,073   | ) |              |   |       |  
|Decrease in restricted cash                                                                                       |  |                         |         |   |              |   | 131    |  
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Net cash used in financing activities                                                                             |  |                         | (13,696  | ) |              |   | (3,392 | )
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Effect of exchange rate changes on cash                                                                           |  |                         | (354     | ) |              |   | (10    | )
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Net decrease in cash and cash equivalents                                                                         |  |                         | (15,560  | ) |              |   | (1,209 | )
|                                                                                                                  |  |                        
|Cash and cash equivalents at beginning of period                                                                  |  |                         | 19,456   |   |              |   | 10,688 |  
|                                                                                                                  |  |                         |          |   |              |   |        |  
|Cash and cash equivalents at end of period                                                                        |  | $                       | 3,896    |   |              | $ | 9,479  |  
|                                                                                                                  |  |                         |          |   |              |   |        |  

See accompanying notes to unaudited consolidated financial statements.



6



---

##### Table of Contents

MORTONS RESTAURANT GROUP, INC. AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

July 2, 2006 and July 3, 2005



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

The accompanying unaudited
consolidated financial statements of Mortons Restaurant Group, Inc. and its subsidiaries (the Company, we, us and our) have been prepared in accordance with accounting principles generally
accepted in the United States of America for interim financial information and with the instructions to Form 10-Q. Accordingly, they do not include all information and footnotes required by accounting principles generally accepted in the United
States of America for complete financial statements and should be read in conjunction with the Annual Report on Form 10-K for the fiscal year ended January 1, 2006.

The accompanying consolidated financial statements are unaudited and include all adjustments (consisting of normal recurring adjustments and accruals) that management considers necessary for a fair presentation of its
financial position and results of operations for the interim periods presented. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year.

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

Certain reclassifications have been made to prior year amounts to conform to the current year presentation.

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 will be
added.

Mortons Restaurant Group, Inc. (MRG) was incorporated as a Delaware corporation on October 3, 1988 and until
February 14, 2006 was a wholly-owned subsidiary of Mortons Holding Company, Inc. (MHCI), which was incorporated as a Delaware corporation on March 10, 2004 and became the direct parent of the Company on June 4, 2004.
MHCI was a wholly-owned subsidiary of Mortons Holdings, LLC (MHLLC), a Delaware limited liability company which was formed on April 4, 2002. On February 14, 2006, MHCI was merged with and into MRG, with MRG as the
surviving corporation. In accordance with Financial Accounting Standards Boards Statement of Financial Accounting Standard (SFAS) 141, Business Combinations, this transaction represented a merger of entities
under common control and accordingly MRG recognized the assets and liabilities transferred at their carrying amounts. Additionally in accordance with SFAS 141, these financial statements are presented as if MHCI was merged with and into MRG at the
beginning of fiscal 2005. MHCI was a holding company with no independent operations. MHCIs only significant assets, other than its investment in MRG, were a deferred tax asset and deferred financing fees associated with its 14.0% senior
secured notes, which were MHCIs only significant liability.



|2) | Recent Events
|-- | -------------

In February 2006, the Company and
certain selling stockholders completed an initial public offering (IPO) of 6,000,000 and 3,465,0000 shares of common stock, respectively, at $17.00 per share. The Company received net proceeds of approximately $91,036,000 from the sale
of shares of common stock in the offering after deducting underwriting discounts and commissions and estimated offering expenses payable by it. The Company used the net proceeds of the IPO, together with proceeds of $63,000,000 from



7



---

##### Table of Contents

borrowings under its new senior revolving credit facility and $20,166,000 of available cash, as follows:
(1) approximately $106,258,000 to repay all of its outstanding 7.5% senior secured notes, including a prepayment penalty of approximately $11,468,000 and accrued interest of $941,000, (2) approximately $57,043,000 to repay all of
MHCIs outstanding 14.0% senior secured notes, including a prepayment premium of approximately $9,365,000 and accrued interest of $278,000, (3) approximately $8,400,000 to pay the termination fee in connection with the termination of
MHLLCs management agreement with Castle Harlan, Inc. (Castle Harlan), (4) approximately $1,073,000 to pay the financing fees related to its new $115,000,000 senior revolving credit facility, (5) approximately $957,000 to
pay the investment banking and legal fees in connection with the tender offer of its 7.5% senior secured notes and the repurchase of MHCIs 14.0% senior secured notes, (6) approximately $196,000 to pay fees related to the termination of
the Companys working capital facility and (7) approximately $275,000 to collateralize outstanding letters of credit issued under the working capital facility.

In March 2006, the underwriters exercised the over-allotment option to purchase 801,950 additional shares of common stock from the Company at $17.00 per share. The Company received net proceeds of approximately
$12,679,000 from the sale of these additional shares, after deducting underwriting discounts and commissions. During March 2006, the Company used the proceeds from the underwriters exercise of the over-allotment to repay a portion of the
$63,000,000 of borrowings under its new senior revolving credit facility.

On January 4, 2006, the Company purchased from the holders
thereof outstanding common stock, warrants to purchase preferred stock and warrants to purchase common stock of Wilshire Restaurant Group, Inc. (Wilshire), an affiliate of Castle Harlan. The aggregate purchase price was approximately
$1,600,000. Prior to the IPO, the Company dividended these securities, as well as shares of common stock and preferred stock of Wilshire that it purchased in 1999, to MHLLC. MHLLC then transferred a portion of these securities to Wilshire and a
portion to affiliates of Castle Harlan, in each case at the same price as the Company paid in the January 4, 2006 purchase. The transfer by MHLLC to affiliates of Castle Harlan was in exchange for cancellation of approximately $1,600,000 of
return on capital and accreted preferred yield that affiliates of Castle Harlan were entitled to receive with respect to their preferred units of MHLLC. The number of the affiliates of Castle Harlans preferred units of MHLLC that were
cancelled as a result of the transaction was approximately 1,500.



|3) | 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. The Company paid cash interest of approximately $2,163,000 (which includes
capitalized interest of approximately $33,000) and $4,880,000 (which includes capitalized interest of approximately $108,000), and income taxes, net of refunds, of approximately $828,000 and $525,000, for the six month periods ended July 2,
2006 and July 3, 2005, respectively.



|4) | Income Taxes
|-- | ------------

The Companys effective income
tax rate was 27.6% for the six month period ended July 2, 2006 compared with 89.5% for the six month period ended July 3, 2005. The tax rate for the six month period ended July 2, 2006 reflects the Companys estimated annual
effective tax rate for fiscal 2006 adjusted for the tax effects of the non-recurring items related to the Companys IPO. Excluding these effects the Companys estimated annual effective tax rate for fiscal 2006 is expected to approximate
34%. This rate differs from the statutory rate due to the establishment of additional deferred tax assets relating to FICA and other tax credits, state and local taxes and a change in the tax status of foreign subsidiaries.



