Nevada Gold Announces Second Quarter Results

Continues to Grow Operating Assets


HOUSTON, Nov. 30, 2005 (PRIMEZONE) -- Nevada Gold & Casinos, Inc. (AMEX:UWN) today announced financial results for the second quarter ended October 23, 2005.

For the second quarter of fiscal 2006, net revenues increased to $3.3 million compared to $1.1 million in the second quarter ended September 30, 2004. The net revenue increase was primarily due to $1.4 million in casino revenues and $478,000 in food and beverage revenues recorded during the second quarter from the Colorado Grande Casino-Cripple Creek, which the Company acquired during April 2005. In addition, revenues increased as a result of a $670,000 or 63% increase in credit enhancement fees from the River Rock project.

Operating expenses increased to $3.3 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 as well as its internal efforts to develop a more substantial casino operations team.

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 $1.9 million for the second quarter ended October 23, 2005, compared to $1.7 million for the second quarter of fiscal 2004. IC-BH's second quarter adjusted earnings before interest, taxes, depreciation and amortization ("EBITDA"), was $12.6 million in the second quarter of fiscal 2006 compared to $9.3 million in the second quarter of fiscal 2005. A reconciliation of adjusted EBITDA to net income is provided in the attached financial statements.

Net income for the second quarter of fiscal 2006 was $1.0 million compared to $1.1 million in the second quarter of fiscal 2005. Net income per diluted common share was $0.08, compared to $0.08 in the prior year period. Diluted weighted average common shares outstanding in the second quarter were 13.6 million compared to 14.7 million in the prior year period. During the second quarter of fiscal 2006, the Company repurchased 109,000 shares of the Company's common stock in the open market.

H. Thomas Winn, Chairman and CEO commented, "During the second quarter we made significant progress in our transition to an operating company. We made several important additions to our team including Jon Arnesen as President and COO, we formed American Racing and Entertainment, L.L.C. to develop and operate racetracks and video lottery terminal operations in New York, and we are continuing to enhance our operational infrastructure to best position the Company for growth. The next two years will be the busiest in our history as we plan on bringing on several projects including Tioga Downs, the Muscogee (Creek) Nation Casino, the LaJolla Band of Luiseno Indians casino and Vernon Downs, if it is acquired by American Racing."

Financial Presentation

In presenting these results, the Company noted that on June 6, 2005, it changed its fiscal year end to the last Sunday in April rather than March 31. The Company did not submit financial information for the three months period ended October 24, 2004 in its Form 10-Q because the information was not practical or cost beneficial to prepare. References in this press release to the second quarter of fiscal year 2006 represents the three months ending October 23, 2005, and references to the second quarter of fiscal year 2005 represents the three months ending September 30, 2004. Management believes that the three months ended September 30, 2004 provides a meaningful comparison to the second quarter of fiscal year 2006.

Earnings Conference Call and Webcast

The Company will discuss second quarter financial results via the earnings conference call to be held at 3:30 p.m. CST 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 4629979. In addition, the call will be archived on the Company's website, http://www.nevadagold.com, through December 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 & 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, New York and New Mexico. The Company owns a 43% interest in the Isle of Capri-Black Hawk, L.L.C., 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. The Company owns a 50% interest in the Tioga Downs Racetrack in New York and has a management contract for the facility. 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 Luiseno Indians and a casino to be developed by Buena Vista Development Company, L.L.C. in the city of Ione, California for Buena Vista Rancheria of Me-Wuk Indians. For more information, visit http://www.nevadagold.com.

The Nevada Gold and Casinos, Inc. logo is available at: http://www.primezone.com/newsroom/prs/?pkgid=1552



                      Nevada Gold & Casinos, Inc.
                      Consolidated Balance Sheets

                                         October 23,      March 31,
                                            2005            2005
                                        ------------    ------------
                                         (unaudited)
                                ASSETS
 Current assets:
 Cash and cash equivalents              $  4,551,289    $  3,846,195
 Accounts receivable                         976,992         794,435
 Notes receivable - affiliates,
  current portion                          1,200,000       1,200,000
 Income tax receivable                            --         113,288
 Other current assets                      2,009,961         312,220
                                        ------------    ------------
    Total current assets                   8,738,242       6,266,138
                                        ------------    ------------
 Investments in unconsolidated affiliates 26,792,794      21,647,329
 Investments in development projects       7,065,564       6,801,637
 Notes receivable - affiliates, net of
  current portion                          2,566,412       2,777,136
 Notes receivable - development projects  24,420,281       6,562,323
 Goodwill                                  6,350,705              --
 Property and equipment, net of
  accumulated depreciation of $191,315
  and $73,408 at October 23, 2005 and
  March 31, 2005, respectively             2,575,907         110,549
 Deferred tax asset                               --         618,282
 Other                                     1,294,674         547,120
                                        ------------    ------------
 Total assets                           $ 79,804,579    $ 45,330,514
                                        ============    ============

