##### Table of Contents

---



U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-QSB



|x | QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2005.
|- | --------------------------------------------------------------------------------------------------------------------------------



OR



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
 TO
.
|- | -----------------------------------------------------------------------------------------------------------------------



Commission File No. 0-20630



FULL HOUSE RESORTS, INC.

(Exact name
of small business issuer as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-3391527                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|4670 S. Fort Apache Road Suite 190 Las Vegas, Nevada           |  | 89147                               
|(Address of principal executive offices)                       |  | (zip code)                          



(702) 221-7800

(Registrants telephone number)



Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No ̈



APPLICABLE ONLY TO CORPORATE ISSUERS



As of April 22, 2005,
Registrant had 10,340,380 shares of its $.0001 par value common stock outstanding.



---





---

##### Table of Contents



FULL HOUSE RESORTS, INC



TABLE OF CONTENTS



|         |  |                       |  |                                                                                        |  |     
|-------- |  | --------------------- |  | -------------------------------------------------------------------------------------- |  | ----
|         |  |                       |  |                                                                                        |  | Page
|PART I.  |  | Financial Information |  |                                                                                       
|         |  |                       | 
|         |  | Item 1.               |  | Condensed Consolidated Financial Statements                                            |  |     
|         |  |                       | 
|         |  |                       |  | Balance Sheets as of March 31, 2005 (unaudited), and December 31, 2004                 |  | 3   
|         |  |                       | 
|         |  |                       |  | Unaudited Statements of Operations for the three months ended March 31, 2005, and 2004 |  | 4   
|         |  |                       | 
|         |  |                       |  | Unaudited Statements of Cash Flows for the three months ended March 31, 2005, and 2004 |  | 5   
|         |  |                       | 
|         |  |                       |  | Notes to Unaudited Financial Statements                                                |  | 6   
|         |  |                       | 
|         |  | Item 2.               |  | Managements Discussion and Analysis or Plan of Operation                              |  | 8   
|         |  |                       | 
|         |  | Item 3.               |  | Controls and Procedures                                                                |  | 13  
|         |  |                       | 
|PART II. |  | Item 1.               |  | Legal Proceedings                                                                      |  | 13  
|         |  |                       | 
|         |  | Item 3.               |  | Defaults Upon Senior Securities                                                        |  | 14  
|         |  |                       | 
|         |  | Item 6.               |  | Exhibits                                                                               |  | 14  
|         |  |                      
|         |  | Signatures            |  | 15                                                                                    