8



---

##### Table of Contents

During the first quarter of fiscal 2006, goodwill was reduced by $2,058,000 which represents adjustments
in purchase accounting as a result of revisions to the estimated tax rates that were used to establish deferred tax liabilities at the date of acquisition.



|5) | Net Income (Loss) per Share
|-- | ---------------------------

In connection with the
IPO, the Company effected a 10,098.5 for one stock split on February 6, 2006. Accordingly, all references to number of shares in the consolidated financial statements and accompanying notes for periods prior to February 6, 2006 have been
adjusted to reflect the 10,098.5 for one stock split.

The shares outstanding prior to the IPO, 10,098,500 shares as adjusted for the stock
split, include all shares issuable for no consideration to employees who were granted MHLLC common units pursuant to employee subscription agreements. (See Note 7).

Basic and diluted net income (loss) per share have been computed by dividing net income (loss) by the average shares outstanding as adjusted for the 10,098.5 for one stock split. The following table sets forth the
computation of basic and diluted net income (loss) per share (amounts in thousands, except share and per share amounts):



|                                                     |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|---------------------------------------------------- |  | ------------------------- | ---------- | ----------------------- | - | ------------ |  | - | ------------ | - |  | - | ----------
|                                                     |  | Three month periods ended |            | Six month periods ended
|                                                     |  | July 2, 2006              |            | July 3, 2005            |   | July 2, 2006 |  |   | July 3, 2005
|Net income (loss) available to common stockholders   |  | $                         | 2,505      |                         | $ | 50           |  | $ | (19,121      | ) |  | $ | 285       
|                                                     |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|Shares:                                              |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|                                                     |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|Weighted average number of common shares outstanding |  |                           | 16,900,450 |                         |   | 10,098,500   |  |   | 15,348,073   |   |  |   | 10,098,500
|Dilutive shares                                      |  |                           | 237,150    |                         |   |             |  |   |             |   |  |   |          
|                                                     |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|Weighted average number of common shares outstanding |  |                           | 17,137,600 |                         |   | 10,098,500   |  |   | 15,348,073   |   |  |   | 10,098,500
|                                                     |  |                           |            |                         |   |              |  |   |              |   |  |   |           
|Basic net income (loss) per share                    |  | $                         | 0.15       |                         | $ | 0.01         |  | $ | (1.25        | ) |  | $ | 0.03      
|Diluted net income (loss) per share                  |  | $                         | 0.15       |                         | $ | 0.01         |  | $ | (1.25        | ) |  | $ | 0.03      





|6) | Comprehensive (Loss) Income
|-- | ---------------------------

The components of
comprehensive (loss) income for the six month periods ended July 2, 2006 and July 3, 2005 are as follows (amounts in thousands):



|                                   |  |                         |         |   |              |   |     |  
|---------------------------------- |  | ----------------------- | ------- | - | ------------ | - | --- | -
|                                   |  | Six month periods ended |        
|                                   |  | July 2, 2006            |         |   | July 3, 2005 |  
|Net (loss) income                  |  | $                       | (19,121 | ) |              | $ | 285 |  
|Other comprehensive income (loss): |  |                         |         |   |              |   |     |  
|Foreign currency translation       |  |                         | (293    | ) |              |   | (89 | )
|                                   |  |                         |         |   |              |   |     |  
|Total comprehensive (loss) income  |  | $                       | (19,414 | ) |              | $ | 196 |  
|                                   |  |                         |         |   |              |   |     |  



9



---

##### Table of Contents

|7) | Stock Based Compensation
|-- | ------------------------

Equity Incentive
Plan

Prior to the IPO, the Company adopted the 2006 Mortons Restaurant Group, Inc. 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 July 2, 2006, the aggregate number of shares of the Companys common stock that may be granted under the equity incentive plan is 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. On February 9, 2006, prior to and in connection with the IPO, the Company granted and issued 241,500 shares of
restricted stock to certain of its employees and directors pursuant to the equity incentive plan.

Activity relating to the restricted
stock granted pursuant to the equity incentive plan is as follows:



|                                                            |  |         |  
|----------------------------------------------------------- |  | ------- | -
|Unvested restricted stock outstanding as of January 1, 2006 |  |        |  
|Granted                                                     |  | 241,500 |  
|Vested                                                      |  |        |  
|Forfeited                                                   |  | (7,550  | )
|                                                            |  |         |  
|Unvested restricted stock outstanding as of July 2, 2006    |  | 233,950 |  
|                                                            |  |         |  

As of July 2, 2006, there were 1,555,050 shares available for grant.

Effective January 2, 2006, the Company adopted the provisions of SFAS No. 123(R), Share-Based Payments, which establishes
the accounting for employee stock-based awards. Under the provisions of SFAS No. 123(R), 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 statement of operations (amounts in thousands):



|                                                           |  |                                       |     |   |                                     |   |      |  
|---------------------------------------------------------- |  | ------------------------------------- | --- | - | ----------------------------------- | - | ---- | -
|                                                           |  | Three month period ended July 2,
2006 |     |   | Six month period ended July 2,
2006 |  
|Restaurant operating expenses                              |  | $                                     | 39  |   |                                     | $ | 61   |  
|General and administrative expenses                        |  |                                       | 144 |   |                                     |   | 226  |  
|Marketing and promotional expenses                         |  |                                       | 6   |   |                                     |   | 10   |  
|                                                           |  |                                       |     |   |                                     |   |      |  
|Stock-based compensation expense before income tax benefit |  |                                       | 189 |   |                                     |   | 297  |  
|Income tax benefit                                         |  |                                       | (72 | ) |                                     |   | (113 | )
|                                                           |  |                                       |     |   |                                     |   |      |  
|Net compensation expense                                   |  | $                                     | 117 |   |                                     | $ | 184  |  
|                                                           |  |                                       |     |   |                                     |   |      |  

Stock-based compensation expense, net of related income taxes, resulted in a decrease of $0.01 and
$0.01, respectively, in basic and diluted net income per share for the three month period ended July 2, 2006. Stock-based compensation expense, net of related income taxes, resulted in an increase of $0.01 and $0.01, respectively, in basic and
diluted net loss per share for the six month period ended July 2, 2006.

As of July 2, 2006, total remaining unrecognized
compensation cost related to unvested stock-based payment awards, net of estimated forfeitures, was $3,470,000. That cost will be recognized over the five year vesting period.



10



---

##### Table of Contents

Employee Subscription Agreements

In prior years certain of our executives and other employees were granted common units of MHLLC, which represented an ownership interest in MHLLC,
pursuant to employee subscription agreements. Common units granted to an employee pursuant to employee subscription agreements were granted at no cost to the employee. These common units were subject to vesting. Fifty percent of the granted common
units were time-vesting common units and vested upon certain dates if the employee was employed as of such date. However, if the employee had been continuously employed by the Company from the date of grant to the date of a change of control, any
unvested time vesting units immediately vested simultaneously with the consummation of the change of control. During the three and six month periods ended July 3, 2005, the Company recorded compensation expense that represented the
straight-line amortization of the difference between the fair value at the date of grant of $0.01 per common unit and the exercise price (which was zero) of the common units of the outstanding time-vesting common units. The compensation expense
recorded during the three and six month periods ended July 3, 2005 was insignificant.

