---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 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 June 30, 2006

OR



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

Commission file number 000-24711



---

EBS Litigation, L.L.C.

(Exact name
of registrant as specified in its charter)



---



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 13-3989964                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

c/o Foley & Lardner LLP

90 Park Avenue

New York, New York 10016

(Address of principal executive offices)

(212) 682-7474

(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    No ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule
12B-2 of the Securities Exchange Act of 1934).    Yes  x    No ̈

At August 15, 2006 there were 10,000,000 Class A Membership Units outstanding and no Class B Membership
Units outstanding.



---



---

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

EBS LITIGATION, L.L.C.

Statements of Operations

For the
Three and Six Month Periods

Ended June 30, 2006 and 2005



|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|------------------------------------------------- |  | ---------------------------------- | ------- | - | --------------------------------- | - | ------- | ----------- |  | - | ----------- | - |  | - | ------- | -
|                                                  |  | For the three months endedJune 30, |         |   | For the six months ended June 30, |  
|                                                  |  | 2006                               |         |   | 2005                              |   |         | 2006        |  |   | 2005        |  
|                                                  |  | (unaudited)                        |         |   | (unaudited)                       |   |         | (unaudited) |  |   | (unaudited) |  
|Income                                            |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Interest                                          |  | $                                  | 11,772  |   |                                   | $ | 18,607  |             |  | $ | 22,439      |   |  | $ | 33,439  |  
|Defendant payment income                          |  |                                    |        |   |                                   |   | 10,000  |             |  |   |            |   |  |   | 11,955  |  
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Total income                                      |  |                                    | 11,772  |   |                                   |   | 28,607  |             |  |   | 22,439      |   |  |   | 45,394  |  
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Expenses                                          |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Legal fees                                        |  |                                    |        |   |                                   |   | 4,000   |             |  |   |            |   |  |   | 8,518   |  
|Insurance                                         |  |                                    | 13,560  |   |                                   |   | 19,702  |             |  |   | 29,972      |   |  |   | 30,762  |  
|Transfer agent and settlement administration fees |  |                                    | 9,500   |   |                                   |   | 1,000   |             |  |   | 19,000      |   |  |   | 5,000   |  
|Accounting fees                                   |  |                                    | 7,500   |   |                                   |   | 7,500   |             |  |   | 15,000      |   |  |   | 15,000  |  
|Manager fees                                      |  |                                    | 3,733   |   |                                   |   | 14,786  |             |  |   | 18,601      |   |  |   | 22,704  |  
|Other                                             |  |                                    | 2,072   |   |                                   |   | 1,570   |             |  |   | 2,145       |   |  |   | 3,175   |  
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Total expenses                                    |  |                                    | 36,365  |   |                                   |   | 48,558  |             |  |   | 84,718      |   |  |   | 85,159  |  
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Net loss                                          |  | $                                  | (24,593 | ) |                                   | $ | (19,951 | )           |  | $ | (62,279     | ) |  | $ | (39,765 | )
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  
|Net loss per unit - basic and diluted             |  | $                                  | (0.002  | ) |                                   | $ | (0.002  | )           |  | $ | (0.006      | ) |  | $ | (0.004  | )
|                                                  |  |                                    |         |   |                                   |   |         |             |  |   |             |   |  |   |         |  

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



2



---

EBS LITIGATION, L.L.C.

Balance Sheets

June 30, 2006 and December 31, 2005



|                                                                                                                  |  |              |           |                  |   |          
|----------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | ---------------- | - | ---------
|                                                                                                                  |  | June 30,2006 |           | December 31,2005
|                                                                                                                  |  | (unaudited)  |           |                 
|Assets                                                                                                            |  |              |           |                  |   |          
|Cash and cash equivalents                                                                                         |  |              |           |                  |   |          
|Available for general operations                                                                                  |  | $            | 1,079,357 |                  | $ | 1,176,678
|Prepaid expenses                                                                                                  |  |              | 17,624    |                  |   | 16,606   
|Interest receivable                                                                                               |  |              | 3,834     |                  |   | 3,332    
|                                                                                                                  |  |              |           |                  |   |          
|Total assets                                                                                                      |  | $            | 1,100,815 |                  | $ | 1,196,616
|                                                                                                                  |  |              |           |                  |   |          
|Liabilities                                                                                                       |  |              |           |                  |   |          
|Accrued expenses                                                                                                  |  | $            | 36,352    |                  | $ | 69,874   
|                                                                                                                  |  |              |           |                  |   |          
|Total liabilities                                                                                                 |  |              | 36,352    |                  |   | 69,874   
|                                                                                                                  |  |              |           |                  |   |          
|Commitments and Contingencies (Note 4)                                                                            |  |              |           |                  |   |          
|                                                                                                                  |  |             
|Members equity                                                                                                   |  |              |           |                  |   |          
|Membership Units (Class A - 10,000,000 authorized, issued and outstanding at June 30, 2006 and December 31, 2005) |  |              |          |                  |   |         
|Retained earnings                                                                                                 |  |              | 1,064,463 |                  |   | 1,126,742
|                                                                                                                  |  |              |           |                  |   |          
|Total members equity                                                                                             |  |              | 1,064,463 |                  |   | 1,126,742
|                                                                                                                  |  |              |           |                  |   |          
|Total liabilities and members equity                                                                             |  | $            | 1,100,815 |                  | $ | 1,196,616
|                                                                                                                  |  |              |           |                  |   |          

