Nevada Gold Announces First Quarter Results


HOUSTON, Aug. 31, 2005 (PRIMEZONE) -- Nevada Gold & Casinos, Inc. (AMEX:UWN) today announced financial results for the first quarter ended July 24, 2005.

For the first quarter of fiscal 2006, revenues increased to $3.8 million compared to $1.4 million in the first quarter ended June 30, 2004. The revenue increase was primarily due to $1.8 million in casino revenues and $501,000 in food and beverage revenues recorded during the first quarter from the Colorado Grande Casino-Cripple Creek, which the company acquired during April 2005. In addition, revenues increased as a result of a $567,000 or 42% increase in credit enhancement fees from the River Rock project.

Operating expenses increased to $3.2 million from $1.2 million primarily as a result of the inclusion of the casino operations, food and beverage, marketing and administrative, and facility expenses from the Colorado Grande Casino-Cripple Creek and higher corporate expenses. The Company experienced higher corporate expenses due to its pursuit of additional gaming opportunities and expanded casino operations.

The Company's equity in earnings from Isle of Capri-Black Hawk (IC-BH), the Company's joint venture with Isle of Capri Casinos, Inc., was $2.1 million for the first quarter ended July 24, 2005, compared to $2.4 million for the first quarter of fiscal 2005. IC-BH's first quarter adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), was $12.3 million in the first quarter of fiscal 2006 compared to $10.7 million in the first quarter of fiscal 2005. A reconciliation of EBITDA to operating income is provided in the following financial tables.

Net income for the first quarter of fiscal 2006 was $1.5 million compared to $1.7 million in the first quarter of fiscal 2005. Net income per diluted common share was $0.12, compared to $0.12 in the prior year period. Diluted weighted average common shares outstanding in the first quarter were 14.0 million compared to 15.4 million in the prior year period. During the first quarter of fiscal 2006, the Company repurchased 511,500 shares of the company's common stock in the open market.

H. Thomas Winn, Chairman, President and CEO of Nevada Gold & Casinos, Inc. commented, "Our first quarter results reflect our ongoing efforts to invest in new and existing projects to drive long-term earnings. We remain focused on redeploying our capital into new opportunities including acquiring additional gaming assets or through the repurchase of our shares in an effort to continue building shareholder value."

Recent Events

On August 24, 2005 the Company entered into an agreement to acquire a 50% equity interest in a new limited liability company with the remaining 50% owned by Tioga Downs Racetrack, LLC ("Tioga Downs"). Tioga Downs is jointly-owned by affiliates of Jeffrey Gural and Trackpower, Inc. (OTCBB:TPWR). The new company will develop Downs Tioga Downs Racetrack, located just west of Binghamton in Nichols, New York, as well as pursue acquisition of Vernon Downs Racetrack. Vernon Downs, located just east of Syracuse in Vernon, New York, is currently operating under the chapter 11 bankruptcy protection of its parent company Mid-State Raceway, Inc.

Construction of a $35.0 million redevelopment of Tioga Downs Racetrack recently began. Tioga Downs Racetrack will operate as a harness racetrack and offer approximately 750 video lottery terminal machines (VLTs) to its gaming and racing customers. A newly-constructed 90,000-square-foot grandstand will house a 19,000-sq.-ft. casino floor. Vernon Downs includes a harness track, 175-all suite hotel and 34,000-sq.-ft. gaming facility that will offer 1,000 VLT machines to its customers. Racing and gaming operations are subject to the receipt of certain regulatory approvals, including the receipt of VLT licenses from the New York State Lottery.

Concurrent with the completion of the transaction, Nevada Gold will also enter into a management agreement that will provide for the management of the VLT facilities at Tioga Downs and if acquired, Vernon Downs. Tioga Downs will oversee the management of the racing operations and will work with Nevada Gold to ensure the proper coordination of the racing and gaming operations. Nevada Gold will make an initial capital contribution of approximately $5 million on the Tioga project. If successful in the Vernon Downs acquisition, the capital contribution will increase to $9 million for both projects.

Financial Presentation

In presenting these results, the Company noted that on June 6, 2005, it changed its fiscal year to the last Sunday in April rather than March 31. The company will include information for this transition period from April 1 to April 24, 2005 in its Form 10-Q filed with the Securities and Exchange Commission. References in this press release to the first quarter of fiscal year 2006 refer to the three months ending July 24, 2005, and references to the first quarter of fiscal year 2005 refer to the three months ending June 30, 2004. Management believes that the three months ended June 30, 2004 provides a meaningful comparison to the first quarter of fiscal year 2006. Due to the changing of the fiscal year, the Company will file an extension of the 10-Q ending July 24, 2005. The Company now intends to file the 10-Q on Wednesday, Sept. 7, 2005.