-2-



---

##### Table of Contents



FULL HOUSE RESORTS, INC. AND SUBSIDIARIES



CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ---------- | - | ---------------- | - | ---------- | -
|                                                                                                                                                                                                                                            |  | MARCH 31,2005 |            |   | DECEMBER 31,2004 |  
|                                                                                                                                                                                                                                            |  | (unaudited)   |            |   |                  |  
|ASSETS                                                                                                                                                                                                                                      |  |               |            |   |                  |   |            |  
|Current assets:                                                                                                                                                                                                                             |  |               |            |   |                  |   |            |  
|Cash and cash equivalents                                                                                                                                                                                                                   |  | $             | 1,653,930  |   |                  | $ | 2,466,365  |  
|Receivables                                                                                                                                                                                                                                 |  |               | 153,144    |   |                  |   | 125,000    |  
|Due from co-venturer                                                                                                                                                                                                                        |  |               | 162,283    |   |                  |   |           |  
|Other                                                                                                                                                                                                                                       |  |               | 96,788     |   |                  |   | 97,184     |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|                                                                                                                                                                                                                                            |  |               | 2,066,145  |   |                  |   | 2,668,549  |  
|                                                                                                                                                                                                                                            |  |              
|Investment in unconsolidated joint venture                                                                                                                                                                                                  |  |               | 116,758    |   |                  |   | 152,043    |  
|Advances to tribal governments                                                                                                                                                                                                              |  |               | 1,742,291  |   |                  |   | 1,737,291  |  
|Arbitration award receivable, net of allowance                                                                                                                                                                                              |  |               | 976,680    |   |                  |   |           |  
|Land held for development                                                                                                                                                                                                                   |  |               | 3,858,832  |   |                  |   | 3,858,832  |  
|Gaming and contract rights, net of accumulated amortization                                                                                                                                                                                 |  |               | 5,000,383  |   |                  |   | 4,927,814  |  
|Deferred income tax asset                                                                                                                                                                                                                   |  |               | 547,227    |   |                  |   | 459,398    |  
|Deposits and other assets                                                                                                                                                                                                                   |  |               | 75,081     |   |                  |   | 106,706    |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|                                                                                                                                                                                                                                            |  | $             | 14,383,397 |   |                  | $ | 13,930,633 |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                        |  |               |            |   |                  |   |            |  
|Current liabilities:                                                                                                                                                                                                                        |  |               |            |   |                  |   |            |  
|Accounts payable                                                                                                                                                                                                                            |  | $             | 225,651    |   |                  | $ | 371,144    |  
|Accrued expenses                                                                                                                                                                                                                            |  |               | 262,026    |   |                  |   | 155,961    |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|                                                                                                                                                                                                                                            |  |               | 487,677    |   |                  |   | 527,105    |  
|Note payable to co-venturer                                                                                                                                                                                                                 |  |               | 2,381,260  |   |                  |   | 2,381,260  |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|Minority interest in consolidated joint venture                                                                                                                                                                                             |  |               | 1,929,416  |   |                  |   | 1,929,416  |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|Stockholders equity:                                                                                                                                                                                                                       |  |               |            |   |                  |   |            |  
|Cumulative preferred stock, par value $.0001, 5,000,000 shares authorized; 700,000 shares issued and outstanding; aggregate liquidation
preference of $4,777,500 and $4,725,000 including dividends in arrears of $2,677,500 and $2,625,000 |  |               | 70         |   |                  |   | 70         |  
|Common stock, par value $.0001, 25,000,000 shares authorized; 10,340,380 shares issued and outstanding                                                                                                                                      |  |               | 1,034      |   |                  |   | 1,034      |  
|Additional paid-in capital                                                                                                                                                                                                                  |  |               | 17,429,889 |   |                  |   | 17,429,889 |  
|Deficit                                                                                                                                                                                                                                     |  |               | (7,845,949 | ) |                  |   | (8,338,141 | )
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|                                                                                                                                                                                                                                            |  |               | 9,585,044  |   |                  |   | 9,092,852  |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  
|                                                                                                                                                                                                                                            |  | $             | 14,383,397 |   |                  | $ | 13,930,633 |  
|                                                                                                                                                                                                                                            |  |               |            |   |                  |   |            |  



See
notes to condensed consolidated financial statements.



-3-



---

##### Table of Contents



FULL HOUSE RESORTS, INC. AND SUBSIDIARIES



UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                       |  |                             |            |   |      |   |            |  
|---------------------------------------------------------------------- |  | --------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                                       |  | THREE MONTHS ENDEDMARCH 31, |           
|                                                                       |  | 2005                        |            |   | 2004 |  
|Equity in net income of unconsolidated joint venture                   |  | $                           | 857,337    |   |      | $ | 907,988    |  
|                                                                       |  |                             |            |   |      |   |            |  
|Operating costs and expenses                                           |  |                             |            |   |      |   |            |  
|Project development costs                                              |  |                             | 419,812    |   |      |   | 142,628    |  
|General and administrative                                             |  |                             | 427,716    |   |      |   | 494,433    |  
|Depreciation and amortization                                          |  |                             | 25,770     |   |      |   | 42,648     |  
|                                                                       |  |                             |            |   |      |   |            |  
|                                                                       |  |                             | 873,298    |   |      |   | 679,709    |  
|                                                                       |  |                             |            |   |      |   |            |  
|Income (loss) from operations                                          |  |                             | (15,961    | ) |      |   | 228,279    |  
|Other income (expense)                                                 |  |                             |            |   |      |   |            |  
|Arbitration award, net                                                 |  |                             | 848,393    |   |      |   |           |  
|Interest, net                                                          |  |                             | (21,556    | ) |      |   | (28,180    | )
|Other                                                                  |  |                             | 103        |   |      |   | 231        |  
|                                                                       |  |                             |            |   |      |   |            |  
|Income before income taxes                                             |  |                             | 810,979    |   |      |   | 200,330    |  
|Income taxes                                                           |  |                             | (318,787   | ) |      |   | (111,395   | )
|                                                                       |  |                             |            |   |      |   |            |  
|Net income                                                             |  |                             | 492,192    |   |      |   | 88,935     |  
|Less current period undeclared dividends on cumulative preferred stock |  |                             | (52,500    | ) |      |   | (52,500    | )
|                                                                       |  |                             |            |   |      |   |            |  
|Net income applicable to common shares                                 |  | $                           | 439,692    |   |      | $ | 36,435     |  
|                                                                       |  |                             |            |   |      |   |            |  
|Net income per common share, basic and diluted                         |  | $                           | 0.04       |   |      | $ | 0.00       |  
|                                                                       |  |                             |            |   |      |   |            |  
|Weighted average number of common shares outstanding                   |  |                             |            |   |      |   |            |  
|Basic                                                                  |  |                             | 10,340,380 |   |      |   | 10,340,380 |  
|                                                                       |  |                             |            |   |      |   |            |  
|Diluted                                                                |  |                             | 10,915,380 |   |      |   | 10,340,380 |  
|                                                                       |  |                             |            |   |      |   |            |  



