---

U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-QSB/A

(Amendment No. 1)



|x | QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 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. 1-32583

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 ̈

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

APPLICABLE ONLY TO CORPORATE ISSUERS

As of September 30, 2005, Registrant had 10,340,380 shares of its $.0001
par value common stock outstanding.



---



---

EXPLANATORY NOTE

This Amendment No. 1 to the Quarterly Report on Form 10-QSB/A for Full House Resorts, Inc. for the quarterly period ended September 30, 2005, is being filed to amend and restate the items described below
contained in the Companys Quarterly Report on Form 10-QSB originally filed with the Securities and Exchange Commission on November 14, 2005.

This Amendment No. 1 makes the following changes for the purposes described:



| |  |  | To amend Item 1. Financial Statements, to retroactively account for advances to Indian tribes as in-substance notes, as more fully described in Note 2, Restatement,
to the Companys Unaudited Condensed Consolidated Financial Statements;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To amend Item 2. Managements Discussion and Analysis of Financial Conditions and Results of Operations, to take into account the effects of the restatement; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To amend Item 6. Exhibits, Financial Statement Schedules and Reports on Form 8-K, to furnish the certifications required by Sections 302 and 906 of the Sarbanes-Oxley Act.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

To preserve the nature and character of the disclosures set forth in such Items as originally filed, this Amendment
No. 1 continues to speak as of the date of the original filing of the Quarterly Report on Form 10-QSB on November 14, 2005 and we have not updated the disclosures in this report to speak as of a later date. All information contained in
this Amendment No. 1 is subject to updating and supplementing as provided in our reports and any amendments filed with the Securities and Exchange Commission for periods subsequent to the date of the original filing of the Quarterly Report on
Form 10-QSB.

We did not amend our Annual Reports on Form 10-KSB or Quarterly Reports of Form 10-QSB for periods affected by the
restatement that ended prior to December 31, 2003, and the financial statements and related financial information contained in such reports should no longer be relied upon and should be viewed in the context of this report.



---

FULL HOUSE RESORTS, INC.

TABLE OF CONTENTS



|         |  |                       |  |                                                                                           |  |   
|-------- |  | --------------------- |  | ----------------------------------------------------------------------------------------- |  | --
|         |  | Page                 
|PART I.  |  | Financial Information |  |                                                                                          
|         |  |                       | 
|         |  | Item 1.               |  | Condensed Consolidated Financial Statements                                               |  |   
|         |  |                       | 
|         |  |                       |  | Balance Sheets as of September 30, 2005 (unaudited) and December 31, 2004                 |  | 4 
|         |  |                       | 
|         |  |                       |  | Unaudited Statements of Operations for the three months ended September 30, 2005 and 2004 |  | 5 
|         |  |                       | 
|         |  |                       |  | Unaudited Statements of Operations for the nine months ended September 30, 2005 and 2004  |  | 6 
|         |  |                       | 
|         |  |                       |  | Unaudited Statements of Cash Flows for the nine months ended September 30, 2005 and 2004  |  | 7 
|         |  |                       | 
|         |  |                       |  | Notes to Unaudited Financial Statements                                                   |  | 8 
|         |  |                       | 
|         |  | Item 2.               |  | Managements Discussion and Analysis or Plan of Operation                                 |  | 12
|         |  |                       | 
|         |  | Item 3.               |  | Controls and Procedures                                                                   |  | 21
|         |  |                       | 
|PART II. |  | Item 1.               |  | Legal Proceedings                                                                         |  | 22
|         |  |                       | 
|         |  | Item 3.               |  | Defaults Upon Senior Securities                                                           |  | 22
|         |  |                       | 
|         |  | Item 6.               |  | Exhibits                                                                                  |  | 23
|         |  |                      
|         |  | Signatures            |  | 24                                                                                       



-3-



---

FULL HOUSE RESORTS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------ | ---------- | - | ----------------- | - | ---------- | -
|                                                                                                                                                                                                                                                       |  | SEPTEMBER 30, 2005 (unaudited) |            |   | DECEMBER 31, 2004 |  
|                                                                                                                                                                                                                                                       |  | (Restated)                     |            |   | (Restated)        |  
|ASSETS                                                                                                                                                                                                                                                 |  |                                |            |   |                   |   |            |  
|Current assets:                                                                                                                                                                                                                                        |  |                                |            |   |                   |   |            |  
|Cash and cash equivalents                                                                                                                                                                                                                              |  | $                              | 2,030,693  |   |                   | $ | 2,466,365  |  
|Other                                                                                                                                                                                                                                                  |  |                                | 306,837    |   |                   |   | 54,684     |  
|Income tax receivable                                                                                                                                                                                                                                  |  |                                |           |   |                   |   | 120,754    |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  |                                | 2,337,530  |   |                   |   | 2,641,803  |  
|Investment in unconsolidated joint venture                                                                                                                                                                                                             |  |                                | 253,673    |   |                   |   | 152,043    |  
|Notes receivable, tribal governments                                                                                                                                                                                                                   |  |                                | 3,889,404  |   |                   |   | 3,123,950  |  
|Arbitration award receivable, net of allowance                                                                                                                                                                                                         |  |                                | 976,680    |   |                   |   |           |  
|Land held for development                                                                                                                                                                                                                              |  |                                | 3,858,832  |   |                   |   | 3,858,832  |  
|Contract rights, net of accumulated amortization                                                                                                                                                                                                       |  |                                | 5,010,185  |   |                   |   | 4,927,814  |  
|Deferred income tax asset                                                                                                                                                                                                                              |  |                                |           |   |                   |   | 64,257     |  
|Deposits and other assets                                                                                                                                                                                                                              |  |                                | 74,330     |   |                   |   | 231,706    |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  | $                              | 16,400,634 |   |                   | $ | 15,000,405 |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                   |  |                                |            |   |                   |   |            |  
|Current liabilities:                                                                                                                                                                                                                                   |  |                                |            |   |                   |   |            |  
|Accounts payable                                                                                                                                                                                                                                       |  | $                              | 52,432     |   |                   | $ | 371,144    |  
|Accrued expenses                                                                                                                                                                                                                                       |  |                                | 125,906    |   |                   |   | 64,858     |  
|Income tax payable                                                                                                                                                                                                                                     |  |                                | 320,894    |   |                   |   |           |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  |                                | 499,232    |   |                   |   | 436,002    |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|Note payable to co-venturer, including accrued interest                                                                                                                                                                                                |  |                                | 2,577,970  |   |                   |   | 2,472,363  |  
|Deferred income tax liability                                                                                                                                                                                                                          |  |                                | 3,072      |   |                   |   |           |  
|Other long-term liabilities                                                                                                                                                                                                                            |  |                                | 272,130    |   |                   |   |           |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  |                                | 2,853,179  |   |                   |   | 2,472,363  |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|Non-controlling interest in consolidated joint ventures                                                                                                                                                                                                |  |                                | 1,883,347  |   |                   |   | 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 $4,882,500 and $4,725,000 including undeclared dividends in arrears of $2,782,500 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                                                                                                                                                                                                                                                |  |                                | (6,266,117 | ) |                   |   | (7,268,369 | )
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  |                                | 11,164,876 |   |                   |   | 10,162,624 |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  
|                                                                                                                                                                                                                                                       |  | $                              | 16,400,634 |   |                   | $ | 15,000,405 |  
|                                                                                                                                                                                                                                                       |  |                                |            |   |                   |   |            |  