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



3



---

EBS LITIGATION, L.L.C.

Statements of Changes in Members Equity

For the Periods Ended

June 30, 2006 and December 31, 2005



|                                   |  |                        |  |                  |            |   |       |   |            |  
|---------------------------------- |  | ---------------------- |  | ---------------- | ---------- | - | ----- | - | ---------- | -
|                                   |  | Class AMembershipUnits |  | RetainedEarnings |            |   | Total |  
|Balance, December 31, 2004         |  | 10,000,000             |  | $                | 3,243,420  |   |       | $ | 3,243,420  |  
|Capital distribution               |  |                       |  |                  | (2,000,000 | ) |       |   | (2,000,000 | )
|Net loss                           |  |                       |  |                  | (116,678   | ) |       |   | (116,678   | )
|                                   |  |                        |  |                  |            |   |       |   |            |  
|Balance, December 31, 2005         |  | 10,000,000             |  |                  | 1,126,742  |   |       |   | 1,126,742  |  
|Net loss (unaudited)               |  |                       |  |                  | (62,279    | ) |       |   | (62,279    | )
|                                   |  |                        |  |                  |            |   |       |   |            |  
|Balance, June 30, 2006 (unaudited) |  | 10,000,000             |  | $                | 1,064,463  |   |       | $ | 1,064,463  |  
|                                   |  |                        |  |                  |            |   |       |   |            |  

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



4



---

EBS LITIGATION, L.L.C.

Statements of Cash Flows

For the Six Months Ended

June 30, 2006 and 2005



|                                                                      |  |             |           |   |             |   |           |  
|--------------------------------------------------------------------- |  | ----------- | --------- | - | ----------- | - | --------- | -
|                                                                      |  | 2006        |           |   | 2005        |  
|                                                                      |  | (unaudited) |           |   | (unaudited) |  
|Net loss                                                              |  | $           | (62,279   | ) |             | $ | (39,765   | )
|Reconciliation of net loss to cash flows used in operating activities |  |             |           |   |             |   |           |  
|(Increase) decrease in prepaid insurance                              |  |             | (1,018    | ) |             |   | 140       |  
|Increase in interest receivable                                       |  |             | (502      | ) |             |   | (2,259    | )
|Decrease in accounts payable                                          |  |             |          |   |             |   | (493      | )
|(Decrease) increase in accrued expenses                               |  |             | (33,522   | ) |             |   | 18,556    |  
|                                                                      |  |             |           |   |             |   |           |  
|Cash flows used in operating activities                               |  |             | (97,321   | ) |             |   | (2,382    | )
|                                                                      |  |             |           |   |             |   |           |  
|Net decrease in cash and cash equivalents                             |  |             | (97,321   | ) |             |   | (2,382    | )
|Cash and cash equivalents at beginning of period                      |  |             | 1,176,678 |   |             |   | 3,320,404 |  
|                                                                      |  |             |           |   |             |   |           |  
|Cash and cash equivalents at end of period                            |  | $           | 1,079,357 |   |             | $ | 3,296,583 |  
|                                                                      |  |             |           |   |             |   |           |  

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



5



---

EBS Litigation, L.L.C.

Notes to Financial Statements

June 30, 2006 and 2005 and December 31, 2005



|1. | Description of Business
|-- | -----------------------

EBS Litigation, L.L.C.
(the Company) is governed by a Members Agreement, dated as of September 25, 1997 (the Members Agreement). Pursuant to the Members Agreement, the Companys purposes are to (a) prosecute, settle and/or liquidate
the Unresolved Avoidance Claims relating to the distribution by Edison Brothers Stores, Inc. (Edison) of approximately 4.4 million shares of common stock of Dave & Busters, Inc. to holders of Edison common stock in
the form of a dividend and all related transactions (the Unresolved Avoidance Claims), (b) receive and administer the cash proceeds of the Unresolved Avoidance Claims, and (c) distribute the net proceeds to the appropriate
holders of Membership Units (the Members) in accordance with the Members Agreement.