See
notes to condensed consolidated financial statements.



-4-



---

##### Table of Contents



FULL HOUSE RESORTS, INC. AND SUBSIDIARIES



UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                    |  |                             |           |   |      |   |           |  
|--------------------------------------------------- |  | --------------------------- | --------- | - | ---- | - | --------- | -
|                                                    |  | THREE MONTHS ENDEDMARCH 31, |          
|                                                    |  | 2005                        |           |   | 2004 |  
|Net cash (used in) provided by operating activities |  |                             | (552,435  | ) |      |   | 39,715    |  
|                                                    |  |                             |           |   |      |   |           |  
|Cash flows from investing activities:               |  |                             |           |   |      |   |           |  
|Advances to tribal governments                      |  |                             | (60,000   | ) |      |   | (60,000   | )
|Purchase of gaming and contract rights              |  |                             | (200,000  | ) |      |   |          |  
|                                                    |  |                             |           |   |      |   |           |  
|Cash used in investing activities                   |  |                             | (260,000  | ) |      |   | (60,000   | )
|                                                    |  |                             |           |   |      |   |           |  
|Net decrease in cash                                |  |                             | (812,435  | ) |      |   | (20,285   | )
|Cash, beginning of period                           |  |                             | 2,466,365 |   |      |   | 1,942,430 |  
|                                                    |  |                             |           |   |      |   |           |  
|Cash, end of period                                 |  | $                           | 1,653,930 |   |      | $ | 1,922,145 |  
|                                                    |  |                             |           |   |      |   |           |  



See
notes to condensed consolidated financial statements.



-5-



---

##### Table of Contents



FULL HOUSE RESORTS, INC. AND SUBSIDIARIES



NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



|1. | BASIS OF PRESENTATION
|-- | ---------------------



The interim condensed consolidated financial statements of Full House Resorts, Inc. (the Company) included herein reflect all adjustments which are, in
the opinion of management, necessary to present fairly the financial position and results of operations for the interim periods presented. Certain information normally included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been omitted pursuant to the rules and regulations of the Securities and Exchange Commission.



These unaudited interim condensed consolidated financial statements should be read in conjunction with the annual
consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-KSB for the year ended December 31, 2004, from which the balance sheet information as of December 31, 2004, was derived. Certain balances in
the prior year financial statements have been reclassified for comparative purposes. The results of operations for the period ended March 31, 2005, are not necessarily indicative of the results to be expected for the year ending December 31, 2005.



|2. | INVESTMENT IN UNCONSOLIDATED JOINT VENTURE
|-- | ------------------------------------------



The investment in unconsolidated joint venture on the balance sheet is comprised of the Companys 50% ownership interest in Gaming Entertainment
(Delaware), LLC (GED), a joint venture between the Company and Harrington Raceway Inc. (HRI), carried on the equity method of accounting.



Summary information for GED for the three months ended March 31, is as follows:



|                        |  |              |           |      |   |          
|----------------------- |  | ------------ | --------- | ---- | - | ---------
|                        |  | Three Months
|                        |  | 2005         |           | 2004
|Management fee revenues |  | $            | 1,903,917 |      | $ | 1,943,873
|Income from operations  |  |              | 1,781,938 |      |   | 1,815,975
|Net income              |  |              | 1,781,938 |      |   | 1,815,975



|3. | ADVANCES TO TRIBAL GOVERNMENTS
|-- | ------------------------------



Full House has advanced funds directly to tribes to fund tribal operations and for development expenses related to potential projects with these tribes.
The repayment of these advances is dependent upon the development of the projects, and ultimately, the successful operation of the facilities. As of March 31, 2005, the receivable of $1,742,291 represents the amount due from the Nottawaseppi Huron
Band of Potawatomi (the Michigan Tribe).