See notes to condensed consolidated financial statements.



-4-



---

FULL HOUSE RESORTS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                               |  |                                 |            |   |            |   |            |  
|-------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ---------- | - | ---------- | -
|                                                               |  | THREE MONTHS ENDEDSEPTEMBER 30, |           
|                                                               |  | 2005                            |            |   | 2004       |  
|                                                               |  | (Restated)                      |            |   | (Restated) |  
|Equity in net income of unconsolidated joint venture           |  | $                               | 1,020,863  |   |            | $ | 971,554    |  
|                                                               |  |                                 |            |   |            |   |            |  
|Operating costs and expenses                                   |  |                                 |            |   |            |   |            |  
|Project development costs                                      |  |                                 | 234,328    |   |            |   | 192,513    |  
|General and administrative                                     |  |                                 | 705,584    |   |            |   | 302,653    |  
|Depreciation and amortization                                  |  |                                 | 22,541     |   |            |   | 42,771     |  
|                                                               |  |                                 |            |   |            |   |            |  
|                                                               |  |                                 | 962,453    |   |            |   | 537,937    |  
|                                                               |  |                                 |            |   |            |   |            |  
|Unrealized gains on notes receivable                           |  |                                 | 35,071     |   |            |   | 18,039     |  
|                                                               |  |                                 |            |   |            |   |            |  
|Income from operations                                         |  |                                 | 93,481     |   |            |   | 451,656    |  
|Other income (expense)                                         |  |                                 |            |   |            |   |            |  
|Interest                                                       |  |                                 | (38,557    | ) |            |   | (25,687    | )
|Other                                                          |  |                                 | 13,274     |   |            |   | 5,322      |  
|                                                               |  |                                 |            |   |            |   |            |  
|Income before income taxes and non-controlling interest        |  |                                 | 68,198     |   |            |   | 431,291    |  
|Non-controlling interest in loss of consolidated joint venture |  |                                 | 218,512    |   |            |   |           |  
|                                                               |  |                                 |            |   |            |   |            |  
|Income before income taxes                                     |  |                                 | 286,710    |   |            |   | 431,291    |  
|Income taxes                                                   |  |                                 | (89,510    | ) |            |   | (181,547   | )
|                                                               |  |                                 |            |   |            |   |            |  
|Net income                                                     |  |                                 | 197,200    |   |            |   | 249,744    |  
|Less undeclared dividends on cumulative preferred stock        |  |                                 | (52,500    | ) |            |   | (52,500    | )
|                                                               |  |                                 |            |   |            |   |            |  
|Net income applicable to common shares                         |  | $                               | 144,700    |   |            | $ | 197,244    |  
|                                                               |  |                                 |            |   |            |   |            |  
|Net income per common share                                    |  |                                 |            |   |            |   |            |  
|Basic and diluted                                              |  | $                               | 0.01       |   |            | $ | 0.02       |  
|                                                               |  |                                 |            |   |            |   |            |  
|Weighted average number of common shares outstanding           |  |                                 |            |   |            |   |            |  
|Basic                                                          |  |                                 | 10,340,380 |   |            |   | 10,340,380 |  
|                                                               |  |                                 |            |   |            |   |            |  
|Diluted                                                        |  |                                 | 10,340,380 |   |            |   | 11,040,380 |  
|                                                               |  |                                 |            |   |            |   |            |  

See notes to condensed consolidated financial statements.