Earnings Conference Call and Webcast

The Company will discuss first quarter financial results and provide updated 2006 guidance via the earnings conference call to be held at 4:30 PM ET today via the internet at www.nevadagold.com, Investor Relations, Events. If you are unable to participate during the live webcast, the conference call replay will be available by dialing 1-888-203-1112 or 1-719-457-0820 for international callers. Replay Pin Number 6949924. In addition, the call will be archived on the Company's website, http://www.nevadagold.com, through September 7, 2005.

Forward-Looking Statements

This release contains forward-looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. We use words such as "anticipate," "believe," "expect," "future," "intend," "plan," and similar expressions to identify forward-looking statements. Forward-looking statements include, without limitation, our ability to increase income streams, to grow revenue and earnings, and to obtain additional Indian gaming and other projects. These statements are only predictions and are subject to certain risks, uncertainties and assumptions, which are identified and described in the Company's public filings with the Securities and Exchange Commission.

About Nevada Gold & Casinos

Nevada Gold and Casinos, Inc. (AMEX:UWN) of Houston, Texas is a developer, owner and operator of gaming facilities and lodging and entertainment facilities in Colorado, California, Oklahoma and New Mexico. The Company owns a 43% interest in the Isle of Capri-Black Hawk LLC, which owns Isle of Capri-Black Hawk and Colorado Central Station, both of which are in Black Hawk, Colorado. Colorado Grande Casino in Cripple Creek, Colorado is wholly owned and operated by Nevada Gold. A new subsidiary to be formed will own a 50% interest in the Tioga Downs Raceway in New York and pursue the acquisition of Vernon Downs Racetrack. The Company also works with Native American tribes in a variety of capacities from the right to lease gaming equipment to development and management of their gaming properties. Native American projects consist of River Rock Casino in Sonoma County, California, Route 66 Casino west of Albuquerque, New Mexico, a casino to be built in Tulsa, Oklahoma for the Muscogee (Creek) Nation, a casino to be built in Pauma Valley, California for the La Jolla Band of Luisenyo Indians and a casino to be developed by Buena Vista Development Company, LLC in the city of Ione, California for Buena Vista Rancheria of Me-Wuk Indians. For more information, visit http://www.nevadagold.com



                      Nevada Gold & Casinos, Inc.
  
                      Consolidated Balance Sheets

                                   July 24,     March 31,    April 24,
                                 -----------   -----------  -----------
                                    2005           2005        2005
                                 -----------   -----------  -----------
                                 (unaudited)                (unaudited)
                ASSETS
 Current assets:
 Cash and cash equivalents       $ 2,605,313   $ 3,846,195  $ 2,888,697
 Accounts receivable               1,480,229       794,435    1,513,870
 Notes receivable - affiliates,
  current portion                  1,200,000     1,200,000    1,200,000
 Income tax receivable                73,673       113,288      113,288
 Other                               737,945       227,303      294,067
                                 -----------   -----------  -----------
    Total current assets           6,097,160     6,181,221    6,009,922
                                 -----------   -----------  -----------
 Investments in unconsolidated
  affiliates                      23,670,921    21,647,329   21,646,041
 Investments in development
  projects                         6,851,909     6,801,637    6,807,097
 Goodwill                          6,350,705            --           --
 Notes receivable - affiliates,
  net of current portion           2,777,136     2,777,136    2,777,136
 Notes receivable - development
  projects                        23,095,294     6,562,323    6,973,813
 Property and equipment, net of
  accumulated depreciation of
  $124,617 at July 24, 2005,
  $73,048 and $76,890 at
  July 24, 2005, March 31, 2005
  and April 24, 2005,
  respectively                       726,343       110,549      108,797
 Deferred tax asset                       --       618,282      561,997
 Other                             2,041,765       632,037      702,048
                                 -----------   -----------  -----------
 Total assets                    $71,611,233   $45,330,514  $45,586,851
                                 ===========   ===========  ===========
            LIABILITIES AND
         STOCKHOLDERS' EQUITY
 Current Liabilities:
 Accounts payable and
  accrued liabilities            $ 1,491,272   $ 1,029,877  $   997,575
 Accrued interest payable            227,691        20,453       84,830
 Long-term debt, current portion   4,789,999     3,317,499    6,589,999
 Other Accrued Liabilities           518,720            --           --