-6-



---

##### Table of Contents

|4. | ARBITRATION AWARD, NET OF ALLOWANCE
|-- | -----------------------------------



On February 16, 2005, the Company received a favorable award in binding arbitration against the California Tribe in connection with a dispute over a
series of development and management agreements. The arbitrators decision determined that the development agreement entered into in 1997 was valid and enforceable, and accordingly, awarded the Company damages approximating $1.1 million.



The Company has recorded a receivable for the award, net of
an allowance for estimated collection costs of $100,000. The Company also has written off its advance to the California Tribe and the unamortized carrying value of the related gaming and contract rights.



|5. | LITIGATION CONTINGENCY
|-- | ----------------------



The Company is a defendant in litigation involving environmental issues that, in the event of an unfavorable outcome, might prevent or delay the
completion of its Michigan project and realization of a portion of its investment therein. Details are in Part II, Item 1 of this report.



|6. | SUBSEQUENT EVENT
|-- | ----------------



In May 2005, the Company and RAM Entertainment, LLC, (RAM) a privately held investment company, agreed in principle to, among other items, extend the
maturity date of the Companys note payable to RAM to July 1, 2007, with interest payments continuing to accrue without payment or penalty. RAM will subordinate its security interest in the collateral to other borrowings by the Company up to
$3,000,000 subject to certain terms, and RAM will share Michigan development expenditures, previously absorbed and expensed by Full House, of up to $800,000, retroactive to January 1, 2005. Therefore, the Company has recorded a $162,283 due from the
co-venturer representing RAMs share of Michigan development expenditures paid by the Company on RAMs behalf since January 1, 2005.



-7-



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis or Plan of Operation.
|------- | ----------------------------------------------------------



Overview



Currently, we are a 50% investor in Gaming Entertainment (Delaware), LLC, (GED), a joint venture with Harrington Raceway, Inc., that manages Midway Slots
and Simulcast (Midway Slots) at the Delaware State Fairgrounds in Harrington, Delaware. Midway Slots has approximately 1,430 gaming devices, a 450-seat buffet, a 50-seat diner and an entertainment lounge area. In addition, we are developing a casino
project for the Nottawaseppi Huron Band of Potawatomi (the Michigan tribe) in Michigan. We are also actively investigating, on our own and with partners, new business opportunities including traditional and tribal gaming operations. We seek to
expand through buying, managing, or developing casinos in profitable markets.



Critical Accounting Estimates



Although our
financial statements necessarily make use of certain accounting estimates by management, we believe that, except as discussed below, no matters that are the subject of such estimates are so highly uncertain or susceptible to change as to present a
significant risk of a material impact on our financial condition or operating performance.



The most significant accounting estimates inherent in the preparation of our financial statements include estimates associated with managements evaluation of the recoverability of the Companys investments
in its development projects, including in unconsolidated and consolidated joint ventures, advances to tribal governments and intangible contract rights. Various assumptions and other factors underlie the determination of these significant estimates.
The process of determining significant estimates is fact specific and takes into account factors such as historical experience, current and expected economic conditions. We regularly evaluate these estimates and assumptions, particularly in areas,
if any, that we consider critical accounting estimates, where changes in such estimates and assumptions could have a material impact on our results of operations, financial position and, generally to a lesser extent, cash flows. Where recoverability
of these assets is contingent upon the successful development and management of the Michigan project, we evaluate the likelihood that the project will be completed and then evaluate the prospective market dynamics and how the proposed facilities
should compete in that setting in order to forecast future cash flows necessary to recover the recorded value of the assets. In most cases, we engage independent experts to prepare market and/or feasibility studies to assist in the preparation of
forecasted cash flows. Our conclusions are reviewed as warranted by changing conditions.



Generally, except for reimbursable advances made directly to tribal governments, costs incurred by Full House to further the development process of projects that lack necessary regulatory and/or governmental approvals
are expensed as incurred. Although we hold a note receivable evidencing an obligation on the part of the Michigan Tribe to reimburse such costs up to $25,000,000, its enforceability is contingent upon obtaining sufficient cash flows from future
operation of the project and it is therefore, unrecorded. In addition, some of these costs may be recoverable from other tribal governments or from co-venturers depending on evolving events.