-5-



---

FULL HOUSE RESORTS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                                   |  |                                 |            |   |            |   |            |  
|------------------------------------------------------------------ |  | ------------------------------- | ---------- | - | ---------- | - | ---------- | -
|                                                                   |  | NINE MONTHS ENDED SEPTEMBER 30, |           
|                                                                   |  | 2005                            |            |   | 2004       |  
|                                                                   |  | (Restated)                      |            |   | (Restated) |  
|Equity in net income of unconsolidated joint venture               |  | $                               | 2,909,417  |   |            | $ | 2,698,409  |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Operating costs and expenses                                       |  |                                 |            |   |            |   |            |  
|Project development costs                                          |  |                                 | 998,499    |   |            |   | 415,988    |  
|General and administrative                                         |  |                                 | 1,705,490  |   |            |   | 1,129,351  |  
|Depreciation and amortization                                      |  |                                 | 70,917     |   |            |   | 128,165    |  
|                                                                   |  |                                 |            |   |            |   |            |  
|                                                                   |  |                                 | 2,774,906  |   |            |   | 1,673,504  |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Unrealized gains on notes receivable                               |  |                                 | 60,648     |   |            |   | 492,204    |  
|Arbitration award, net                                             |  |                                 | 848,393    |   |            |   |           |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Income from operations                                             |  |                                 | 1,043,552  |   |            |   | 1,517,109  |  
|Other income (expense)                                             |  |                                 |            |   |            |   |            |  
|Interest, net                                                      |  |                                 | (105,608   | ) |            |   | (77,867    | )
|Other                                                              |  |                                 | 35,940     |   |            |   | 5,802      |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Income before income taxes and non-controlling interest            |  |                                 | 973,884    |   |            |   | 1,445,044  |  
|Non-controlling interest in net loss of consolidated joint venture |  |                                 | 675,655    |   |            |   |           |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Income before income taxes                                         |  |                                 | 1,649,539  |   |            |   | 1,445,044  |  
|Income taxes                                                       |  |                                 | (647,287   | ) |            |   | (619,271   | )
|                                                                   |  |                                 |            |   |            |   |            |  
|Net income                                                         |  |                                 | 1,002,252  |   |            |   | 825,773    |  
|Less undeclared dividends on cumulative preferred stock            |  |                                 | (157,500   | ) |            |   | (157,500   | )
|                                                                   |  |                                 |            |   |            |   |            |  
|Net income applicable to common shares                             |  | $                               | 844,752    |   |            | $ | 668,273    |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Net income per common share                                        |  |                                 |            |   |            |   |            |  
|Basic and diluted                                                  |  | $                               | 0.08       |   |            | $ | 0.06       |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Weighted average number of common shares outstanding               |  |                                 |            |   |            |   |            |  
|Basic                                                              |  |                                 | 10,340,380 |   |            |   | 10,340,380 |  
|                                                                   |  |                                 |            |   |            |   |            |  
|Diluted                                                            |  |                                 | 11,173,003 |   |            |   | 11,040,380 |  
|                                                                   |  |                                 |            |   |            |   |            |  

See notes to condensed consolidated financial statements.



-6-



---

FULL HOUSE RESORTS, INC. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                |  |                                |            |   |      |   |           |  
|----------------------------------------------- |  | ------------------------------ | ---------- | - | ---- | - | --------- | -
|                                                |  | NINE MONTHS ENDEDSEPTEMBER 30, |           
|                                                |  | 2005                           |            |   | 2004 |  
|                                                |  | (Restated)                     |            |   |      |  
|Net cash provided by operating activities       |  |                                | 1,252,020  |   |      |   | 741,210   |  
|                                                |  |                                |            |   |      |   |           |  
|Cash flows from investing activities:           |  |                                |            |   |      |   |           |  
|Advances to tribal governments                  |  |                                | (1,411,505 | ) |      |   | (767,310  | )
|Advances to co-venturer                         |  |                                | (629,585   | ) |      |   |          |  
|Repayments by co-venturer                       |  |                                | 556,171    |   |      |   |          |  
|Acquisition of contract rights and other assets |  |                                | (207,773   | ) |      |   | (3,690    | )
|                                                |  |                                |            |   |      |   |           |  
|Net cash used in investing activities           |  |                                | (1,687,692 | ) |      |   | (771,000  | )
|                                                |  |                                |            |   |      |   |           |  
|Net decrease in cash and cash equivalents       |  |                                | (435,672   | ) |      |   | (29,790   | )
|Cash and cash equivalents, beginning of period  |  |                                | 2,466,365  |   |      |   | 1,942,430 |  
|                                                |  |                                |            |   |      |   |           |  
|Cash and cash equivalents, end of period        |  | $                              | 2,030,693  |   |      | $ | 1,912,640 |  
|                                                |  |                                |            |   |      |   |           |  

See notes to condensed consolidated financial statements.



-7-



---

FULL HOUSE RESORTS, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS



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

The restated (Note 2)
interim condensed consolidated financial statements of Full House Resorts, Inc. (the Company) included herein reflect all adjustments that 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 has been omitted pursuant to the interim
financial information rules and regulations of the Securities and Exchange Commission.

These unaudited interim condensed consolidated
financial statements should be read in conjunction with the restated 2004 annual consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-KSB for the year ended December 31, 2005, from which
the balance sheet information as of December 31, 2004, was derived. In addition to the restatements discussed in Note 2, certain minor reclassifications to previously reported balances have been made to conform to the current period
presentation. The results of operations for the period ended September 30, 2005, are not necessarily indicative of the results to be expected for the year ending December 31, 2005.



|2. | RESTATEMENT
|-- | -----------

Subsequent to the original issuance of
the accompanying condensed consolidated financial statements, the Company re-evaluated its accounting methodology surrounding its advances to and contractual relationships with Indian tribes. As is becoming the predominant practice in the industry,
management has determined to retroactively account for the advances to Indian tribes as in-substance structured notes pursuant to Emerging Issues Task Force (EITF) Issue No. 96-12, Recognition of Interest Income and Balance Sheet
Classification of Structured Notes, and give separate accounting recognition to the contractual notes receivable and the related contract rights when advances are made pursuant to the agreements. Historically, the Company recorded its advances
to Indian tribes as development expenses or notes receivable, carried at cost, subject to allowances for doubtful collectibility, and deferred recognition of interest income due to the contingent repayment terms of the notes. As a result, the
accompanying unaudited condensed consolidated financial statements for the three months and nine months ended September 30, 2005 and 2004 have been restated to give retroactive effect to these accounting changes.



-8-



---

A summary of the significant effects of the restatement is as follows:



|                                        |  |                                                |       |   |             |   |       |  
|--------------------------------------- |  | ---------------------------------------------- | ----- | - | ----------- | - | ----- | -
|                                        |  | For the Three Months Ended September 30, 2005: |      
|                                        |  | As Previously Reported                         |       |   | As Restated |  
|                                        |  | (In thousands, except per share data)          |      
|Consolidated statement of income:       |  |                                                |       |   |             |   |       |  
|Project development costs               |  | $                                              | 407   |   |             | $ | 234   |  
|Unrealized gain on notes receivable     |  |                                                |      |   |             |   | 35    |  
|Income taxes                            |  |                                                | (45   | ) |             |   | (90   | )
|Net income                              |  |                                                | 34    |   |             |   | 197   |  
|Net income applicable to common shares  |  |                                                | (19   | ) |             |   | 145   |  
|Net income per share, basic and diluted |  |                                                | 0.00  |   |             |   | 0.01  |  
|                                        | 
|                                        |  | For the Three Months Ended September 30, 2004: |      
|                                        |  | As Previously Reported                         |       |   | As Restated |  
|                                        |  | (In thousands, except per share data)          |      
|Consolidated statement of income:       |  |                                                |       |   |             |   |       |  
|Project development costs               |  | $                                              | 278   |   |             | $ | 193   |  
|Unrealized gain on notes receivable     |  |                                                |      |   |             |   | 18    |  
|Income taxes                            |  |                                                | (146  | ) |             |   | (182  | )
|Net income                              |  |                                                | 181   |   |             |   | 250   |  
|Net income applicable to common shares  |  |                                                | 129   |   |             |   | 197   |  
|Net income per share, basic and diluted |  |                                                | 0.01  |   |             |   | 0.02  |  
|                                        | 
|                                        |  | For the Nine Months Ended September 30, 2005:  |      
|                                        |  | As Previously Reported                         |       |   | As Restated |  
|                                        |  | (In thousands, except per share data)          |      
|Consolidated statement of income:       |  |                                                |       |   |             |   |       |  
|Project development costs               |  | $                                              | 1,525 |   |             | $ | 998   |  
|Unrealized gain on notes receivable     |  |                                                |      |   |             |   | 61    |  
|Income taxes                            |  |                                                | (535  | ) |             |   | (647  | )
|Net income                              |  |                                                | 527   |   |             |   | 1,002 |  
|Net income applicable to common shares  |  |                                                | 370   |   |             |   | 845   |  
|Net income per share, basic             |  |                                                | 0.04  |   |             |   | 0.08  |  
|Net income per share, diluted           |  |                                                | 0.03  |   |             |   | 0.08  |  



-9-



---

|                                        |  |                                               |      |   |            |   |      |  
|--------------------------------------- |  | --------------------------------------------- | ---- | - | ---------- | - | ---- | -
|                                        |  | For the Nine Months Ended
September 30, 2004: |     
|                                        |  | As Previously Reported                        |      |   | AsRestated |  
|                                        |  | (In thousands, except per share data)         |     
|Consolidated statement of income:       |  |                                               |      |   |            |   |      |  
|Project development costs               |  | $                                             | 623  |   |            | $ | 416  |  
|Unrealized gain on notes receivable     |  |                                               |     |   |            |   | 492  |  
|Income taxes                            |  |                                               | (382 | ) |            |   | (619 | )
|Net income                              |  |                                               | 364  |   |            |   | 826  |  
|Net income applicable to common shares  |  |                                               | 207  |   |            |   | 668  |  
|Net income per share, basic and diluted |  |                                               | 0.02 |   |            |   | 0.06 |  

The restatement also resulted in an increase in previously reported retained earnings as of
January 1, 2004 of $612,549.



|3. | 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., carried on the
equity method of accounting.

Summary information for GEDs operations for the three and nine months ended September 30, is as
follows:



|                        |  |              |           |             |   |           |  |      |           |  |   |          
|----------------------- |  | ------------ | --------- | ----------- | - | --------- |  | ---- | --------- |  | - | ---------
|                        |  | Three Months |           | Nine Months
|                        |  | 2005         |           | 2004        |   | 2005      |  | 2004
|Management fee revenues |  | $            | 2,159,990 |             | $ | 2,057,544 |  | $    | 6,251,142 |  | $ | 5,786,620
|Income from operations  |  |              | 2,041,726 |             |   | 1,943,109 |  |      | 5,886,097 |  |   | 5,396,819
|Net income              |  |              | 2,041,726 |             |   | 1,943,109 |  |      | 5,886,097 |  |   | 5,396,819



|4. | NOTES RECEIVABLE, TRIBAL GOVERNMENTS
|-- | ------------------------------------

As of
September 30, 2005 and December 31, 2004, Full House has made advances to tribal governments totaling $7,927,842 and $6,541,337 as follows:



|                                                                           |  |                   |           |                  |   |          
|-------------------------------------------------------------------------- |  | ----------------- | --------- | ---------------- | - | ---------
|                                                                           |  | September 30,2005 |           | December 31,2004
|Contractual (stated) amount                                                |  |                   |           |                  |   |          
|Michigan tribe                                                             |  | $                 | 7,793,376 |                  | $ | 6,516,337
|Other                                                                      |  |                   | 134,466   |                  |   | 25,000   
|                                                                           |  |                   |           |                  |   |          
|                                                                           |  | $                 | 7,927,842 |                  | $ | 6,541,337
|                                                                           |  |                   |           |                  |   |          
|Estimated fair value of notes receivable related to Indian casino projects |  |                   |           |                  |   |          
|Michigan tribe                                                             |  | $                 | 3,796,623 |                  | $ | 3,098,950
|Other                                                                      |  |                   | 92,781    |                  |   | 25,000   
|                                                                           |  |                   |           |                  |   |          
|                                                                           |  | $                 | 3,889,404 |                  | $ | 3,123,950
|                                                                           |  |                   |           |                  |   |          

Certain portions of the advances to or on behalf of the tribal governments are in dispute, which
has been considered in managements fair value estimates. (See also Note 6).



-10-



---

|5. | ARBITRATION AWARD, NET OF ALLOWANCE
|-- | -----------------------------------

On
February 16, 2005, the Company received a favorable award in binding arbitration against the Torres Martinez Desert Cahuilla Indians (the California tribe) in connection with a dispute over a series of development and management agreements. The
arbitrators decision found that the development agreement entered into in 1995 was valid and enforceable, and accordingly, awarded the Company damages approximating $1.1 million, which has been recorded net of a $100,000 allowance for
estimated collection costs. The Company reached an agreement in principle whereby the California tribe would pay the amount of the arbitration award upon the funding of its casino loan which the tribe anticipates will happen by year-end. However,
this agreement is preliminary and any final settlement is subject to the execution of a formal settlement document.



|6. | CONTINGENCY
|-- | -----------

Litigation involving environmental
issues in Michigan has been filed to prevent the Secretary of the Interior from taking the site for the Michigan project into trust that, in the event of an unfavorable outcome, might prevent or delay the completion of the Michigan project and
realization of a portion of the Companys investment therein As a result, a draft environmental impact statement has been prepared. The Bureau of Indian Affairs, as the lead agency for these purposes, held a public hearing on August 24,
2005, in Battle Creek, Michigan to consider comments to the draft. The comment period closed on October 4, 2005 and the Company is currently preparing its response to the comments received.