 Deferred tax liability              366,155            --           --
                                 -----------   -----------  -----------
    Total current liabilities      7,393,837     4,367,829    7,672,404
                                 -----------   -----------  -----------
 Long-term debt, net of
  current portion and discount    34,585,255     9,632,773    6,366,428
 Deferred income                     290,744       178,835      200,565
                                 -----------   -----------  -----------
    Total liabilities             42,269,836    14,179,437   14,239,397
                                 -----------   -----------  -----------
 Commitments and Contingencies            --            --           --

 Minority interest                   380,516       299,884      406,304

 Stockholders' equity:
 Common stock, $0.12 par value
  per share; 25,000,000 shares
  authorized; 13,360,203,
  12,755,203, and 12,755,203
  shares issued and outstanding
  at July 24, 2005, March 31,
  2005 and April 24, 2005
  respectively                     1,603,224     1,530,624    1,530,624
 Additional paid-in capital       16,573,194    14,817,101   14,817,101

 Treasury Stock, 511,500 shares
  at July 24, 2005                (5,459,603)           --           --
 Retained earnings                16,054,850    14,419,719   14,509,676
 Accumulated other
  comprehensive income               189,216        83,749       83,749
                                 -----------   -----------  -----------
 Total stockholders' equity       28,960,881    30,851,193   30,941,150
                                 -----------   -----------  -----------
 Total liabilities
  and stockholders' equity       $71,611,233   $45,330,514  $45,586,851
                                 ===========   ===========  ===========

                     Nevada Gold & Casinos, Inc.
                Consolidated Statements of Operations
                             (unaudited)
                                                              24 Days
                                   Three Months Ended          Ended
                                -------------------------   -----------
                                  July 24,      June 30,     April 24,
                                -----------   -----------   -----------
                                   2005          2004          2005
                                -----------   -----------   -----------
 Revenues:
  Casino                       $ 1,834,855   $        --   $        --
  Food and beverage                500,890            --            --
  Other                             35,624        16,903         4,507
  Credit Enhancement Fee         1,917,904     1,351,267       702,305
                               -----------   -----------   -----------
   Gross Revenues                4,289,273     1,368,170       706,812
   Less promotional allowance     (524,357)           --            --
                               -----------   -----------   -----------
    Net Revenues                 3,764,916     1,368,170       706,812

 Operating Expenses:
  Casino                           559,557            --            --
  Food and Beverage                499,513            --            --
  Marketing and Administrative     461,434            --            --
  Facility                          54,334            --            --
  Corporate Expense              1,504,345     1,126,580       396,563
  Depreciation and amortization     89,095        39,336        18,509
  Other                             27,269         9,129           345
                               -----------   -----------   -----------
   Total operating expenses      3,195,547     1,175,045       415,417
                               -----------   -----------   -----------
 Operating income                  569,369       193,125       291,395
 Non-operating income
 (expenses):
  Earnings from unconsolidated
   affiliates                    2,492,777     2,819,985            --
  Interest expense, net           (342,144)     (150,088)      (38,733)
  Minority interest               (290,412)     (202,944)     (106,420)
                               -----------   -----------   -----------
 Income before income
  tax expense                    2,429,590     2,660,078       146,242
                               -----------   -----------   -----------
 Income tax expense               (884,416)     (936,084)      (56,285)
                               -----------   -----------   -----------
 Net income                    $ 1,545,174   $ 1,723,994   $    89,957
                               ===========   ===========   ===========
 Per share Information:
 Net income per common
  share - basic                $      0.12   $      0.14   $      0.01
                               ===========   ===========   ===========
 Net income per common
  share - diluted              $      0.12   $      0.12   $   100,264
                               ===========   ===========   ===========
 Basic weighted average number
  of shares outstanding         13,018,868    12,519,769    12,755,203
                               ===========   ===========   ===========
 Diluted weighted average
  number of shares outstanding  13,990,573    15,410,793    14,247,762
                               ===========   ===========   ===========


                    Isle of Capri Black Hawk L.L.C.
                   Comparative Financial Highlights
              on Continuing Operations by Casino Property
                            (In thousands)
           -----------------------------------------------------------
                               Three Months Ended
           -----------------------------------------------------------
                  July 24, 2005                    July 25, 2004
           ----------------------------   -----------------------------
                               Adjusted                        Adjusted
              Net    Adjusted   EBITDA      Net      Adjusted   EBITDA 
           Revenues   EBITDA   Margin %   Revenues    EBITDA   Margin %
              (1)       (2)       (2)       (1)        (2)        (2)
           --------  --------  --------   --------   --------  --------
 Isle-Black
  Hawk       28,943     9,766     33.7%     26,297     10,186     38.7%
 Colorado
  Central 
  Station    10,413     2,526     24.3%      8,343        521      6.2%
 ----------------------------------------------------------------------
   Total     39,356    12,292     31.2%     34,640     10,707     30.7%