Amortization of gaming and contract rights is, or is expected to be provided
on a straight-line basis over the contractual lives of the assets. The contractual lives may include, or not begin until after a development period and/or the term of the subsequent management agreement. Because the development period may vary based
on evolving events, the estimated contractual lives may require revision in future periods. These rights are held by Full House and are to be assigned to the appropriate operating subsidiary



-8-



---

##### Table of Contents

when the related project is operational and, therefore, they do not enter into the calculation of the minority interests in the subsidiaries.



Recent Accounting Pronouncements:



In December 2003, the FASB issued Interpretation No. 46(R), Consolidation
of Variable Interest Entities (FIN 46(R)) which was effective for the Companys December 31, 2004, financial statements. Prior to FIN 46(R), companies were required to include in their consolidated financial statements only those entities
in which they had a controlling equity interest. FIN 46(R) provides additional guidance requiring a variable interest entity (VIE), as defined, to be consolidated by the reporting entity that is exposed to the majority of the risk of economic loss
from the VIEs activities, or is entitled to receive the majority of the VIEs residual returns, or both.



Due to the Companys current financing arrangement for the Michigan and California developments through its 50% ownership interest in Gaming
Entertainment (California), LLC, (GEC) and Gaming Entertainment (Michigan), LLC, (GEM), respectively, the Company is exposed to the majority of risk related to GEM and GECs activities. Therefore, in accordance with FIN 46(R), the Company
considers GEM and GEC as VIEs that require consolidation of GEM and GEC into the Companys financial statements as of December 31, 2004. We adopted FIN 46(R) in 2004, without retroactive restatement to our 2003 financial statements, as
permitted under FIN 46(R), by consolidating two 50%- in-substance joint ventures. Since they were previously carried on the equity method of accounting, there was no cumulative effect of an accounting change.



In December, 2004, the Financial Accounting Standards Board (FASB) SFAS No.
123 (Revised 2004), Share-Based Payment(SFAS 123R). SFAS 123R requires that compensation cost related to share-based employee compensation transactions be recognized in the financial statements. Share-based employee compensation transactions
within the scope of SFAS 123R include stock options, restricted stock plans, performance-based awards, stock appreciation rights and employee share purchase plans. The provisions of SFAS 123R are effective as of the period ending March 31, 2006.
Accordingly, we anticipate implementing the revised standard in the first quarter of fiscal year 2006. Currently, we account for our share-based employee compensation transactions under the provisions of APB 25, which does not necessarily require
the recognition of compensation cost in the financial statements.



In December 2004, the FASB issued SFAS No. 153, Exchanges of Nonmonetary Assets, an Amendment of APB Opinion No. 29, Accounting for Nonmonetary Transactions. The amendments made by SFAS 153 are based on the principle that exchanges
of nonmonetary assets should be measured based on the fair value of the assets exchanged. Further, the amendments eliminate the narrow exception for nonmonetary exchanges of similar productive assets and replace it with a broader exception for
exchanges of nonmonetary assets that do not have commercial substance. The Statement is effective for nonmonetary asset exchanges occurring in fiscal periods beginning after June 15, 2005. We do not expect to enter into any transactions that would
be affected by adopting SFAS 153.



Results of Operations



Three Months Ended March 31, 2005, Compared to Three Months Ended March 31, 2004



Equity in Net Income of Unconsolidated Joint
Venture. Our share of income from the Delaware joint venture decreased $50,651, or 6% in the first quarter year of 2005 compared to the same



-9-



---

##### Table of Contents

period ending March 2004. A change to the estimated management fee rebate reduced current years recorded earnings by $33,632. The remaining decrease of
$17,019 is due to increased payroll costs, several days of harsh weather and fewer operating days in 2005 due to Easter and leap year.



ProjectDevelopment Costs. Project development costs result from researching and identifying new business opportunities and the start-up and
pre-opening expenses associated with projects in development. These costs are primarily for legal and other professional fees and are expensed in the period in which they are incurred.



Project development costs for various projects increased by $277,184 during the first three months of 2005, compared to the
same period of the prior year. The increase is attributable to $156,940 of cost associated with the Navajo project in New Mexico, $104,354 of costs associated with an environmental impact study for the Michigan project and additional projects in
process during 2005.



General and Administrative
Expenses. General and administrative expenses for the three months ended March 31, 2005, decreased by $66,717. The decrease in general and administrative expenses is largely due to a change in management, auditors and insurance carriers.