Section 1.4 of the Companys
Members Agreement originally limited the Companys existence to three years, subject to extension(s) approved by the Bankruptcy Court for good cause shown. In September 2000 and once again in September 2002, the Bankruptcy Court granted the
Companys motions to extend the existence of the Company for additional two-year terms. In September 2004, the Company filed a motion with the Bankruptcy Court to reopen the bankruptcy case of Edison for the limited purpose of extending the
term of the Company. The Court approved the motion at that time, extending the existence of the Company for an additional two-year term.

The Company has determined that all reasonable efforts to collect further proceeds from the settlement of the claims in the Litigation have been taken and has begun preparations for the dissolution of the Company. In that connection, the
Manager expects to make one or more distributions to the Class A Membership Unit holders in the fiscal year ending December 31, 2006, and to pay or provide for the anticipated remaining expenses, liabilities, and contingencies of the
Company. The Company will make the appropriate filings with Delaware state authorities, federal and state tax authorities, and the United States Securities and Exchange Commission in connection with the dissolution.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

This
summary of significant accounting policies is presented to assist in evaluating the Companys financial statements included in this report. These policies conform to accounting principles generally accepted in the United States. The preparation
of financial statements in conformity with generally accepted accounting principles requires that management make estimates and assumptions which impact the reported amounts of assets and liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting period. Adjustments are of a normal and recurring nature. Actual results could differ from those estimates.

Basis of Presentation

These financial statements include the accounts of the Company for the periods
from January 1, 2005 through December 31, 2005, January 1, 2005 through June 30, 2005 (unaudited), January 1, 2006 through June 30, 2006 (unaudited), April 1, 2005 through June 30, 2005 (unaudited) and
April 1, 2006 through June 30, 2006 (unaudited).

Cash and Cash Equivalents

Cash and cash equivalents consist of amounts held in an account in the Companys name at a highly-rated financial institution. Such amounts are
invested in an institutional money market fund investing solely in direct obligations of the United States Government which have maturities three months or less. The Company places its temporary cash investments with high credit quality financial
institutions. At times, such investments may be in excess of the Federal Deposit Insurance Corporation (FDIC) insurance limit.

The
Companys cash and cash equivalents represent the sum of the aggregate Dave & Busters, Inc. Spinoff Settlement Proceeds and the L.L.C. Funding Amount. These funds will be used for general operations and to make distributions and
provide for reserves in connection with the dissolution of the Company. Any amounts not so used will be made available for future distributions to holders of Class A Membership Unitholders.



6



---

EBS Litigation, L.L.C.

Notes to Financial Statements

June 30, 2006 and 2005 and December 31, 2005

Accrued Expenses

Accrued expenses
include amounts payable to service providers and other vendors. Amounts are payable within one year.

Defendant Payment Revenue

Defendant payment revenue is determined on the accrual basis and represents settlements with individual defendants of avoidance claims
during the period.

Interest

Interest income is determined on the accrual basis. Interest receivable is due to be received within one year.

Expenses

All expenses of the Company are recorded on the accrual basis of accounting.

Income Taxes

The Company is not
subject to income taxes. Instead, the Members report their distributive share of the Companys profits and losses on their respective income tax returns.



|3. | Members Equity
|-- | ---------------

On September 25, 1997,
Edison transferred its rights, title and interest in the Unresolved Avoidance Claims. In addition, as of September 25, 1997, Edison was obligated to provide cash funding to the Company of $2.0 million (the LLC Funding Amount), which
was subsequently paid to the Company on October 16, 1997. Such transfer and funding were in exchange for 10,000,000 Class B Membership Units of the Company, which represented all of the outstanding Membership Units of the Company. On
December 12, 1997, in accordance with the Companys Members Agreement and the Plan of Reorganization, Edison exchanged 9,064,140 Class B Membership Units for 9,064,140 Class A Membership Units of the Company and simultaneously
distributed such Class A Membership Units to holders of Allowed General Unsecured Claims (as defined in the Plan).

During 1998, Edison
exchanged 936,138 Class B Membership Units for 936,138 Class A Membership Units of the Company and simultaneously distributed such Class A units to holders of Allowed General Unsecured Claims.