The Companys estimated minimum estimated loss is zero and its maximum exposure to loss as a result of its involvement with the Michigan project, as
of September 30, 2005, is approximately $12.4 million, which is made up of the net book value of contract rights, land, and notes receivable from the Michigan tribe. This would be the case only if the project were to be abandoned and none of
its assets were recoverable. The foregoing estimated range of exposure does not include defense costs as the Companys policy is to expense legal and other litigation costs in the period incurred. Accordingly, no provision has been made in the
financial statements for any such losses, but consistent with the Companys accounting policy, notes receivable are carried at managements best estimate of their fair value.



-11-



---

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

Overview

Full House Resorts, Inc., a Delaware corporation, develops, manages and/or invests in gaming related
opportunities. We continue to actively investigate, on our own and with partners, new business opportunities including commercial and tribal gaming operations. We seek to expand through acquiring, managing, or developing casinos in profitable
markets. Currently, we are a 50% investor in Gaming Entertainment (Delaware), LLC, a joint venture with Harrington Raceway, Inc., which manages Midway Slots and Simulcast at the Delaware State Fairgrounds in Harrington, Delaware. Midway Slots has
1,581 gaming devices, a 350-seat buffet, a 50-seat diner, a gourmet steak house and an entertainment lounge area. We also have a management agreement with the Nottawaseppi Huron Band of Potawatomi Indians, referred to herein as the Michigan tribe,
for the development and management of a casino/resort in the Battle Creek, Michigan area, which is currently in the pre-development state. The planned casino / resort is expected to have more than 2,000 gaming devices.

In addition, we have entered into development and gaming management agreements with the Nambé Pueblo tribe of New Mexico for the development of a
coordinated entertainment venue centered on a 50,000 square foot casino to be built approximately 15 miles north of Santa Fe, New Mexico. We also have development and management agreements with the Northern Cheyenne Nation of Montana for the
development and management of a 25,000 square foot gaming facility to be built approximately 28 miles north of Sheridan, Wyoming. The management agreements are subject to approval by the National Indian Gaming Commission.

Critical Accounting Estimates and Policies

As
discussed below and in note 2 to our condensed consolidated financial statements, effective for 2005, we retroactively changed our accounting for advances made to the tribes and the resultant notes receivable. The estimated fair value of such notes
are now accounted for as in-substance structured notes in accordance with the guidance contained in Emerging Issues Task Force (EITF) Issue No. 96-12,Recognition of Interest Income and Balance Sheet Classification of Structured Notes).

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 significant accounting estimates inherent in the preparation of our financial statements include estimates associated with managements fair
value estimates related to notes receivable from tribal governments, and the related evaluation of the recoverability of our investments in contract rights. Various assumptions, principally affecting the probability of completing our various
projects under development and getting them open for business, and other factors underlie the determination of these significant estimates. The process of determining significant estimates is fact and project specific and takes into account factors
such as historical experience and current and expected legal, regulatory and economic conditions. We regularly evaluate these estimates and assumptions, particularly in areas, if any, 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 a project, we evaluate the
likelihood that



-12-



---

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.

Long-term assets related to Indian casino projects

We evaluate the financial opportunity of each potential service arrangement before entering into an agreement to provide financial support for the
development of an Indian casino project. This process includes (1) determining the financial feasibility of the project assuming the project is built, (2) assessing the likelihood that the project will receive the necessary regulatory
approvals and funding for construction and operations to commence, and (3) estimating the expected timing of the various elements of the project including commencement of operations. When we enter into a service or lending arrangement,
management has concluded that the probable future economic benefit is sufficient to compensate us for our efforts in relation to the perceived financial risks. No asset, including notes receivable or contract rights, related to an Indian casino
project is recorded on our books unless it is considered probable that the project will be built and result in an economic benefit sufficient for us to recover the asset.

In initially determining the financial feasibility of the project, we analyze the proposed facilities and their location in relation to market conditions, including customer demographics and existing and proposed
competition for the project. Typically, independent consultants are also hired to prepare market and financial feasibility reports. These reports are reviewed by management and updated periodically as conditions change.

We also consider the status of the regulatory approval process including whether:



| | (1) | the Bureau of Indian Affairs (BIA) recognizes the tribe,
| | --- | --------------------------------------------------------



| | (2) | the tribe has the right to acquire land to be used as a casino site,
| | --- | --------------------------------------------------------------------



| | (3) | the Department of the Interior has put the land into trust as a casino site,
| | --- | ----------------------------------------------------------------------------



| | (4) | the tribe has a gaming compact with the state government,
| | --- | ---------------------------------------------------------



| | (5) | the National Indian Gaming Commission has approved a proposed management agreement,
| | --- | -----------------------------------------------------------------------------------



| | (6) | other legal or political obstacles exist or are likely to occur.
| | --- | ----------------------------------------------------------------

The development phase of each relationship commences with the signing of the respective agreements and continues until the casinos open for business. Thereafter, the management phase of the relationship, governed by the management contract,
continues for a period of up to seven years. We make advances to the tribes, recorded as notes receivable, primarily to fund certain portions of the projects, which bear no interest or below market interest until operations commence. Repayment of
the notes and accrued interest is only required if the casino is successfully opened and distributable profits are available from the casino operations. Under the management contract, we typically earn a management fee calculated as a percentage of
the net operating income of the gaming facility. In addition, repayment of the loans and the managers fees are subordinated to certain other financial obligations of the respective operations. Generally, the order of priority of payments from
the casinos cash flows is as follows:



| |  |  | a certain minimum monthly priority payment to the tribe
| | - |  | -------------------------------------------------------



| |  |  | repayment of various senior debt associated with construction and equipping of the casino with interest accrued thereon
| | - |  | -----------------------------------------------------------------------------------------------------------------------



| |  |  | repayment of various debt with interest accrued thereon due to us
| | - |  | -----------------------------------------------------------------



-13-



---

| |  |  | management fee to us
| | - |  | --------------------



| |  |  | other obligations, and
| | - |  | ----------------------



| |  |  | the remaining funds distributed to the tribe.
| | - |  | ---------------------------------------------

Notes
receivable.We have historically accounted for our notes and advances receivable from and management contracts with the tribes as separate assets. Under the contractual terms, the notes do not become due and payable unless and until the projects
are completed and operational. However, if our development activity is terminated prior to completion, we generally retain the right to collect in the event of completion by another developer. Because the stated rate of the notes receivable alone is
not commensurate with the risk inherent in these projects (at least prior to commencement of operations), the estimated fair value of the notes receivable is generally less than the amount advanced. At the date of each advance, the difference
between the estimated fair value of the note receivable and the actual amount advanced is recorded as either an intangible asset, contract rights, or expensed as period costs of retaining such rights if the rights were acquired in a separate
unbundled transaction.