Other Income. We were awarded reimbursement and
damages, including legal fees, from the arbitration against the California Tribe for approximately $1,076,680 regarding terminated development and management agreements entered into in 1995 and 1997. This income was reduced by the write off of net
gaming rights and advances relating to the California tribe in the amount of $128,287 and an allowance for estimated collection costs of $100,000. The remaining increase of $6,496 is primarily due to our higher bank interest income, partially offset
by the increase in the interest rate of our long term debt.



Liquidity and
Capital Resources



Cash flow from operations for the three
months ended March 31, 2005, decreased $512,720 from 2004 primarily as a result of income tax payments as well as increased project development costs. Cash used in investing included $200,000 expended for gaming development rights related to the
Manuelito Chapter of the Navajo tribe in New Mexico. As in the prior year, we advanced $60,000 to the Michigan tribe during the quarter.



Our future cash requirements will be primarily to fund the balance of development expenses for the Michigan and other projects, and general and
administrative expenses. We believe that adequate financial resources will be available to execute our current growth plan.



Our funding of the Michigan project and our liquidity are affected by an agreement with RAM Entertainment, LLC, (RAM) a privately held investment company,
whereby RAM has acquired a 50% interest in the GEC and GEM in exchange for providing a portion of the necessary funding for the development of related projects. Accordingly, RAM advanced us $2,381,260, which is partially convertible into a capital
contribution to GEM upon federal approval of the land into trust application and federal approval of the management agreement with the Michigan Tribe. As of March 31, 2005, neither event has occurred. On December 10, 2004, the Company and RAM
executed a forbearance agreement, whereby each of us agreed to take no action to enforce any right nor to pursue any remedy under the investor agreement. Currently, we have an understanding in principle, subject to the execution of a definitive
agreement, to modify certain terms of the investor agreement, including extending the due date, and continue the relationship. The agreement states that RAM and Full House will share Michigan development expenditures up to $800,000, retroactive to
January 1, 2005. Accordingly, we have recorded



-10-



---

##### Table of Contents

a $162,283 due from the co-venturer which represents RAMs share of Michigan development expenditures which were paid by us on RAMs behalf since
January 1, 2005 .



We are pursuing reimbursement from the
Torres-Martinez tribe in California (California tribe) for expenses and damages and other relief of approximately $1.1 million which arose from the California tribes termination its 1995 and 1997 development and management agreements. An
arbitration award was issued in our favor on February 16, 2005. On March 4, 2005, the California tribe forwarded a letter to us outlining an offer to settle the claim. We are continuing to discuss with the Tribe a settlement of these claims.



As part of a termination agreement of our Hard Rock licensing
rights in Biloxi, Mississippi, we have agreed to provide consulting services to Hard Rock if and when the Biloxi facility opens, entitling us to annually receive the greater of $100,000 or 10% of licensing fees for the two year consulting period. We
have been informed that construction of a Hard Rock Casino in Biloxi is under way and an opening is to be scheduled during the third quarter of 2005.



GED is our sole source of recurring income. Distributions from GED to us are governed by the terms of the applicable joint venture agreement. The
fifteen year contract, which expires in the year 2011 unless it is renewed, provides that net cash flow (after certain deductions) is to be distributed monthly to the members of GED (Full House Resorts and Harrington Raceway Inc.). While we do not
believe that this arrangement will adversely impact our liquidity, our continuing cash flow is dependent on the operating performance of GED, and its ability to receive monthly distributions.



As of March 31, 2005, we had cumulative undeclared and unpaid dividends in
the amount of $2,677,500 on the 700,000 outstanding shares of our 1992-1 Preferred Stock. Such dividends are cumulative whether or not declared, and are currently in arrears. The Company does not plan to declare dividends until there is sufficient
cash flow from operations. However, we are evaluating other alternatives to settle the dividends in arrears.



In February 2005, we were named as developer and manager of a gaming project to be developed by the Manuelito Chapter of Navajo Indians in New Mexico. In
furtherance of this development, we entered into a joint venture agreement with NADACS, Inc. (NADACS), a New Mexico company, to pursue the project. Pursuant to the joint venture agreement with NADACS, we paid NADACS a total of $200,000 for partial
payment of gaming rights held by NADACS to develop Navajo gaming facilities. We have submitted a form of Management Agreement for the Chapters consideration and approval by the Navajo Nation. This project is subject to the consent of the
Navajo Nation and compliance with its yet to be created gaming commission rules and regulations and approval by the National Indian Gaming Commission. We have committed to finance any additional costs needed to operate the joint venture or develop,
construct or operate the facility



In March 2005, the Northern
Cheyenne Tribe of Montana (Montana tribe) signed a letter of intent to negotiate a management agreement with Full House Resorts for a proposed casino to be built approximately 100 southeast of Billings, Montana. The Montana tribe currently operates
the Charging Horse casino in Lame Deer, Montana, consisting of 125 gaming devices, a 300 seat bingo hall and restaurant.