During 1998, the Company distributed $13.7 million to holders of Class A Membership Units. In addition, $0.8 million was reserved for holders of the
Class A Membership Units that were distributed in December 1998.

Also during 1998, certain holders of Class A Membership Unit
returned 278 Class A Membership Units to Edison as such Membership Units had been distributed in error. The distribution proceeds relating to these returned Membership Units are included in retained earnings and were made available for future
distributions to holders of Class A Membership Units. At December 31, 1999, Edison had no Class B Membership Units outstanding.

On February 1, 1999, the Company distributed the $0.8 million of reserved amounts of D&B Spinoff Settlement Proceeds (as defined in the Plan) to the holders of the Class A Membership Units that were distributed in November and
December 1998. This represents the entire amount of funds reserved for future holders of Class A Membership Units.



7



---

EBS Litigation, L.L.C.

Notes to Financial Statements

June 30, 2006 and 2005 and December 31, 2005

The Company made distributions to its Class A Membership Unit holders of record as of July 14, 2005 on July 21, 2005 and July 29,
2005 in the amounts of $1,938,872 and $61,128, respectively.

At June 30, 2006, the Company had no Class B Membership Units
outstanding.

The following table sets forth the computation of basic and diluted income (loss) per unit for the periods ended:



|                                           |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|------------------------------------------ |  | ----------------------------------- | ---------- | - | --------------------------------- | - | ---------- | ----------- |  | - | ----------- | - |  | - | ---------- | -
|                                           |  | For the three months ended June 30, |            |   | For the six months ended June 30, |  
|                                           |  | 2006                                |            |   | 2005                              |   |            | 2006        |  |   | 2005        |  
|                                           |  | (unaudited)                         |            |   | (unaudited)                       |   |            | (unaudited) |  |   | (unaudited) |  
|Numerator                                  |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|Net loss - basic and diluted               |  | $                                   | (24,593    | ) |                                   | $ | (19,952    | )           |  | $ | (62,279     | ) |  | $ | (39,765    | )
|                                           |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|Denominator                                |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|Weighted-average units outstanding - basic |  |                                     | 10,000,000 |   |                                   |   | 10,000,000 |             |  |   | 10,000,000  |   |  |   | 10,000,000 |  
|Effect of potentially dilutive units       |  |                                     |           |   |                                   |   |           |             |  |   |            |   |  |   |           |  
|                                           |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|Units outstanding - diluted                |  |                                     | 10,000,000 |   |                                   |   | 10,000,000 |             |  |   | 10,000,000  |   |  |   | 10,000,000 |  
|                                           |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  
|Basic and diluted loss per unit            |  | $                                   | (0.002     | ) |                                   | $ | (0.002     | )           |  | $ | (0.006      | ) |  | $ | (0.004     | )
|                                           |  |                                     |            |   |                                   |   |            |             |  |   |             |   |  |   |            |  



|4. | Commitments and Contingencies
|-- | -----------------------------

On March 31,
2004 the District Court granted the motion to approve the settlement of all claims in the matter of EBS Litigation, L.L.C. v. Barclays Global Investors, et. al(the case). The settlement allowed for members of the defendant class
to opt out of the portion of the settlement addressing the claims of the Company against Barclays Global Investors, et. al. (the defendant class). The District Courts Order and Final Judgment provides for releases of all
Third-party claims and Fourth-party claims resulting from the case. The Order and Final Judgment requires members of the defendant class to pay $5.00 per Dave & Busters share received in the dividend, with $0.50 per share going to
defray the litigation costs and fees incurred by the class representatives (Barclays Global Investors, N.A., Greenway Partners, L.P., and Greentree Partners, L.P.) of the defendant class, and the remaining $4.50 per share being paid to the Company.
The Order and Final Judgment was subject to various contingencies, including the receipt by counsel for the defendant class of settlement payments by members of the class in excess of $1,800,000. To the Companys knowledge, the contingencies
have been met and no members of the Defendant Class have opted out of the settlement. On May 13, 2004, the Company received a wire of $2,490,570 in settlement proceeds from counsel for the defendant class. Pursuant to the Order and Final
Judgment, the Company will have a judgment in the amount of $5.00 per share against class members who have not already paid to settle claims, with $0.50 per share being paid to the defendant class representatives in satisfaction of their defense
expenses. The Company is in the process of determining what steps, if any, should be taken as to these remaining class members.