In addition, fifty percent of the granted
common units vested upon certain change of control or liquidation events if the employee was employed as of such date. In February 2006, the unvested MHLLC common units vested prior to the IPO. In connection with the vesting of these MHLLC common
units, the Company recorded compensation expense of approximately $488,000 during February 2006. The MHLLC common units entitled the holder thereof to receive shares of the Companys common stock in a distribution by MHLLC that was effected
prior to the IPO. The distribution of shares of the Companys common stock to the holders of the MHLLC common units was made using outstanding shares of the Companys common stock that were owned by MHLLC and therefore did not involve the
issuance of new shares of the Companys common stock. Employees received one share of the Companys stock for approximately 2.7 MHLLC common units held by them.



|8) | Financial Information about Geographic Areas
|-- | --------------------------------------------

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



|         |  |                           |       |              |                         |      |              |  |   |              |   |  |   |      
|-------- |  | ------------------------- | ----- | ------------ | ----------------------- | ---- | ------------ |  | - | ------------ | - |  | - | -----
|         |  | Three month periods ended |       |              | Six month periods ended
|         |  | July 2, 2006              |       | July 3, 2005 |                         |      | July 2, 2006 |  |   | July 3, 2005
|Domestic |  | $                         | 3,075 |              | $                       | (600 | )            |  | $ | (28,292      | ) |  | $ | 1,534
|Foreign  |  |                           | 934   |              |                         | 612  |              |  |   | 1,869        |   |  |   | 1,175
|         |  |                           |       |              |                         |      |              |  |   |              |   |  |   |      
|Total    |  | $                         | 4,009 |              | $                       | 12   |              |  | $ | (26,423      | ) |  | $ | 2,709
|         |  |                           |       |              |                         |      |              |  |   |              |   |  |   |      



|9) | Restaurant Activity
|-- | -------------------

During March 2006, a new
Mortons steakhouse was opened in Troy, Michigan. With the exception of the Mortons steakhouse in New Orleans, which was temporarily closed from August 28, 2005 until January 12, 2006 due to the effects of Hurricane Katrina, no
restaurants were closed during the six month periods ended July 2, 2006 and July 3, 2005.

The Company currently has signed
leases for new Mortons steakhouses in Anaheim, California; Coral Gables, Florida; Northbrook, Illinois; Houston, Texas; San Jose, California and Woodland Hills, California.

During January 2006, the Company signed a new long-term lease with respect to its existing Bertolinis restaurant located in Las Vegas, Nevada. In
conjunction with the new lease, a new restaurant will be built at this location, and as a result the Company is currently planning to close the existing Bertolinis restaurant, beginning August 2006. Construction of the new restaurant is
currently planned to last from



11



---

##### Table of Contents

August 2006 through December 2006, although the actual construction period may begin later or last longer. During the
construction period, the Company will incur rent expense, utility expense and other fixed costs and construction costs with respect to the lease of this restaurant and it will also lose the revenues that would have been generated had the existing
restaurant remained open, all of which will adversely affect its results of operations. The Company estimates that it will incur pre-opening expenses and other fixed costs relating to this new lease of approximately $1,600,000 pre-tax, although the
actual amount could be greater. As a result of this planned closing, and based on current conditions and current estimates, the Company believes that for the third quarter of fiscal 2006 it may incur a consolidated net loss that could be
substantially larger than the consolidated net loss that it incurred in the third quarter of fiscal 2005.



|10) | Legal Matters and Contingencies
|--- | -------------------------------

Since August 2002,
a number of the Companys current and former employees in New York, Massachusetts and Florida have initiated arbitrations with the American Arbitration Association in their respective states alleging that the Company has violated state
(Massachusetts arbitration), state and federal (New York arbitrations) and federal (Florida arbitrations) wage and hour laws regarding the sharing of tips with other employees and failure to pay for all hours worked. There are two group arbitrations
pending in Florida. One is proceeding in Palm Beach as a collective action with approximately 25 claimants. The second is proceeding in Miami as a consolidated action with approximately four claimants. In addition, there is one individual demand for
arbitration pending in Florida that may ultimately be joined to the Miami arbitration. The arbitrator in the New York arbitrations has permitted the approximately 88 claimants to consolidate their arbitrations into one action and proceed as a
collective action. The arbitrator has rendered a decision that the wage hour laws have been willfully violated, but there has been no determination as to damages or attorneys fees. The Company has moved to vacate that decision. At this time,
it is not possible to predict the outcome of the motion to vacate. The complainants in New York are seeking an aggregate of approximately $1.7 million excluding fees. The Massachusetts arbitrator has ruled that the claimants may proceed as a class,
but to date there are three people in the class and the arbitrator recently ruled that there would be no automatic certification. In general, the complainants are seeking restitution of tips, the difference between the tip credit wage and the
minimum wage, payment for hours worked off the clock (in the Miami arbitration and in the individual Florida arbitrations only), liquidated damages and attorneys fees and costs. The Company is contesting these matters vigorously. The
complainants in Florida and Massachusetts have not stated the estimated amount of damages they seek and, at this stage of the proceedings, it is not possible to state the estimated damages sought by the complainants.

In November 2004, current and former employees of the Sacramento, California Mortons steakhouse commenced a federal lawsuit in the Superior Court
of the State of California, County of Sacramento, asserting individual, representative and class claims against the Sacramento Mortons steakhouse and several other Mortons steakhouses. The plaintiffs asserted claims based on the
Companys alleged failure to provide them with meal and rest periods, and for unlawful tip sharing and unfair competition. The plaintiffs seek restitution of tips, meal and break period compensation and attorneys fees. The plaintiffs have
not stated the estimated amount of damages they seek and, at this stage of the proceedings, it is not possible to state the estimated damages sought by the plaintiffs. Dismissals with prejudice for all defendants, except the Sacramento Mortons
steakhouse, were granted. The claims against the Sacramento Mortons steakhouse have been moved to arbitration.

In May 2005, a former
employee of the Boston, Massachusetts Mortons steakhouse filed a nationwide class action complaint in federal court in the United States District Court, District of Massachusetts, alleging that the sharing of tips with other restaurant
employees violates the Fair Labor Standards Act. The Company moved to dismiss the complaint and compel arbitration. While the motion was pending, the plaintiff filed a nationwide collective action demand for arbitration with the American Arbitration
Association. The demand for arbitration alleges the same facts as the lawsuit filed in federal court. The Companys motion to dismiss was granted and the matter is moving forward as an arbitration. On January 13, 2006, the original
claimant



12



---

##### Table of Contents

sought to add a second claimant, a former employee of the Portland and Phoenix restaurants. The Company has opposed that
request. The arbitrator ruled that the request would be held in abeyance pending a showing that the claimants are similarly situated. The plaintiff has not stated the estimated amount of damages sought and, at this stage of the proceedings, it is
not possible to state the estimated damages sought by the plaintiffs.