Quantitative and Qualitative Disclosures about Market Risk. Market risk is the risk of loss from changes in market rates or prices, such as
interest rates and commodity prices. We are exposed to



-11-



---

##### Table of Contents

market risk in the form of changes in interest rates and the potential impact such changes may have on our variable rate debt. We have not invested in
derivative based financial instruments.



Our total outstanding
variable rate debt of $2.4 million at March 31, 2005, is subject to variable interest rates, which averaged 5.4% during the current quarter. The applicable interest rate debt is based on the prime lending rate and therefore, the interest rate will
change as the prime lending rate changes. Based on our $2.4 million of outstanding variable rate debt at March 31, 2005, a hypothetical 100 basis point (1%) change in rates would result in an annual interest expense change of approximately $24,000.
At this time, we do not anticipate that either inflation or interest rate variations will have a material impact on our future operations.



Safe Harbor Provision.This Quarterly Report on Form 10-QSB contains forward-looking statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended, relating to our financial condition, profitability, liquidity, resources, business outlook, market forces, corporate strategies, contractual commitments, legal matters, capital requirements and other matters. The
Private Securities Litigation Reform Act of 1995 provides a safe harbor for forward-looking statements. We note that many factors could cause our actual results and experience to change significantly from the anticipated results or expectations
expressed in our forward-looking statements. When words and expressions such as: believes, expects, anticipates, estimates, plans, intends, objectives,
goals, aims, projects, forecasts, possible, seeks, may, could, should, might, likely, enable, or similar
words or expressions are used in this Form 10-QSB, as well as statements containing phrases such as in our view, there can be no assurance, although no assurance can be given, or there is no way to
anticipate with certainty, forward-looking statements are being made.



Various risks and uncertainties may affect the operation, performance, development and results of our business and could cause future outcomes to change significantly from those set forth in our forward-looking
statements, including the following factors:



| |  |  | our growth strategies;
| | - |  | ----------------------



| |  |  | our development and potential acquisition of new facilities;
| | - |  | ------------------------------------------------------------



| |  |  | risks related to development and construction activities;
| | - |  | ---------------------------------------------------------



| |  |  | anticipated trends in the gaming industries;
| | - |  | --------------------------------------------



| |  |  | patron demographics;
| | - |  | --------------------



| |  |  | general market and economic conditions;
| | - |  | ---------------------------------------



| |  |  | access to capital, including our ability to finance future business requirements;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | the availability of adequate levels of insurance;
| | - |  | -------------------------------------------------



| |  |  | changes in federal, state, and local laws and regulations, including environmental and gaming license legislation and regulations;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | regulatory approvals;
| | - |  | ---------------------



-12-



---

##### Table of Contents

| |  |  | competitive environment;
| | - |  | ------------------------



| |  |  | risks, uncertainties and other factors described from time to time in this and our other SEC filings and reports.
| | - |  | -----------------------------------------------------------------------------------------------------------------



We undertake no obligation to publicly update or revise any forward-looking
statements as a result of future developments, events or conditions. New risk factors emerge from time to time and it is not possible for us to predict all such risk factors, nor can we assess the impact of all such risk factors on its business or
the extent to which any factor, or combination of factors, may cause actual results to differ significantly from those forecast in any forward-looking statements.



|Item 3. | Controls and Procedures
|------- | -----------------------



Evaluation of Disclosure Controls and Procedures. Full Houses chief executive and financial officers, after evaluating the effectiveness of
our disclosure controls and procedures (as defined in Section 13a-15 of the Securities Exchange Act of 1934 (the Exchange Act)) as of March 31, 2005, have concluded that as of such date, our disclosure controls and procedures were effective and
designed to ensure that information required to be disclosed in reports filed under the Exchange Act is accumulated and communicated to them to allow timely decisions regarding required disclosures.