8



---

Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following is a discussion and analysis of the financial condition and results of operations of the Company as of and for the
years ended December 31, 2005, 2004, 2003, 2002, 2001, 2000, 1999 and 1998 and as of and for the periods ended December 31, 1997, January 1, 2005 through June 30, 2005 (unaudited), January 1, 2006 through June 30, 2006
(unaudited), and of certain factors that may affect the Companys prospective financial condition and results of operations. The following should be read in conjunction with the Companys Financial Statements and Notes thereto included
elsewhere herein and included in the Companys Annual Report on Form 10-K for the year ended December 31, 2005. This discussion contains certain forward-looking statements that involve risks and uncertainties. The Companys
actual results could differ materially from the results expressed in, or implied by, such statements.

Results of Operations/Overview

The Company, which was formed pursuant to the Amended Joint Plan of Reorganization Under Chapter 11 of the U.S. Bankruptcy Code filed
by the Debtors (the Plan) and the Members Agreement, is a limited purpose entity organized solely for the purposes of (a) prosecuting, settling and/or liquidating the Unresolved Avoidance Claims, (b) receiving and administering
the proceeds from the Unresolved Avoidance Claims (the Avoidance Claim Proceeds), and (c) distributing the net Avoidance Claim Proceeds to holders of the Companys Class A Membership Units pursuant to the terms of the
Members Agreement. The Company commenced its activities on September 25, 1997.

On October 16, 1997, the Company received the
L.L.C. Funding Amount of $2 million. The Company recognizes income from amounts received from the prosecution, settlement and liquidation of the Unresolved Avoidance Claims. To date, the Company has only received settlement amounts. During the
period ended December 31, 1997, the Company received approximately $10.0 million in D&B Spinoff Settlement Proceeds. The D&B Spinoff Settlement Period was to initially expire on October 27, 1997, at which time the Company had
received approximately $7.8 million in D&B Spinoff Settlement Proceeds. However, many defendants were not able to accept the D&B Spinoff Settlement by the initial deadline for reasons including, without limitation, (a) the time lag
attendant to the transmission of settlement-related documents from record holders to their beneficial holders, and (b) the desire of certain D&B Spinoff Stockholders to consult with counsel or other advisors prior to participating in the
D&B Spinoff Settlement. The Manager therefore decided that an extension of the D&B Spinoff Settlement Period was in the best interests of the Company. The extension permitted the recovery of additional D&B Settlement Proceeds of
approximately $2.2 million between October 27, 1997 and December 31, 1997, approximately $5.0 million for the year ended December 31, 1998 and none for the years ended December 31, 2001, 2000 and 1999. For the year ended
December 31, 2002, the Company received approximately $211,000 in D&B Settlement Proceeds. For the year ended December 31, 2003, the Company received defendant payment revenue of $615,940. For the year ended December 31, 2004, the
Company received approximately $2.7 million in defendant payment revenue. For the year ended December 31, 2005, the Company received $32,770 in defendant payment revenue. During the six months ended June 30, 2005, the Company received
defendant payment revenue of $11,955. During the six months ended June 30, 2006, the Company received no defendant payment revenue. At this point, the Company does not expect to recognize additional defendant payment revenue in future periods.

The Company also recognizes income from interest earned on Avoidance Claim Proceeds. The Company invests Avoidance Claim Proceeds in a
money market fund investing solely in direct obligations of the United States Government. The Members Agreement permits all funds received by the Company to be temporarily invested in United States treasury bills and notes with maturities of 12
months or less, institutional money market funds, and demand or time deposits with U.S. federal or state commercial banks having primary capital of not less than $500 million. During the years ended December 31, 2005, 2004, 2003, 2002, 2001,
2000, 1999 and 1998, and the period ended December 31, 1997, the Company recognized approximately $54,000, $22,000, $7,000, $13,000, $51,000, $98,000, $92,000, $388,000 and $106,000 of interest income, respectively. During the six month periods
ended June 30, 2006 and 2005, the Company recognized approximately $22,439 and $33,439 of interest income, respectively. The amount of interest income recognized by the Company in future periods will be dependent on, among other things,
(1) fluctuations in interest rates, (2) the amounts and timing of any Avoidance Claims Proceeds received in the future, (3) the amounts and timing of any distributions to holders of Class A Membership Units, and (4) the
amount and timing of the Companys expenses.