In March 2006, a former employee of the Burbank Mortons
steakhouse filed a class and collective action in Superior Court in Los Angeles, California alleging that the sharing of tips with other restaurant employees violates federal and state laws. The case was brought on behalf of all California servers,
current and former, for a four year period. The plaintiff has not stated an estimated amount of damages and at this stage of the proceedings it is not possible to estimate the damages sought by the plaintiff.

The Company has not established any accruals for judgments, and insurance is not available to cover any liabilities, with respect to these wage and hour
matters. The Company is involved in various other claims and legal actions 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.



13



---

##### Table of Contents

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

Results of Operations

Three Month Period ended July 2, 2006 (13 weeks) compared to Three Month Period ended July 3, 2005
(13 weeks) and Six Month Period ended July 2, 2006 (26 weeks) compared to Six Month Period ended July 3, 2005 (26 weeks)

Our net income for the three month period ended July 2, 2006 was $2.5 million compared to net income for the three month period ended July 3, 2005 of $50,000. The change is primarily due to a decrease in interest expense and an
increase in comparable restaurant revenues and the impact of new restaurants, net of the related food and beverage costs as discussed below. Our net loss for the six month period ended July 2, 2006 was $19.1 million compared to net income for
the six month period ended July 3, 2005 of $0.3 million. The change is primarily due to costs associated with the repayment of debt and the costs associated with the termination of the management agreement, partially offset by an increase in
comparable restaurant revenues and the impact of new restaurants, net of the related food and beverage costs as discussed below. For purposes of this discussion, when we refer to comparable restaurants we mean restaurants open for all of the two
periods being compared.

Revenues increased $5.0 million, or 6.9%, to $78.0 million for the three month period ended July 2, 2006 from
$72.9 million for the three month period ended July 3, 2005. Revenues increased $2.3 million due to an increase in revenues from comparable restaurants. Revenues increased $2.9 million due to the opening of five new restaurants (one in the
three month period ended April 2, 2006 and four in fiscal 2005). Revenues relating to the Mortons steakhouse in New Orleans, Louisiana decreased $0.2 million. Average revenue per restaurant open all of either period increased 4.0%.
Revenues for the three month period ended July 2, 2006 also reflect the impact of aggregate menu price increases at our Mortons steakhouses of approximately 0.5% in May 2005, 0.5% in February 2006 and 0.5% in May 2006 and the impact of a
menu price increase at our Bertolinis restaurants of approximately 8.0% in February 2006. We believe that Mortons revenues for the three month period ended July 2, 2006 were unfavorably impacted by an April 2006 Easter versus March
2005.

Revenues increased $10.8 million, or 7.2%, to $161.1 million for the six month period ended July 2, 2006 from $150.3 million
for the six month period ended July 3, 2005. Revenues increased $5.5 million due to an increase in revenues from comparable restaurants. Revenues increased $5.7 million due to the opening of five new restaurants (one in the three month period
ended April 2, 2006 and four in fiscal 2005). Revenues relating to the Mortons steakhouse in New Orleans, Louisiana decreased $0.4 million. Average revenue per restaurant open all of either period increased 0.4%. Revenues for the three
month period ended July 2, 2006 also reflect the impact of aggregate menu price increases at our Mortons steakhouses of approximately 0.5% in May 2005, 0.5% in February 2006 and 0.5% in May 2006 and the impact of a menu price increase at
our Bertolinis restaurants of approximately 8.0% in February 2006.

Percentage changes in restaurant revenues for the three and six
month periods ended July 2, 2006 versus the three and six month periods ended July 3, 2005 for comparable restaurants are as follows:



14



---

##### Table of Contents

|            |  |                                                                                                                        |   |  |                                                                                                                     |  
|----------- |  | ---------------------------------------------------------------------------------------------------------------------- | - |  | ------------------------------------------------------------------------------------------------------------------- | -
|            |  | Percentage Change Three month periodended July 2, 2006 (13 weeks) vs. Three month period ended July 3, 2005 (13 weeks) |   |  | Percentage Change Six month period ended July 2,
2006 (26 weeks) vs. Six month period ended July 3, 2005 (26 weeks) |  
|Mortons    |  | 3.5                                                                                                                    | % |  | 4.0                                                                                                                 | %
|Bertolinis |  | 1.1                                                                                                                    | % |  | 2.5                                                                                                                 | %
|Total       |  | 3.4                                                                                                                    | % |  | 3.9                                                                                                                 | %

Food and beverage costs increased $1.3 million, or 5.6%, to $25.4 million for the three month
period ended July 2, 2006 from $24.0 million for the three month period ended July 3, 2005. These costs increased $3.0 million, or 6.0%, to $53.0 million for the six month period ended July 2, 2006 from $50.0 million for the six month
period ended July 3, 2005. These increases were primarily due to the opening of five new restaurants (one in the three month period ended April 2, 2006 and four in fiscal 2005). These costs as a percentage of revenues decreased by 0.4% to
32.6% for the three month period ended July 2, 2006 from 33.0% for the three month period ended July 3, 2005 and decreased by 0.4% to 32.9% for the six month period ended July 2, 2006 from 33.3% for the six month period ended
July 3, 2005.

Restaurant operating expenses, which include labor, occupancy and other operating expenses, increased $2.5 million, or
7.2%, to $37.5 million for the three month period ended July 2, 2006 from $35.0 million for the three month period ended July 3, 2005. These costs increased $5.5 million, or 8.0%, to $75.3 million for the six month period ended
July 2, 2006 from $69.7 million for the six month period ended July 3, 2005. Restaurant operating expenses as a percentage of revenues increased 0.1% to 48.0% for the three month period ended July 2, 2006 from 47.9% for the three
month period ended July 3, 2005 and increased 0.3% to 46.7% for the six month period ended July 2, 2006 from 46.4% for the six month period ended July 3, 2005. These increases were primarily due to increased wages and benefit costs as
well as increased utility costs and rent expense. Included in the three month periods ended July 2, 2006 and July 3, 2005 is non-cash rent recorded in accordance with SFAS No. 13 of $0.3 million and $0.2 million, respectively.
Included in the six month periods ended July 2, 2006 and July 3, 2005 is non-cash rent recorded in accordance with SFAS No. 13 of $0.6 million and $0.5 million, respectively.

Pre-opening costs remained consistent at $0.3 million for the three month periods ended July 2, 2006 and July 3, 2005. These costs decreased
$0.4 million, or 30.7%, to $0.9 million for the six month period ended July 2, 2006 from $1.3 million for the six month period ended July 3, 2005. We expense all costs incurred during restaurant start-up activities, including pre-opening
costs, as incurred. 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 $0.1 million, or 6.6%, to $1.9 million for the three month period ended July 2, 2006 from $1.8 million for the three month period ended July 3, 2005. Depreciation and
amortization increased $0.2 million, or 6.0%, to $3.6 million for the six month period ended July 2, 2006 from $3.4 million for the six month period ended July 3, 2005.