                   Isle of Capri Black Hawk L.L.C.
 Reconciliation of Operating Income from Continuing Operations (Loss)
                 to Adjusted EBITDA by Casino Property
                            (In thousands)

                          Three Months Ended July 24, 2005
                 ----------------------------------------------------
                                                          Operating
                              Depreciation   Operating      Income
                  Adjusted         &          Income        (Loss)  
                 EBITDA (2)   Amortization    (Loss)     Margin % (3)
                 ----------   ------------   ---------   ------------
 Isle-Black Hawk    9,766          2,062       7,704         26.6%
 Colorado Central
  Station           2,526            994       1,532         14.7%
 --------------------------------------------------------------------
     Total         12,292          3,056       9,236         23.5%


                          Three Months Ended July 25, 2004
                 ----------------------------------------------------
                                                          Operating
                              Depreciation   Operating      Income
                  Adjusted         &          Income        (Loss)  
                 EBITDA (2)   Amortization    (Loss)     Margin % (3)
                 ----------   ------------   ---------   ------------
 Isle-Black Hawk   10,186          1,716       8,470         32.2%
 Colorado Central
  Station             521            567         (46)        -0.6%
 --------------------------------------------------------------------
   Total           10,707          2,283       8,424         24.0%

                   Isle of Capri Black Hawk L.L.C.
                 Reconciliation of Net Income (Loss)
             to Operating Income (Loss) by Casino Property
                            (In thousands)

                         Three Months Ended July 24, 2005
           -----------------------------------------------------------
                                                     Income 
                                                      tax        Net  
           Operating  Interest  Interest   Manage- (provision)  Income
            Income    Expense    Income   ment Fee   benefit    (Loss)
           ---------  --------  --------  -------- ----------- -------
 Isle-Black
  Hawk       7,704     (1,489)     111     (1,335)      --      4,991
 Colorado
  Central
  Station    1,532     (1,368)       5       (504)     124       (211)
           -----------------------------------------------------------
    Total    9,236     (2,857)     116     (1,839)     124      4,780


                         Three Months Ended July 25, 2004
           -----------------------------------------------------------
                                                     Income 
                                                      tax        Net  
           Operating  Interest  Interest   Manage- (provision)  Income
            Income    Expense    Income   ment Fee   benefit    (Loss)
           ---------  --------  --------  -------- ----------- -------
 Isle-Black
  Hawk       8,470       (707)      30     (1,268)       --     6,525
 Colorado
  Central
  Station      (46)    (1,376)      --       (265)      640    (1,047)
           -----------------------------------------------------------
   Total     8,298     (2,220)      30     (1,683)      401     5,478

 (1) Net revenues are presented net of complimentaries, slot points
     expense and cash coupon redemptions.

 (2) EBITDA is "earnings before interest, income taxes, depreciation 
     and amortization." Adjusted EBITDA for each property was 
     calculated by adding preopening expense, management fees and
     non-cash items to EBITDA. Adjusted EBITDA is presented solely as
     a supplemental disclosure because management believes that it is
     1) a widely used measure of operating performance in the gaming
     industry, and 2) a principal basis for valuation of gaming
     companies. Management uses property level Adjusted EBITDA
     (Adjusted EBITDA before corporate expense) as the primary measure
     of the properties' performance. Adjusted EBITDA should not be
     construed as an alternative to operating income, as an indicator
     of the Company's operating performance; or as an alternative to
     any other measure determined in accordance with accounting
     principles generally accepted in the United States. The 
     properties have significant uses of cash flows, including capital
     expenditures, interest payments, taxes and debt principal
     repayment, which are not reflected in Adjusted EBITDA. Also,
     other gaming companies that report Adjusted EBITDA information
     may calculate Adjusted EBITDA in a different manner than the
     Company. Adjusted EBITDA Margin is calculated by dividing
     Adjusted EBITDA by net revenue. Reconciliations of operating
     income to Adjusted EBITDA are included in the financial schedules 
     accompanying this release.

 (3) Operating income margin was calculated by dividing operating
     income by net revenue.


            

Contact Data