9



---

The Companys expenses consist primarily of fees payable to the Companys lawyers and
accountants, insurance expenses, the Transfer Agent and the Manager. The Company had expenses of approximately $203,000, $338,000, $363,000, $691,000, $442,000, $489,000, $299,000, $671,000 and $176,000, for the years ended December 31, 2005,
2004, 2003, 2002, 2001, 2000, 1999 and 1998, and the period ended December 31, 1997, respectively. During the six month periods ended June 30, 2006 and 2005, the Company had expenses of approximately $84,718 and $85,159, respectively.

Pursuant to Section 5.1(f) of the Plan, the Company and EBS Pension have agreed to indemnify the Debtors (as defined in the Plan) and
their present or former officers, directors and employees from and against any losses, claims, damages or liabilities by reason of any actions arising from or relating to the Company and any actions taken or proceeding commenced by the Company
(other than with respect to any Unresolved Avoidance Claims that the Company may have against such persons other than in their capacities as officers, directors or employees of the Debtors). Indemnification must first be sought from any applicable
officers and directors insurance policy, and then from the $1.5 million reserve (the Reserve) established by EBS Pension L.L.C. (EBS Pension). As is discussed below, the former and current directors of
Dave & Busters, Inc. (the D&B Third-party Defendants) filed an indemnification claim seeking recovery from the Reserve, which claim has been settled.

At December 31, 2005, 2004, 2003, 2002, 2001, 2000, 1999, 1998 and 1997, the Company had cash and cash equivalents of approximately $1.2 million,
$3.3 million, $1.1 million, $778,000, $ 1.2 million, $1.5 million, $1.9 million, $3.0 million and $12.0 million, respectively. At June 30, 2006, the Company had cash and cash equivalents of approximately $1.1 million. During 2005, the
Company made distributions to its Class A Membership Unit holders of record as of July 14, 2005, on July 21, 2005, and July 29, 2005, in the amounts of $1,938,872 and $61,128, respectively. When deciding the amount and timing of
the July 2005 distribution, the Manager considered, among other things, (i) the terms of the Members Agreement governing distributions, and (ii) the probable amount of future administrative and other costs and expenses of the Company.
During 2004, 2003, 2002, 2001 and 2000, the Company did not make any distributions to holders of Class A Membership Units. During 1999, the Company distributed an aggregate amount of $0.8 million to holders of Class A Membership
Units. During 1998, the Company distributed an aggregate amount of $13.7 million to holders of Class A Membership Units. During 1997, the Company did not make any distributions to holders of Class A Membership Units. The Company made no
distributions during the six month periods ending June 30, 2006 and 2005. The amount and timing of any future distributions of Avoidance Claim Proceeds will be determined by the Manager in accordance with the term of the Members Agreement.
There can be no assurance as to the amount (if any) of any further distributions that will be made.

The Companys lawyers completed
third-party discovery, including depositions of former officers and directors of Edison, and third-party discovery closed on March 31, 2000, pursuant to court order. On or about March 29, 2000, the Class Representatives (D&B Stock is
held by approximately 2,500 different individuals and entities (the Class) The Class includes Barclays Global Investors, N.A., Greentree Partners, and Greenway Partners, which are referred to herein as the Class
Representatives.) filed a third-party complaint against former directors of Edison (the Edison Third-party Defendants) and against the D&B Third-party Defendants (collectively with Edison Third Party Defendants, the
Third-party Defendants). The complaint purports to allege claims for breach of fiduciary duties, aiding and abetting breaches of fiduciary duties, and for contribution or subrogation. Because these claims might have
implicated the indemnification provisions described above, the claims were reviewed in detail by the Companys lawyers, and found to be without substantial merit.

In June 2000, the Third-party Defendants each filed a motion to dismiss the third-party complaints against them (Motions to Dismiss). The Company filed a joinder in those Motions to Dismiss. On
August 21, 2000, the Court held a hearing on the Motions to Dismiss and other matters. By Order dated as of August 28, 2000, the Court granted the Motions to Dismiss in part, and denied them in part. The Court dismissed the breach of
fiduciary duty claims and the related claims for aiding and abetting breach of fiduciary duty, finding the claims, if any, barred by the statute of limitations. However, the Court denied the Motion to Dismiss the purported contribution and/or
subrogation claim. Because of certain inconsistencies in the Courts rulings, the Third-party Defendants moved for clarification, reconsideration, or in the alternative, interlocutory (immediate) appeal (Motions for
Reconsideration). The Company filed a limited joinder in those Motions for Reconsideration, and the Class filed its opposition. The Court granted the motion for interlocutory appeal.