General and administrative expenses increased $0.7 million, or 13.2%, to $6.2 million for the three month period ended July 2, 2006 from $5.4
million for the three month period ended July 3, 2005. These costs increased $0.6 million, or 5.6%, to $11.2 million for the six month period ended July 2, 2006 from



15



---

##### Table of Contents

$10.6 million for the six month period ended July 3, 2005. These increases are primarily due to an increase in legal
and professional costs due in part to an intellectual property matter, which was resolved during the three month period ended July 2, 2006. These increases were partially offset by decreases primarily due to the retirement of Allen J.
Bernstein, our former President and Chief Executive Officer. In conjunction with Mr. Bernsteins retirement, four administrative employees, who received salaries, bonuses and other benefits during fiscal 2005, ceased to be our employees as
of the beginning of fiscal 2006. General and administrative expenses as a percentage of revenues increased 0.4% to 7.9% for the three month period ended July 2, 2006 from 7.5% for the three month period ended July 3, 2005 and decreased
0.1% to 7.0% for the six month period ended July 2, 2006 from 7.1% for the six month period ended July 3, 2005.

Marketing and
promotional expenses increased $0.4 million, or 23.8%, to $1.8 million for the three month period ended July 2, 2006 from $1.5 million for the three month period ended July 3, 2005. These costs increased $0.1 million, or 3.7%, to $3.0
million for the six month period ended July 2, 2006 from $2.9 million for the six month period ended July 3, 2005. These costs as a percentage of revenues increased 0.4% to 2.4% for the three month period ended July 2, 2006 from 2.0%
for the three month period ended July 3, 2005 and remained consistent at 1.9% for the six month periods ended July 2, 2006 and July 3, 2005. These increases were primarily due to the timing of our marketing expenditures and an
increase in public relation costs and local marketing by our restaurants.

Stock compensation expense associated with the initial
public offering of $0.5 million represents a one-time charge relating to the vesting of MHLLC executive common units previously granted to certain employees prior to the IPO (see Note 7 to our unaudited consolidated financial statements).

Management fee paid to related party was $0.4 million for the six month period ended July 2, 2006. Management fee paid to related
party was $0.7 million and $1.4 million for the three and six month periods July 3, 2005, respectively. We paid this fee pursuant to MHLLCs management agreement with Castle Harlan. The management agreement was terminated in conjunction
with the IPO. As a result, there was no such fee paid during the three month period ended July 2, 2006.

Gain on sale of investment of
$0.7 million for the six month period ended July 3, 2005 represents a one-time gain from the sale of stock in a privately owned company.

Costs associated with the repayment of certain debt of $28.0 million for the six month period ended July 2, 2006 represents (1) a prepayment premium of approximately $11.5 million in connection with the repayment of all of our
outstanding 7.5% senior secured notes, (2) a prepayment premium of approximately $9.4 million in connection with the repayment of all of MHCIs outstanding 14.0% senior secured notes, (3) approximately $0.9 million of investment
banking and legal fees in connection with the tender offer of our 7.5% senior secured notes and the repurchase of MHCIs 14.0% senior secured notes, (4) the write-off of deferred financing and other costs relating to our 7.5% senior
secured notes, MHCIs 14.0% senior secured notes and our working capital facility of approximately $6.0 million and (5) approximately $0.2 million of fees related to the termination of our working capital facility. Costs associated with
the repayment of certain debt of approximately $0.2 million for the six month period ended July 3, 2005 represent prepayment penalties that were incurred with the early repayment of certain mortgages.

Costs associated with the termination of the management agreement of $8.4 million for the six month period ended July 2, 2006 represents a fee
relating to the termination of MHLLCs management agreement with Castle Harlan in conjunction with the IPO.

Interest expense, net,
decreased $3.4 million, or 78.2%, to $0.9 million for the three month period ended July 2, 2006 from $4.3 million for the three month period ended July 3, 2005. Interest expense, net, decreased $5.5 million, or 63.6%, to $3.1 million for
the six month period ended July 2, 2006 from $8.6



16



---

##### Table of Contents

million for the six month period ended July 3, 2005. These decreases are due to the repayment of the 7.5% senior
secured notes and MHCIs 14.0% senior secured notes in connection with the IPO partially offset by the interest relating to borrowings under our new revolving credit facility. Interest income was not significant in any of these periods.

Provision for income taxes consisted of income tax benefit of $7.3 million and income tax expense of $2.4 million for the six month period
ended July 2, 2006 and the six month period ended July 3, 2005, respectively. Our 2006 effective tax rate differs from the statutory rate due to the establishment of additional deferred tax assets relating to FICA and other tax credits,
state and local taxes and a change in the tax status of foreign subsidiaries. Our 2005 effective tax rate differs from the statutory rate due to non-deductible interest relating to our then-outstanding 7.5% senior secured notes and MHCIs
then-outstanding 14.0% senior secured notes, incremental state, local and foreign taxes and a change to the tax status of foreign subsidiaries partially offset by benefits from a reduction in the valuation allowance and change in effective state
rate.

Liquidity and Capital Resources

Our principal liquidity requirements are to meet our lease obligations and 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 adversely affect the availability of funds, we expect to finance our operations, including costs of opening currently planned new restaurants, for
at least the next several years through cash provided by operations and through borrowings available under our senior revolving credit facility. We cannot be sure, however, that this will be the case and we may seek additional financing in the
future. In addition, we rely to a significant degree on landlord contributions as a means of financing the costs of opening new restaurants, and any substantial reduction in the amount of those contributions could adversely affect our liquidity. As
of July 2, 2006, we had cash and cash equivalents of $3.9 million compared to $19.5 million as of January 1, 2006.

Working
Capital and Cash Flows

As of July 2, 2006 we had, in the past we have had, and in the future we may have, negative working capital
balances. We do not have significant receivables and 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 noncurrent capital expenditures and or to pay a dividend, to the extent permitted, to MHCI to repay outstanding Paid-In-Kind (PIK) notes. On February 14, 2006, the PIK notes
were repaid in connection with our IPO.

Operating Activities. Cash flows provided by operating activities for the six month period
ended July 2, 2006 were $1.3 million, consisting primarily of net income before depreciation, amortization, prepayment penalties associated with the early repayment of debt and the write-off of deferred financing costs of $13.1 million
partially offset by a change in deferred income taxes of $8.8 million and a decrease in accounts payable, accrued expenses and other liabilities of $5.9 million.

Investing Activities. Cash flows used for investing activities for the six month period ended July 2, 2006 were $2.8 million due to purchases of property and equipment of $7.0 million partially offset by
proceeds from the sale of marketable securities of $4.2 million.