Subsequent to its effective initial recording at estimated fair value, the note receivable portion of the advance
is adjusted to its current estimated fair value at each balance sheet date using typical market discount rates for prospective Indian casino operations, as affected by project-specific circumstances such as estimated probabilities affecting the
expected opening date and changes in the status of regulatory approvals which include whether (1) the Bureau of Indian Affairs recognizes the tribe, (2) the tribe has the right to acquire land to be used as a casino site, (3) the
Department of the Interior has put the land into trust as a casino site, (3) the tribe has a gaming compact with the state government, (4) the National Indian Gaming Commission has approved a proposed management agreement, and
(5) other legal or political obstacles exist or are likely to occur. The notes receivable are not adjusted to an estimated fair value that exceeds the face value of the note plus accrued interest, if any. No interest income is recognized during
the development period, but changes in estimated fair value of the notes receivable are recorded as unrealized gains or losses in our statement of operations.

Upon opening of the casino, the difference, if any, between the then recorded estimated fair value of the notes receivable, subject to any appropriate impairment adjustments impairment pursuant to Statement of
Financial Accounting Standards (SFAS) No. 114 Accounting by Creditors for Impairment of a Loan, and the amount contractually due under the notes would be amortized into income using the effective interest method over the remaining term
of the note.

Contract rights.Intangible assets related to the acquisition of the management contracts are periodically evaluated
for impairment based on the estimated cash flows from the management contract on an undiscounted basis and amortized using the straight-line method over the lesser of seven years or contractual lives of the agreements, typically beginning upon
commencement of casino operations. In the event the carrying value of the intangible assets were to exceed the undiscounted cash flow, the difference between the estimated fair value and carrying value of the assets would be charged to operations.

Summary of long-term assets related to Indian casino projects. Assets associated with Indian casino projects at September 30,
2005 and December 31, 2004 totaled $12,758,421 and $11,910,596, respectively, consisting of notes receivable, contract rights and land held for future development. Of such amounts $12,414,214 and $11,885,596 relate to the Michigan project, for
which we have a management agreement with the Michigan tribe for the development and operation of a casino resort near Battle Creek, Michigan.



-14-



---

To recap the current status of the Michigan project:



| | (1) | the Michigan tribe is federally recognized,
| | --- | -------------------------------------------



| | (2) | adequate land for the proposed casino resort has not been placed in trust pending the outcome of item 5 below,
| | --- | --------------------------------------------------------------------------------------------------------------



| | (3) | the Michigan tribe has a valid gaming compact with the State of Michigan,
| | --- | -------------------------------------------------------------------------



| | (4) | the National Indian Gaming Commission has not yet approved the management contract, and
| | --- | ---------------------------------------------------------------------------------------



| | (5) | the Bureau of Indian affairs is expected to issue a final environmental impact statement during the first half of 2006.
| | --- | -----------------------------------------------------------------------------------------------------------------------

At September 30, 2005, the sensitivity of changes in the assumptions related to the Michigan project are illustrated by the following increases
(decreases) in the estimated fair value of the note receivable:



|                                                    |  |   |          |  
|--------------------------------------------------- |  | - | -------- | -
|      Discount rate increases to 25%               |  | $ | (223,097 | )
|      Discount rate decreases to 20%               |  |   | 142,842  |  
|      Forecasted opening date delayed one year     |  |   | (696,793 | )
|      Forecasted opening date accelerated one year |  |   | 853,570  |  

Selected key assumptions and information used to estimate the fair value of the notes receivable
for all projects at September 30, 2005 and December 31, 2004 is as follows:



|                                              |  |                   |           |   |                  |   |           |  
|--------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | --------- | -
|                                              |  | September 30,2005 |           |   | December 31,2004 |  
|Aggregate face amount of the notes receivable |  | $                 | 7,927,842 |   |                  | $ | 6,541,337 |  
|Estimated years until opening of casino:      |  |                   |           |   |                  |   |           |  
|Michigan                                      |  |                   | 3.00      |   |                  |   | 3.00      |  
|New Mexico                                    |  |                   | 2.00      |   |                  |   |          |  
|Montana                                       |  |                   | 2.00      |   |                  |   |          |  
|Discount rate                                 |  |                   | 22.5      | % |                  |   | 22.5      | %

It is estimated that the stated interest rates during the loan repayment term will be commensurate
with the inherent risk at that time.

Factors that the Company considers in arriving at a discount rate include (1) discount rates
typically used by gaming industry investors and appraisers to value individual casino properties outside of Nevada and (2) discount rates produced by the widely accepted Capital Asset Pricing Model (CAPM) using the following key assumptions:



| |  |  | S&P 500, 10 and 15-year average benchmark investment returns (medium-term horizon risk premiums);
| | - |  | -------------------------------------------------------------------------------------------------



-15-



---

| |  |  | Risk-free investment return equal to the 10-year average for 90-day Treasury Bills;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Investment beta factor equal to the unleveraged five-year average for the hotel / gaming industry; and
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | Plus project specific adjustments based on typical size premiums for micro-cap and low-cap companies using 10 and 15-year averages.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------

Management believes that under the circumstances there are essentially three critical dates / events that impact the project specific discount rate
adjustment when using CAPM: (1) the date that management completes its feasibility assessment and decides to invest in the opportunity; (2) the date when construction financing has been obtained after all legal obstacles have been removed;
and (3) the date that operations commence.