10



---

In July 2000, the Class Representatives also filed a Motion to Amend the Order Certifying the Defendant
Class (Motion to Amend). In this Motion to Amend, the Class Representatives seek to add absent Class members as named Class representatives. The Company opposed this Motion to Amend on the grounds that: (i) the Class Representatives
should not have been represented by Class Counsel in the Motion to Amend against absent Class members; (ii) there was no showing of need to add named Class representatives; and (iii) the adding of certain absent Class members as named
Class representatives could create unnecessary conflicts for the Companys lawyers to the substantial prejudice of the Company. Two of the proposed named Class representatives, Mellon Bank and Boston Safe Deposit, related entities, filed
substantive objections to the Motion to Amend on similar grounds. On August 21, 2000, the Court heard argument on the issues presented by the Motion to Amend and took the matter under advisement. The parties thereafter agreed that additional
named Class Representatives may be added. The Court granted that motion on November 11, 2001.

In September 2000, the Company filed a
motion with the United States Bankruptcy Court, District of Delaware (the Bankruptcy Court) to reopen the bankruptcy case of Edison Brothers Stores, Inc. for the limited purpose of extending the term of the Company. Section 1.4 of
the Companys Members Agreement limits the Companys existence to three years subject to extension(s) approved by the Bankruptcy Court for good cause shown. Therefore, the Companys existence was set to expire on September 26,
2000 unless extended by the Bankruptcy Court. In its motion, the Company argued that the Companys members would be best served by permitting the Company to remain a going concern. The Bankruptcy Court granted the Companys motion to
extend the existence of the Company for an additional two-year term.

In June and July 2002, the Company settled with two members of the
Class. As a result of the settlements the Company collected approximately $210,626.

In September 2002, the Company filed a motion with the
Bankruptcy Court to reopen the bankruptcy case of Edison Brothers Stores, Inc. for the limited purpose of extending the term of the Company. As mentioned above, Section 1.4 of the Companys Members Agreement originally limited the
Companys existence to three years subject to extension(s) approved by the Bankruptcy Court for good cause shown. In September 2002, the Bankruptcy Court granted the Companys motion to extend the existence of the Company for an additional
two-year term.

After the January 2002 trial, on September 18, 2002, the United States Court of Appeals for the Third Circuit (the
Third Circuit) issued a decision of the Classs interlocutory appeal on Judge Robinsons decision dismissing their third party claims against the Third-party Defendants. The Third Circuit reversed Judge Robinsons
dismissal and remanded that portion of the case back to the District Court. No decision from that trial has been rendered.

On
January 10, 2003, the Bankruptcy Court approved a settlement with another member of the Class in the amount of $615,940. The Company received payment on February 18, 2003.

In February 2003, the District Court referred the D&B Spinoff Litigation to mediation before a magistrate judge. Mediation began on
March 28, 2003. The mediation involved all claims: the Companys claim against the Class, the Classs third party claims against the Third-party Defendants, as well as the fourth party indemnification claims brought by the
D&B Third-party Defendants against the Company.

On March 28, 2003, the Company and EBS Pension were served with a Fourth Party
Complaint brought by the D&B Third-party Defendants. The Fourth Party Complaint asserts that if the D&B Third-party Defendants are found liable in the Third Party claim, then pursuant to Section 5.1(f) of the Plan establishing the
Indemnification Reserve mentioned above, the Company and EBS Pension are liable to the Third-party Defendants for all costs and expenses they have incurred or will incur in connection with the defense of the Third Party claim and with the
prosecution of their Fourth Party Complaint.



11



---

Prior to the Litigation being filed, in February 2003, the District Court hearing the Litigation referred
the matter to mediation before a magistrate judge. The mediation took place on March 28, 2003. The mediation involved all claims involved in the Litigation, as well as, the Fourth Party Complaint indemnification claims brought by the Edison
Directors against the Company and EBS Pension pursuant to indemnification provisions in the Debtors Amended Joint Plan or Reorganization.

On March 31, 2004 the District Court granted the motion to approve the settlement of all claims in the Litigation. The settlement allowed for members of the defendant class to opt out of the portion of the settlement addressing the
claims of the Company against the defendant class. The District Courts Order and Final Judgment provides for releases of all Third-party claims and Fourth-party claims brought in the Litigation. The Order and Final Judgment requires members of
the defendant class to pay $5.00 per Dave & Buster share received in the dividend, with $.50 per share going to defray the litigation costs and fees incurred by the Class Representatives on behalf of the defendant class, and the remaining
$4.50 per share being paid to the Company. The Order and Final Judgment was subject to various contingencies, including the receipt by counsel for the defendant class of settlement payments by members of the Class in excess of $1.8 million dollars.
To our knowledge, the contingencies have been met and no members of the defendant class have opted out of the settlement. On May 13, 2004, the Company received a wire of $2,490,570 in settlement proceeds from counsel for the defendant class.
The Company received an additional $10,000 in April 2005. Pursuant to the Order and Final Judgment, the Company will have a judgment in the amount of $5.00 per share against Class members who have not already paid to settle claims, with $.50 per
share being paid to the defendant class representatives in satisfaction of their defense expenses. The Company does not anticipate that it will be able to make further collections from these remaining class members.