Financing Activities. Cash flows used for financing activities for
the six month period ended July 2, 2006 were $13.7 million primarily consisting of the repayment of our 7.5% senior secured notes, including a prepayment penalty, of $105.3 million, the repayment of MHCIs 14.0% senior secured notes,
including a



17



---

##### Table of Contents

prepayment penalty, of $56.8 million and the payment of deferred financing costs related to our senior revolving credit
facility of $1.1 million partially offset by proceeds from the issuance of common stock, net of offering costs, of $103.7 million and net borrowings under our senior revolving credit facility of $45.8 million.

Debt and Other Obligations

Senior Revolving Credit Facility

On February 14, 2006 we entered into a $115.0 million senior revolving credit facility with Wachovia Bank, N.A.
(Wachovia), as administrative agent, Royal Bank of Canada, as syndication agent, and a syndicate of other financial institutions, as lenders. Our senior revolving credit facility matures on February 14, 2011. Our indirect
wholly-owned subsidiary, Mortons of Chicago, Inc., is the borrower under the facility. We and most of our other domestic subsidiaries are guarantors of the facility. As of July 2, 2006, we had outstanding borrowings of approximately $45.8
million under our senior revolving credit facility and approximately $0.3 million was restricted for letters of credit. As of July 2, 2006, we were in compliance with all of our financial covenants.

All of the senior revolving credit facility is available for letters of credit and up to $5.0 million will be available for swingline loans. Subject to
customary conditions, including the absence of defaults under the senior revolving credit facility, amounts available under the senior revolving credit facility may be borrowed, repaid and reborrowed, as applicable, including in the form of letters
of credit and swingline loans, until the maturity date thereof. The availability under the senior revolving credit facility will be reduced by the aggregate amount of our outstanding letters of credit and swingline loans.

The senior revolving credit facility also provides us with the right to seek to increase the facility by an additional $50.0 million, in the form of
either additional revolving loans or term loans, on up to two occasions in a minimum principal amount of $25.0 million on each occasion, which we refer to as the incremental facility. None of the lenders under the revolving credit facility will be
obligated to provide the incremental facility. If our then existing lenders do not elect to provide commitments for a portion of the incremental facility, we would have to seek the remaining commitments from other lenders, although there can be no
assurance that we would be able to do so. In addition, the incremental facility will only be available if (i) no default or event of default under the senior revolving credit facility has occurred and is continuing at the time of such increase,
(ii) the borrower is in pro forma compliance with the financial covenants at the time of such increase, and (iii) the administrative agent for our senior revolving credit facility has received certain other documentation from the borrower.
The portion of the incremental facility in the form of revolving loans would not be allowed to have a shorter maturity or higher interest rate margins or fees than the senior revolving credit facility.

Loans under the senior revolving credit facility bear interest, at the borrowers option, at a rate per annum equal to either: (i) the base
rate plus an applicable margin, or (ii) the LIBOR rate plus an applicable margin. The base rate is a rate per annum equal to the greater of (i) Wachovias prime commercial lending rate as announced from time to time or (ii) the
federal funds rate plus 0.50% per annum. The LIBOR rate is the London Interbank Offered Rate (as quoted on Telerate Page 3750) for corresponding deposits of U.S. dollars for the relevant interest period, as selected by the borrower.

The applicable margin for the senior revolving credit facility is determined quarterly based on our adjusted leverage ratio for the trailing twelve
month period calculated from the most recently delivered financial statements. The applicable margin for LIBOR rate loans ranges from 0.625% to 1.000% based on our adjusted leverage ratio and the applicable margin for base rate loans is 0.000%.



18



---

##### Table of Contents

The senior revolving credit facility contains various affirmative and negative covenants customary for
similar credit facilities. The affirmative covenants include, but are not limited to: compliance with environmental and other laws, maintenance of properties and insurance and covenants regarding guarantors. The negative covenants include, but are
not limited to covenants that would, subject to customary exceptions for similar credit facilities: (i) prohibit certain mergers and consolidations by us and our subsidiaries with other persons; (ii) limit the ability to change the lines
of business in which we and our subsidiaries are involved; (iii) limit assets sales out of the ordinary course of business or sale-leaseback transactions; (iv) prohibit material changes in accounting policies; (v) prohibit changes in
our fiscal year; (vi) limit our ability and our subsidiaries ability to enter into joint ventures, acquisitions and other investments; (vii) prohibit us and our subsidiaries from incurring additional indebtedness and from
guaranteeing obligations of others; (viii) prohibit us and our subsidiaries from creating, incurring, assuming or permitting to exist any lien on or with respect to any property or asset; (ix) restrict us and our subsidiaries from entering
into any agreement that prohibits any lien upon any of our or their properties or assets, or that prohibits or limits the ability of our subsidiaries to make distributions or other payments to us; (x) restrict us from redeeming, retiring or
purchasing capital stock or declaring, paying or making any dividends or distributions with respect to capital stock or certain payments or prepayments of principal of, premium, or interest on, or redemption, purchase, retirement, defeasance,
sinking fund or similar payment with respect to, any subordinated indebtedness; (xi) prohibit us and our subsidiaries from entering into any transaction with any of our affiliates on terms that are less favorable to us or that subsidiary than
those that might be obtained at the time from a third party; and (xii) prohibit amendments and other modifications and waivers of material rights under certain material agreements or our organizational documents if the effect of such amendment,
modification or waiver would be materially adverse to us or the lenders under the senior revolving credit facility.

Under the senior
revolving credit facility, we are required to comply with a minimum fixed charge coverage ratio of 1.5:1, a maximum adjusted leverage ratio of 5:1 and a limit on our capital expenditures. Our annual capital expenditures are not allowed to exceed
$33.5 million for fiscal year 2006, $27.5 million for fiscal years 2007 and 2008 and $30.0 million for fiscal year 2009 and thereafter. This covenant also provides for a one year carry-forward of unused amounts from the prior fiscal year.

The senior revolving credit facility contains customary events of default (subject to customary exceptions, thresholds and grace periods),
including, without limitation for: (i) nonpayment of principal or interest; (ii) failure to perform or observe covenants; (iii) inaccuracy or 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; (ix) certain ERISA matters; and (x) certain change of control events relating to us. 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 senior
revolving credit facility and to seize and sell the collateral pledged to secure the borrowings and other obligations under the senior revolving credit facility.

Previously Outstanding 7.5% Senior Secured Notes

On July 7, 2003, we completed a private offering of $105.0 million in
aggregate principal amount at maturity of 7.5% senior secured notes due July 1, 2010. The notes were issued at a discount of 15% and a yield to maturity of 12.005% including the accretion of the discount and the amortization of the related
deferred financing costs. The notes were fully and unconditionally guaranteed on a senior secured basis by all of our present and future domestic restricted subsidiaries. On December 22, 2003, we filed a registration statement with the
Securities and Exchange Commission with respect to notes having substantially identical terms as the original notes, as part of an offer to exchange registered notes for the privately-issued original



19



---

##### Table of Contents

notes. The new notes evidenced the same debt as the original notes, were entitled to the benefits of the indenture
governing the original notes and were treated under the indenture as a single class with the original notes. The exchange offer was completed on January 28, 2004. We refer to these notes as our 7.5% senior secured notes. On February 14,
2006, in connection with the IPO, we repaid these notes.