Recent Accounting Pronouncements:

In December, 2004, the Financial Accounting Standards Board (FASB) issued 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 to be effective for us for the quarterly 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. We have not completed our evaluation or determined the future impact of adopting SFAS No. 123R, which may be material to our results of operations when adopted no later than the first quarter of fiscal year 2006 and
thereafter.

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. We have not entered into, and do not presently
expect to enter into, any transactions during the foreseeable future that would be affected by adopting SFAS 153.

In May 2005, the FASB
issued SFAS No. 154, Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20 and SFAS No. 3. SFAS No. 154 replaces APB Opinion No. 20, Accounting Changes and SFAS No. 3, Reporting
Accounting Changes in Interim Financial Statements and changes the requirement for the accounting for and reporting of a change in accounting principles. SFAS No. 154, effective in the fiscal year beginning after December 15, 2005,
applies to all voluntary changes in accounting principles and changes required by an accounting pronouncement in the unusual instance that the pronouncement does not include specific transition provisions. We do not presently expect to enter into
any accounting changes in the foreseeable future that would be affected by adopting SFAS No. 154 when it becomes effective.



-16-



---

Results of Operations

Nine Months Ended September 30, 2005, Compared to Nine Months Ended September 30, 2004

Equity in Net Income of
Unconsolidated Joint Venture. Our share of income from the Delaware joint venture increased $211,008, or 8% year-to-date in 2005 compared to the same period ending September 30, 2004. The increase is due to an expansion of the facilities,
the addition of 140 gaming machines and extended operating hours, all of which occurred in the second quarter of 2005, partially offset by an increase to the estimated management fee rebate of $33,632 in the first quarter of 2005.

Project Development Costs. Project development costs increased $582,511 for the nine months ended September 30, 2005, compared to the same
time period in the prior year. The increase is primarily attributable to environmental impact study costs and architectural fees associated with the Michigan project. During the year, the Michigan project incurred increased expenses over prior year
to expedite the EIS process, including legal fees and the engaging of executives to fast track the project for 2006. To advance our other Indian casino development projects, we have engaged architects and engineering consultants.

General and Administrative Expenses. General and administrative expenses for the nine months ended September 30, 2005,
increased by $576,139 over the same period last year, due to an increase of approximately $200,146 in third quarter payroll and related expenses due to new development projects and additional staff and $151,368 in legal fees for corporate issues
including the settlement of arbitration proceedings involving the Torres Martinez Desert Cahuilla Indians (California tribe). The remaining increase is primarily attributable to increased travel and other overhead costs resulting from researching
and identifying new business opportunities.

Unrealized Gains on Notes Receivable.Unrealized gains on notes receivable are
determined based upon the estimated fair value of our notes receivable related to Indian casino projects. Unrealized gains decreased $431,556 or 88% for the nine months ended September 30, 2005 compared to the same period in 2004.The
large amount of unrealized gains in 2004 resulted from the change in the estimated opening time of the Michigan project being changed from four years to three years.

Other Income. During the first quarter of 2005, we were awarded reimbursement and damages totaling $1,076,680, including legal fees, resulting from a favorable arbitration ruling regarding terminated
development and management agreements entered into in 1995 and 1997 with the California tribe. This income was partially offset by the write-off of the remaining net gaming rights and advances relating to the California tribe totaling $128,287, and
the establishment of an allowance for estimated collection costs of $100,000. The remaining increase of $2,397 is primarily due to investing cash at a higher interest rate than in the prior year, partially reduced by an increase in the interest rate
of our long-term debt.

Non-controlling Interest in Loss of Consolidated Joint Venture.RAM Entertainment, LLC, (RAM), a privately
held investment company, has a 50% non-controlling interest in our consolidated joint venture, GEM. GEMs losses are a result of development expenses associated with the Michigan project. Since RAM did not share in the expenses of GEM in the
prior year under the agreement between us and RAM that effectively expired January 1, 2005, there was no non-controlling interest in the consolidated investees losses in the comparable prior year periods.



-17-



---

Liquidity and Capital Resources

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

Cash flow from operations
for the nine months ended September 30, 2005, increased $510,810 from the same time period in 2004, primarily due to a federal income tax refund. Cash used in investing activities increased $916,692 from the same nine months period of last year
primarily due to advances to tribal governments during the nine months ended September 30, 2005. Developers of Indian gaming projects are typically expected to advance funds on behalf of tribes during the development process and before the
gaming venture is approved and operational.

Indian casino projects

Our future cash requirements will be primarily to fund the balance of development expenses for the Michigan, Nambe, Northern Cheyenne and other projects,
and general and administrative expenses. We believe that adequate financial resources will be available to execute our current growth plan from a combination of operating cash flows and external debt and equity financing. A decrease in our cash
receipts or the unavailability of funding sources would limit our development. Additional projects are considered based on their forecasted profitability, development period and ability to secure the funding necessary to complete the development,
among other considerations. As part of our agreements for tribal developments, we typically fund costs associated with projects which may include legal, civil engineering, environmental, design, training, land acquisition and other related advances
while assisting the tribes in securing financing for the construction of the project. A majority of these costs are advances to the tribes and are reimbursable to us, as documented in our management and development agreements, as part of the
financing of the projects development. While each project is unique, we forecast these costs when determining the feasibility of each opportunity. Such agreements to finance costs associated with the development and furtherance of projects are
typical in this industry and have become expected of Indian gaming developers.

A majority of the costs related to the Michigan
projects EIS have been incurred during the second and third quarters of 2005. Based on other similar cases, we anticipate that the Bureau of Indian Affairs (BIA) will issue its approval of the EIS during the first quarter of 2006. Before the
BIA can take the land into trust for the project, the United States District Court for the District of D.C. must approve the EIS as well. Although there can be no guarantee of the timing of these rulings, we anticipate the court approval by the end
of 2006 so as to begin construction of the casino immediately thereafter.