In September 2004, the Company filed a motion with the Bankruptcy Court to reopen the bankruptcy case of Edison Brothers Stores, Inc. for the limited
purpose of extending the term of the Company. As mentioned above, Section 1.4 of the Companys Members Agreement originally limited the Companys existence to three years subject to extension(s) approved by the Bankruptcy Court for
good cause shown. In September 2004, the Bankruptcy Court granted the Companys motion to extend the existence of the Company for an additional two-year term. The current term for the existence of the Company will expire on September 19,
2006.

The Company has determined that all reasonable efforts to collect further proceeds from the settlement of the claims in the
Litigation have been taken and has begun preparations for the dissolution of the Company. In that connection, the Manager expects to make one or more distributions to the Class A Membership Unit holders in the fiscal year ending
December 31, 2006, and to pay or provide for the anticipated remaining expenses, liabilities, and contingencies of the Company. The Company will make the appropriate filings with Delaware state authorities, federal and state tax authorities,
and the United States Securities and Exchange Commission in connection with the dissolution.

The Company is classified as a partnership
for federal income tax purposes and, therefore, does not pay taxes. Instead, the Members pay taxes on their proportionate share of the Companys income.

Quarterly Results

Three and Six Months Ended June 30, 2006 Compared to the Three and Six Months Ended June 30, 2005

Total income for the three months ende June 30, 2006 and 2005 was $11,772 and $28,607, respectively. This decrease is due
primarily to a decrease in defendant payment revenue.

Total income for the six months ended June 30, 2006 and 2005 was $22,439 and
$45,394, respectively. This decrease is due to a decrease in defendant payment revenue.



12



---

Total expenses decreased for the three months ended June 30, 2006, as compared to the three months
ended June 30, 2005, by $12,194, due primarily to decreases in Insurance costs and manager fees.

Total expenses decreased for the six
months ended June 30, 2006, as compared to the six months ended June 30, 2005, by $441, due primarily to decreases in Insurance costs and manager fees.

Item 4. Controls and Procedures

The Company maintains a set of disclosure controls and procedures designed to ensure
that information required to be disclosed by the Company in reports that it files or submits under the Securities and Exchange Act of 1934 is recorded, processed, summarized and reported with the time periods specified in the Securities and Exchange
Commission rules and forms. As of June 30, 2006, an evaluation was carried out under the supervision and with the participation of the Companys management of the effectiveness of the Companys disclosure controls and procedures.
Based on that evaluation, the Companys management has concluded that the Companys disclosure controls and procedures are effective.

Subsequent to the date of their evaluation, there have been no significant changes in the Companys internal controls or in other factors that could significantly affect these controls.



13



---

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

Other than the D&B Spinoff Litigation referenced elsewhere
herein, the Company is not involved in any legal proceedings.

Item 6. Exhibits and Reports on Form 8-K.



|    |  |          |  |                                                                     
|--- |  | -------- |  | --------------------------------------------------------------------
|(a) |  | Exhibits |  | Description                                                         
|    |  | 2.1*     |  | Amended Joint Plan of Reorganization of Edison Brothers Stores, Inc.
|    |  |         
|    |  | 3.1*     |  | EBS Litigation, L.L.C. Certificate of Formation                     
|    |  |         
|    |  | 3.2*     |  | EBS Litigation, L.L.C. Membership Agreement                         
|    |  |         
|    |  | 31       |  | Certifications                                                      

---

|* | Incorporated by reference to the same numbered exhibit filed with the Registrants Registration Statement on Form 10 originally filed with the SEC on July 29, 1998
(SEC File No. 000-24711).
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Reports on Form 8-K
|--- | -------------------

On May 15, 2006, the
Company filed a current report on Form 8-K under Item 9 (Regulation FD Disclosure) providing for the Companys Managers certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



14



---

Signatures

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



EBS LITIGATION, L.L.C./s/ Peter N. WangPeter N. Wang, Manager


Date: August 14, 2006