Prior Working Capital Facility

On July 7, 2003, we entered into a $15.0 million senior secured working capital facility with Wells Fargo Foothill, Inc. As of January 1, 2006,
we had no borrowings outstanding under our working capital facility and approximately $0.3 million was restricted for letters of credit. On February 14, 2006, in connection with the IPO, we terminated this facility.

Mortgages

During 1998 and 1999, certain of our
subsidiaries entered into a total of six mortgage loans with GE Capital Franchise Finance aggregating $18.9 million with interest rates ranging from 7.68% to 9.26% per annum, the proceeds of which were used to fund the purchases of land and
construction of restaurants. The loans generally require monthly payments of principal and interest. On July 2, 2006 and January 1, 2006, the aggregate outstanding principal balance due on these loans was approximately $3.5 million and
$3.6 million, respectively, of which approximately $0.1 million and $0.1 million, respectively, of principal is included in Current portion of obligation to financial institutions in the accompanying consolidated balance sheets. We
repaid one mortgage in May 2003, one in September 2003, two in April 2004 and one in February 2005. The remaining mortgage outstanding as of July 2, 2006 bears interest at 8.98% and is scheduled to mature in March 2021. As of July 2, 2006,
we were in compliance with all of our financial covenants.

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

Contractual Commitments. The following table represents our contractual commitments associated with our debt and other obligations disclosed above
as of July 2, 2006:



|                                                                    |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|------------------------------------------------------------------- |  | ---------------------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------ |  | - | ------- |  | - | -------
|                                                                    |  | Remainderof 2006       |        | 2007 |   | 2008   |  | 2009 |        | 2010 |   | Thereafter |  | Total
|                                                                    |  | (amounts in thousands)
|New senior revolving credit facility, including interest (a)        |  | $                      | 1,366  |      | $ | 2,732  |  | $    | 2,732  |      | $ | 2,732      |  | $     | 2,732  |  | $ | 46,141  |  | $ | 58,435 
|Mortgage loan with GE Capital Franchise Finance, including interest |  |                        | 218    |      |   | 436    |  |      | 435    |      |   | 435        |  |       | 436    |  |   | 4,459   |  |   | 6,419  
|                                                                    |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Subtotal                                                            |  |                        | 1,584  |      |   | 3,168  |  |      | 3,167  |      |   | 3,167      |  |       | 3,168  |  |   | 50,600  |  |   | 64,854 
|Operating leases                                                    |  |                        | 10,307 |      |   | 22,779 |  |      | 23,679 |      |   | 23,125     |  |       | 22,469 |  |   | 147,786 |  |   | 250,145
|Purchase commitments                                                |  |                        | 12,392 |      |   |       |  |      |       |      |   |           |  |       |       |  |   |        |  |   | 12,392 
|Letters of credit                                                   |  |                        | 275    |      |   |       |  |      |       |      |   |           |  |       |       |  |   |        |  |   | 275    
|                                                                    |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        
|Total                                                               |  | $                      | 24,558 |      | $ | 25,947 |  | $    | 26,846 |      | $ | 26,292     |  | $     | 25,637 |  | $ | 198,386 |  | $ | 327,666
|                                                                    |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |        |  |   |         |  |   |        

---

|(a) | Interest is based on borrowings as of July 2, 2006 and current interest rates.
|--- | ------------------------------------------------------------------------------

During the first six months of fiscal 2006, our net investment in fixed assets and related investment costs, including pre-opening costs, approximated $7.9 million. We estimate that we will spend up to approximately
$32.0 million in fiscal 2006, including the $7.9 million recorded in the first six months of fiscal 2006, to finance ordinary refurbishment of existing restaurants, remodel the bar area in selected restaurants to include our Bar 12.21 concept, add additional Boardrooms in selected restaurants
and make capital expenditures for new restaurants. These capital expenditures are expected to be reduced by landlord development allowances of approximately $8.5 million. We anticipate that funds generated through operations and through borrowings
under our new senior revolving credit facility, together with landlord contributions, will be sufficient to fund these currently planned expenditures through the end of fiscal 2006. We cannot be sure, however, that this will be the case.



20



---

##### Table of Contents

New Accounting Standards

In July 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxes  an interpretation of FASB Statement No. 109 (FIN 48), which clarifies the accounting and disclosure for uncertain tax positions, as defined. FIN 48 seeks to reduce the diversity in practice associated with certain
aspects of the recognition and measurement related to accounting for income taxes. This interpretation is effective for fiscal years beginning after December 15, 2006. The Company has not yet determined the impact this interpretation will have
on our results of operations or financial position.

During October 2005, the FASB issued FASB Staff Position No. FAS 13-1 (FSP
13-1) which requires a lessee to cease capitalizing rental costs during the construction period as of the first reporting period beginning after December 15, 2005, which is the effective date of FSP 13-1. In accordance with FSP 13-1,
beginning January 2, 2006 rental costs incurred during the construction period have been recognized as rental expense, in pre-opening costs, which was not material to the Companys financial statements.

Forward-Looking Statements

This quarterly report 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.
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,
plans, expects, and similar expressions are intended to identify forward-looking statements. The Company cautions that these statements are further qualified by important economic and competitive factors that could cause
actual results to differ materially, or otherwise, from those in the forward-looking statements, including, without limitation, risks of the restaurant industry, including a highly competitive environment and industry with many well-established
competitors with greater financial and other resources than the Company, and the impact of changes in consumer tastes, local, regional and national economic and market conditions, restaurant profitability levels, expansion plans, demographic trends,
traffic patterns, employee availability and benefits, cost increases, product safety and availability, government regulation and other risks detailed from time to time in the Companys reports filed with the Securities and Exchange Commission.
In addition, the Companys ability to expand 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 and obtain various government permits and licenses and the recruitment and training of skilled management and restaurant employees. Accordingly, such forward-looking statements do not purport to be predictions of future events or
circumstances and therefore there can be no assurance that any forward-looking statement contained herein will prove to be accurate. The Company assumes no obligation to update the forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The inherent risk in market risk
sensitive instruments and positions primarily relates to potential losses arising from adverse changes in foreign currency exchange rates and interest rates.