Our funding of the Michigan project and our liquidity are
affected by an agreement with RAM. In 2002, RAM acquired a 50% interest in the California and Michigan joint ventures in exchange for providing a portion of the necessary funding for the development of related projects. Accordingly, RAM advanced us
$2,381,260, which upon federal approval of the land fee-to-trust application and federal approval of the management agreement with the Michigan tribe, is partially convertible into a capital contribution to the Michigan joint venture. As of
September 30, 2005, neither event has occurred. In May 2005, we and RAM agreed to, among other items, extend the maturity date of the note payable to RAM to July 1, 2007, with interest continuing to accrue without requiring payment or
penalty. As part of that



-18-



---

agreement, RAM has subordinated its security interest in the collateral to our other borrowings up to $3,000,000 subject to certain terms, and RAM has
committed to fund a portion of Michigan development expenditures, previously absorbed and expensed by us, of up to $800,000, retroactive to January 1, 2005, which has significantly improved our cash flow since that date. RAM has paid $556,171
to date towards these Michigan development expenditures and currently owes $73,414 leaving $170,415 remaining of the $800,000 commitment.

In February 2005, we were named as the developer and manager of a gaming project to be developed by the Manuelito Chapter of Navajo Indians in New Mexico. In order to receive this designation, we entered into an agreement with NADACS, Inc.,
a New Mexico company, to pursue the project. Pursuant to the agreement, we paid NADACS $200,000 as partial payment for the right to pursue development and management agreements for future 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. As part of the agreements, we have committed to finance costs associated with the development and furtherance of this project. Our agreements with the tribe provide for the reimbursement of these advances
either from the proceeds of the financing of the development, the actual operation itself or, in the event that we do not complete the development, from the revenues of the tribal gaming operation undertaken by others.

In May 2005, we entered into development and management agreements with the Northern Cheyenne Tribe of Montana for a proposed casino to be built
approximately 28 miles north of Sheridan, Wyoming. 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. As part of the agreements, we have
committed to finance costs associated with the development and furtherance of this project. Our agreements with the tribe provide for the reimbursement of these advances either from the proceeds of the financing of the development, the actual
operation itself or, in the event that we do not complete the development, from the revenues of the tribal gaming operation undertaken by others.

In June 2005, we signed gaming development and management agreements with the Nambe Pueblo of New Mexico to develop a 50,000 square foot facility including gaming, restaurants, entertainment and other amenities as part of the tribes
multi-phased master plan of economic development. The agreements have been submitted to the National Indian Gaming Commission for required approval. As part of the development agreement, we advanced $71,434 and have committed to finance costs
associated with the development and furtherance of this project. Our agreements with the tribe provide for the reimbursement of these advances either from the proceeds of the financing of the development, the actual operation itself or, in the event
that we do not complete the development, from the revenues of the tribal gaming operation undertaken by others.

We are pursuing
reimbursement from the California tribe for expenses and damages and other relief of approximately $1.1 million which arose from the California tribes termination of its 1995 and 1997 development and management agreements. A favorable
arbitration award was issued on February 16, 2005. In October, we reached an agreement in principle with the California tribe regarding payment of the award whereby the California tribe would pay the amount of the arbitration award upon the
funding of its casino loan, which the tribe anticipates will happen by year-end. However, this agreement is preliminary and any final settlement is subject to the execution of a formal settlement document.



-19-



---

Other

As part of the termination agreement of our Hard Rock licensing rights in Biloxi, Mississippi, we 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. However, due to the recent devastation caused by Hurricane Katrina, which caused severe damage to the Hard Rock Casino in Biloxi, the opening of the
facility, which was originally scheduled for the third quarter of 2005, has been delayed indefinitely.

As of September 30, 2005, we
had cumulative undeclared and unpaid dividends in the amount of $2,782,500 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. We do not presently plan
to declare dividends until there is sufficient cash flow from operations. However, we are evaluating other alternatives to settle the dividends in arrears.

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 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 approximately $2.4 million at September 30, 2005, is subject to variable
interest rates, which averaged 6.4% during the current quarter. The applicable interest rate is based on the prime lending rate and therefore, the interest rate will fluctuate as the prime lending rate changes. Based on our outstanding variable rate
debt at September 30, 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;
| | - |  | ----------------------



-20-



---

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



| |  |  | 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. Our 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) have
concluded that as of September 30, 2005, our disclosure controls and procedures were effective and designed to ensure that information required to be disclosed in reports filed under the Securities 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.



-21-



---

PART II - OTHER INFORMATION



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

California  On
February 16, 2005, the American Arbitration Association arbitrator issued a ruling, which upheld the 1995 development agreement, granting us 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 us 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, we were 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 since been approached by the
California tribe with an offer of settlement of this award. We will continue to discuss a possible amicable resolution, however, the California Tribe may not agree with our terms for settlement. In the event that no settlement is reached, we will
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. In October 2005, the Tribe agreed, along with the party providing
financing for a gaming development of the Tribe, to pay the agreed amount due to us at the time the financing loan closes, which is anticipated to occur by December 31, 2005. However, this agreement is preliminary and any final settlement is
subject to the execution of a formal settlement document.

Michigan  We have 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. A 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. A draft environmental impact statement has been prepared and the Bureau of Indian Affairs, as the
lead agency for these purposes, held a public hearing to consider comments to the draft for August 24 in the Battle Creek, Michigan area. The period for public comment closed on October 4, 2005. The next step in the process is to
prepare a final EIS based on comments received to the draft statement. We anticipate the issuance of a Record of Decision, or formal acceptance of the EIS in the first quarter of 2006. Prior to the land being taken into trust by the BIA for this
project, the Court must approve the EIS as well. While there can be no guarantee of the timing of any of these rulings, we anticipate approval by the court by the end of 2006. We are awaiting the completion of the EIS process and the approval to
take land into trust to begin construction of the casino, which we anticipate to commence immediately following receipt of required approvals.



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

As of
September 30, 2005, we had cumulative undeclared and unpaid dividends in the amount of $2,782,500 on the 700,000 outstanding shares of our 1992-1 Preferred Stock. Such dividends are



-22-



---

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



-23-



---

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 19, 2006 |  |  |  | By:                      |  | /s/    JAMES MEIER
|                   |  |  |  |                          |  |                    |  | James Meier                                                     
|                   |  |  |  |                          |  |                    |  | Chief Financial Officer                                         
|                   |  |  |  |                          |  |                    |  | (on behalf of the Registrant and as principal financial officer)



-24-