Changes in Internal Control Over Financial Reporting. Management
believes that there have been no changes in our internal control during the last fiscal quarter that have materially affected, or are reasonably likely to materially affect, its internal control over financial reporting.



PART II - OTHER INFORMATION



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



California  On July 2, 2004, the Company forwarded to the American Arbitration Association a demand for arbitration against the California
Tribe for reimbursement and damages of approximately $1.1 million that arose from the California Tribes notice that it had terminated development and management agreements entered into in 1995 and 1997.



A hearing before a single arbitrator was held in December, 2004, and the
arbitrator issued a decision on February 16, 2005, which upheld the 1995 development agreement, granting the Company the exclusive right to develop, manage and operate any and all gaming activities engaged in by the California Tribe for a period of
seven years after the date that gaming commences. The ruling also gave the Company the right to lease from the California Tribe a minimum of ten percent of the land which the California Tribe acquired from the federal government for a term of 50
years, at an annual rental of $10 plus 15% of the net profits generated by any commercial, recreational, industrial or residential development. In addition, the Company was awarded the alternative of monetary damages plus attorneys fees and
other related costs, currently in the amount of approximately $1.1 million.



We have been approached by the California Tribe with an offer of settlement of this award. We will continue to discuss a possible amicable resolution, however, there can be no guarantee that the California Tribe will
agree with our terms for settlement. In the event that no settlement is reached, we will



-13-



---

##### Table of Contents

pursue legal action to enforce the arbitration award in the United States District Court pursuant to the Federal Arbitration Act, 9 U.S.C. (s)(s) 1 et seq.
While an attempt at enforcement may be unsuccessful, we believe that we can recover the amounts carried on our balance sheet based upon the California Tribes expressed intentions, the arbitration ruling in our favor, as well as our contractual
rights.



Michigan - The Company has a management
agreement with the Michigan tribe for the development and operation of a casino upon federal approval of the land into trust application and federal approval of the management agreement with the Michigan tribe. The legal challenge preventing the
land from being taken into trust is pending in Federal District Court in Washington, D.C.



The ruling of the United States District Court for the District of Columbia in the case of CETAC vs. Norton entered on April 23, 2004, required a reassessment of the environmental analysis of the Michigan
project. An environment impact study has been commenced and we are awaiting the completion of this process to begin construction of the casino.



On July 30, 2004 the Michigan Supreme Court issued its ruling in Taxpayers of Michigan Against Casinos(TOMAC)vs. State of Michigan that
the Michigan Legislature did not violate the state constitution when it approved four tribal casino compacts in 1998 by a resolution. The Supreme Court ruling upholds a 2002 ruling by the Michigan Court of Appeals that reversed a ruling in 1999 by
Ingham County Circuit Court Judge Peter Houk. This ruling removes the objection to the Tribal-State Compact between the Nottawaseppi Huron Band of Potawatomi tribe and the State of Michigan to allow Class III casino gaming at the proposed site near
Battle Creek. On October 28, 2004, TOMAC filed a Petition for Certiorari in the U.S. Supreme Court asking the U.S. Supreme Court to hear its appeal of the Michigan Supreme Courts ruling approving the compacts. In February 2005, the United
States Supreme Court denied, without comment, the petition, upholding the validity of four Tribal-State Gaming Compacts entered into with the State of Michigan and ending the appeal.



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------



As of March 31, 2005, we had cumulative undeclared and unpaid dividends in the amount of $2,677,500 on the 700,000 outstanding shares of our 1992-1
Preferred Stock. Such dividends are cumulative whether or not declared, and are currently in arrears. The preferred stocks class ranks prior to the Companys common stock with regard to dividend and liquidation rights.



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



|     |  |                                                                                                                                                                     
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------
|31.1 |  | Certification of principal executive officer pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002               
|     | 
|31.2 |  | Certification of principal financial officer pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002               
|     | 
|32.1 |  | Certification of principal executive and financial officers pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



-14-



---

##### Table of Contents



SIGNATURES



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



|                   |  |  |  |                          |  |                                                                                                       |  | 
|------------------ |  |  |  | ------------------------ |  | ----------------------------------------------------------------------------------------------------- |  | 
|                   |  |  |  | FULL HOUSE RESORTS, INC.
|                   |  |  | 
|Date: May 16, 2005 |  |  |  | By:                      |  | /s/ JAMES MEIER                                                                                      
|                   |  |  |  |                          |  | James Meier Chief Financial Officer (on behalf of the Registrant and  as principal financial officer)



-15-