As of July 2, 2006, we owned and operated four international restaurants, one in Hong Kong, one in Singapore, one in Toronto, Canada and one in Vancouver, Canada. As a result, we are subject to risk from changes
in foreign exchange rates. These changes result in cumulative translation adjustments, which are



21



---

##### Table of Contents

included in accumulated other comprehensive income (loss). We do not consider the potential loss resulting from a
hypothetical 10% adverse change in quoted foreign currency exchange rates, as of July 2, 2006, 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 revolving credit facility that are payable at floating rates of interest. Our other indebtedness, our
mortgage, is payable at a fixed rate of interest. As of July 2, 2006, there were borrowings outstanding under our floating rate senior revolving credit facility of approximately $45.8 million. As a result, a hypothetical 10% fluctuation in
interest rates would have a $0.1 million impact on earnings for the six month period ended July 2, 2006.

Item 4. Controls and Procedures

As of the end of the period covered by this report, an evaluation of the
effectiveness of the design and operation of our disclosure controls and procedures (as defined under the Securities and Exchange Commission rules) was carried out under the supervision and with the participation of the Companys management,
including our Chief Executive Officer and Chief Financial Officer. The Companys disclosure controls and procedures are designed to ensure that information that the Company must disclose in its reports filed under the Securities Exchange Act of
1934 is recorded, processed, summarized and reported within the time periods specified by the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed
to ensure that information required to be disclosed in the reports that the Company files under the Exchange Act 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. In our 2005 Form 10-K, we identified a material weakness in internal control resulting from inadequate internal resources necessary to review the provision for income taxes. The
Company intends to take the appropriate steps to remedy this weakness prior to our fiscal 2006 year end. Based upon that material weakness, the Chief Executive Officer and the Chief Financial Officer concluded that the design and operation of these
disclosure controls and procedures were not effective as of July 2, 2006. 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.



22



---

##### Table of Contents

Part II - Other Information

Item 1. Legal Proceedings

Since August 2002, a number of the Companys current and former employees
in New York, Massachusetts and Florida have initiated arbitrations with the American Arbitration Association in their respective states alleging that the Company has violated state (Massachusetts arbitration), state and federal (New York
arbitrations) and federal (Florida arbitrations) wage and hour laws regarding the sharing of tips with other employees and failure to pay for all hours worked. There are two group arbitrations pending in Florida. One is proceeding in Palm Beach as a
collective action with approximately 25 claimants. The second is proceeding in Miami as a consolidated action with approximately four claimants. In addition, there is one individual demand for arbitration pending in Florida that may ultimately be
joined to the Miami arbitration. The arbitrator in the New York arbitrations has permitted the approximately 88 claimants to consolidate their arbitrations into one action and proceed as a collective action. The arbitrator has rendered a decision
that the wage hour laws have been willfully violated, but there has been no determination as to damages or attorneys fees. The Company has moved to vacate that decision. At this time, it is not possible to predict the outcome of the motion to
vacate. The complainants in New York are seeking an aggregate of approximately $1.7 million excluding fees. The Massachusetts arbitrator has ruled that the claimants may proceed as a class, but to date there are three people in the class and the
arbitrator recently ruled that there would be no automatic certification. In general, the complainants are seeking restitution of tips, the difference between the tip credit wage and the minimum wage, payment for hours worked off the clock (in the
Miami arbitration and in the individual Florida arbitrations only), liquidated damages and attorneys fees and costs. The Company is contesting these matters vigorously. The complainants in Florida and Massachusetts have not stated the
estimated amount of damages they seek and, at this stage of the proceedings, it is not possible to state the estimated damages sought by the complainants.

In November 2004, current and former employees of the Sacramento, California Mortons steakhouse commenced a federal lawsuit in the Superior Court of the State of California, County of Sacramento, asserting
individual, representative and class claims against the Sacramento Mortons steakhouse and several other Mortons steakhouses. The plaintiffs asserted claims based on the Companys alleged failure to provide them with meal and rest
periods, and for unlawful tip sharing and unfair competition. The plaintiffs seek restitution of tips, meal and break period compensation and attorneys fees. The plaintiffs have not stated the estimated amount of damages they seek and, at this
stage of the proceedings, it is not possible to state the estimated damages sought by the plaintiffs. Dismissals with prejudice for all defendants, except the Sacramento Mortons steakhouse, were granted. The claims against the Sacramento
Mortons steakhouse have been moved to arbitration.

In May 2005, a former employee of the Boston, Massachusetts Mortons
steakhouse filed a nationwide class action complaint in federal court in the United States District Court, District of Massachusetts, alleging that the sharing of tips with other restaurant employees violates the Fair Labor Standards Act. We moved
to dismiss the complaint and compel arbitration. While the motion was pending, the plaintiff filed a nationwide collective action demand for arbitration with the American Arbitration Association. The demand for arbitration alleges the same facts as
the lawsuit filed in federal court. The Companys motion to dismiss was granted and the matter is moving forward as an arbitration. On January 13, 2006, the original claimant sought to add a second claimant, a former employee of the
Portland and Phoenix restaurants. The Company has opposed that request. The arbitrator ruled that the request would be held in abeyance pending a showing that the claimants are similarly situated. The plaintiff has not stated the estimated amount of
damages sought and, at this stage of the proceedings, it is not possible to state the estimated damages sought by the plaintiffs.



23



---

##### Table of Contents

In March 2006, a former employee of the Burbank Mortons steakhouse filed a class and collective
action in Superior Court in Los Angeles, California alleging that the sharing of tips with other restaurant employees violates federal and state laws. The case was brought on behalf of all California servers, current and former, for a four year
period. The plaintiff has not stated an estimated amount of damages and at this stage of the proceedings it is not possible to estimate the damages sought by the plaintiff.

The Company has not established any accruals for judgments, and insurance is not available to cover any liabilities, with respect to these wage and hour
matters. The Company is involved in various other claims and legal actions 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.

Item 1A. Risk Factors

There are no material changes to the risk factors included in the Companys
Annual Report on Form 10-K for the fiscal year ended January 1, 2006.

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

None.

Item 6. Exhibits



|            |  |                                                                                                                                            
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                
|            | 
|31.1        |  | Certification of Thomas J. Baldwin Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               
|            | 
|31.2        |  | Certification of Ronald M. DiNella Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                               
|            | 
|32.1        |  | Certification of Thomas J. Baldwin 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 Ronald M. DiNella Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



24



---

##### 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 July 28, 2006 |  | By:                             |  | /s/ THOMAS J. BALDWIN                
|                   |  |                                 |  | Thomas J. Baldwin                    
|                   |  |                                 |  | Chairman of the Board of Directors,  
|                   |  |                                 |  | Chief Executive Officer and President
|                   |  |                                 |  | (Principal Executive Officer)        

|                   |  |     |  |                                                
|------------------ |  | --- |  | -----------------------------------------------
|                   |  |    
|Date July 28, 2006 |  | By: |  | /s/ RONALD M. DINELLA                          
|                   |  |     |  | Ronald M. DiNella                              
|                   |  |     |  | Senior Vice President, Chief Financial Officer,
|                   |  |     |  | Secretary and Treasurer                        
|                   |  |     |  | (Principal Financial and Accounting Officer)   



25