                  LIABILITIES AND STOCKHOLDERS' EQUITY
 Current liabilities:
 Accounts payable and accrued
  liabilities                           $  2,396,444    $  1,029,877
 Accrued interest payable                    256,063          20,453
 Other accrued liabilities                   596,702              --
 Long-term debt, current portion           4,646,483       3,317,499
 Deferred tax liability                    1,012,620              --
                                        ------------    ------------
    Total current liabilities              8,908,312       4,367,829
                                        ------------    ------------
 Long-term debt, net of current portion
  and discount                            40,812,247       9,632,773
 Deferred income                             568,757         178,835
                                        ------------    ------------
    Total liabilities                     50,289,316      14,179,437
                                        ------------    ------------
 Commitments and contingencies                    --              --
 Minority interest                           443,030         299,884
 Stockholders' equity:
 Common stock, $0.12 par value per share;
  25,000,000 shares authorized;
  13,417,703 and 12,755,203 shares issued
  and outstanding at October 23, 2005 and
  March 31, 2005, respectively             1,610,124       1,530,624
 Additional paid-in capital               16,673,244      14,817,101
 Retained earnings                        17,093,202      14,419,719
 Accumulated other comprehensive income      291,875          83,749
 Treasury stock, 620,500 shares at cost   (6,596,212)             --
                                        ------------    ------------
 Total stockholders' equity               29,072,233      30,851,193
                                        ------------    ------------
 Total liabilities and stockholders'
  equity                                $ 79,804,579    $ 45,330,514
                                        ============    ============


                      Nevada Gold & Casinos, Inc.
                   Consolidated Statements of Income
                              (unaudited)

                                         Three Months Ended
                                 -------------------------------
                                   October 23,    September 30,
                                      2005              2004
                                   ----------        ----------
 Revenues:
  Casino                           $1,441,912        $       --
  Food and beverage                   478,321                --
  Other                                34,565            16,903
  Credit enhancement fee            1,735,517         1,065,868
                                   ----------        ----------
    Gross revenues                  3,690,315         1,082,771
    Less promotional allowances      (389,043)               --
                                   ----------        ----------
      Net revenues                  3,301,272         1,082,771

 Operating expenses:
  Casino                              685,433                --
  Food and beverage                   248,946                --
  Marketing and administrative        497,891                --
  Facility                             49,626                --
  Corporate expense                 1,648,628         1,149,054
  Depreciation and amortization       126,732            65,106
  Other                                27,091            19,356
                                   ----------        ----------
   Total operating expenses         3,284,347         1,233,516
                                   ----------        ----------
 Operating income                      16,925          (150,745)
 Non-operating income (expenses):
  Earnings from unconsolidated
   affiliates                       2,329,249         2,065,375
 Interest income/(expense), net      (445,510)           29,100
 Minority interest                   (327,564)         (158,881)
                                   ----------        ----------
 Income before income tax expense   1,573,100         1,784,849
                                   ----------        ----------
 Income tax expense                  (569,692)         (678,242)
                                   ----------        ----------
 Net income                        $1,003,408        $1,106,607
                                   ==========        ==========
 Per share information:

 Net income per common share
  - basic                          $     0.08        $     0.08
                                   ==========        ==========
 Net income per common share
  - diluted                        $     0.08        $     0.08
                                   ==========        ==========

 Basic weighted average number of
  shares outstanding               12,811,516        13,038,239
                                   ==========        ==========
 Diluted weighted average number
  of shares outstanding            13,580,681        14,662,363
                                   ==========        ==========

                                                       24 Days
                                Six Months Ended         Ended
                               ---------------------   ----------
                                Oct. 23,    Sept. 30,   April 24,
                                  2005        2004        2005
                               ----------  ----------  ----------
 Revenues:
  Casino                       $3,276,767  $       --  $       --
  Food and beverage               979,211          --          --
  Other                            70,190      33,805       4,507
  Credit enhancement fee        3,653,421   2,417,135     702,305
                               ----------  ----------  ----------
    Gross revenues              7,979,589   2,450,940     706,812
    Less promotional
     allowances                  (932,658)         --          --
                               ----------  ----------  ----------
      Net revenues              7,046,931   2,450,940     706,812

 Operating expenses:
  Casino                        1,527,343          --          --
  Food and beverage               473,721          --          --
  Marketing and
   administrative                 940,067          --          --
  Facility                        103,960          --          --
  Corporate expense             3,085,954   2,321,529     408,982
  Depreciation and
   amortization                   215,827      73,869      18,509
  Other                            46,746      13,163         345
                               ----------  ----------  ----------
   Total operating expenses     6,393,618   2,408,561     427,836
                               ----------  ----------  ----------
 Operating income                 653,313      42,379     278,976
 Non-operating income
  (expenses):
   Earnings from
    unconsolidated
    affiliates                  4,822,026   4,885,360          --
 Interest income/
  (expense), net                 (787,654)   (120,988)    (38,733)
 Minority interest               (617,976)   (361,824)   (106,420)
                               ----------  ----------  ----------
 Income before income tax
  expense                       4,069,709   4,444,927     133,823
                               ----------  ----------  ----------
 Income tax expense            (1,478,235) (1,614,326)    (51,814)
                               ----------  ----------  ----------
 Net income                    $2,591,474  $2,830,601  $   82,009
                               ==========  ==========  ==========
 Per share information:

 Net income per common share
  - basic                      $     0.20  $     0.22  $     0.01
                               ==========  ==========  ==========
 Net income per common share
  - diluted                    $     0.19  $     0.20  $     0.01
                               ==========  ==========  ==========

 Basic weighted average number
  of shares outstanding        12,915,192  12,780,421  12,755,203
                               ==========  ==========  ==========
 Diluted weighted average
  number of shares
  outstanding                  13,785,696  14,930,353  14,247,762
                               ==========  ==========  ==========


 Computation of Earnings Per Share

 The following is presented as a reconciliation of the numerators and
 denominators of basic and diluted earnings per share computations, in
 accordance with SFAS No. 128:

                        Three Months Ended         Six Months Ended
                        ------------------         ----------------
                       Oct. 23,    Sept. 30,     Oct. 23,   Sept. 30,
                         2005        2004          2005       2005
                      ----------  ----------    ----------  ----------
 Numerator:
 Basic:
 Net income available
  to common
  stockholders        $1,003,408  $1,106,607    $2,591,474  $2,830,601
                      ==========  ==========    ==========  ==========
 Diluted:
 Net income available
  to common
  stockholders        $1,003,408  $1,106,607    $2,591,474  $2,830,601
 Add: interest on
  convertible debt        17,115      59,788        40,719     121,969
                      ----------  ----------    ----------  ----------
 Net income available
  to common
  stockholders        $1,020,523  $1,166,395    $2,632,193  $2,952,570
                      ==========  ==========    ==========  ==========
 Denominator:
 Basic weighted
  average number of
  common shares
  outstanding         12,811,516  13,038,239    12,915,192  12,780,421
 Dilutive effect of
  common stock options
  and warrants           292,453     518,291       303,407     985,910
 Dilutive effect of
   convertible debt      476,712   1,105,833       567,097   1,164,022
                      ----------  ----------    ----------  ----------
 Diluted weighted
  average number of
  common shares
  outstanding         13,580,681  14,662,363    13,785,696  14,930,353
                      ==========  ==========    ==========  ==========
 Earnings per share:
 Net income per
  common share - basic  $   0.08    $   0.08      $   0.20    $   0.22
                      ==========  ==========    ==========  ==========
 Net income per
  common share -
  diluted               $   0.08    $   0.08      $   0.19    $   0.20
                      ==========  ==========    ==========  ==========


                    Isle of Capri Black Hawk L.L.C.
                   Comparative Financial Highlights
              on Continuing Operations by Casino Property
                            (In thousands)

                              Three Months Ended
          -----------------------------------------------------------
                 October 23, 2005              October 24, 2004
          ----------------------------   -----------------------------
                              Adjusted                        Adjusted
              Net    Adjusted   EBITDA      Net      Adjusted   EBITDA
          Revenues   EBITDA   Margin %   Revenues    EBITDA   Margin %
              (a)       (b)       (b)       (a)        (b)        (b)
           --------  --------  --------   --------   --------  -------
 Isle-Black
  Hawk     $ 29,522  $  9,896     33.5%   $ 25,548   $  8,852    34.6%
 Colorado
  Central
  Station    10,110     2,718     26.9%      8,073        409     5.1%
            -------  --------  --------   --------   --------  -------
 Total     $ 39,632  $ 12,614     31.8%   $ 33,621   $  9,261    27.5%
           ========  ========  ========   ========   ========  =======


                               Six Months Ended
           -----------------------------------------------------------
                  October 23, 2005              October 24, 2004
          ----------------------------   -----------------------------
                              Adjusted                        Adjusted
              Net    Adjusted   EBITDA      Net      Adjusted   EBITDA
          Revenues   EBITDA   Margin %   Revenues    EBITDA   Margin %
              (a)       (b)       (b)       (a)        (b)        (b)
           --------  --------  --------   --------   --------  -------
 Isle-Black
  Hawk     $ 58,467  $ 19,720     33.7%   $ 51,845   $ 19,038    36.7%
 Colorado
  Central
  Station    20,522     5,245     25.6%     16,416        930     5.7%
            -------  --------  --------   --------   --------  -------
 Total     $ 78,989  $ 24,965     31.6%   $ 68,261   $ 19,968    29.3%
           ========  ========  ========   ========   ========  =======


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

                          Three Months Ended        Six Months Ended
                          ------     -------       -------   -------
                          Oct. 23,   Oct. 24,      Oct. 23,  Oct. 24,
                           2005       2004           2005     2004
                          ------     -------       -------   -------
 Isle-Black Hawk:
 Adjusted EBITDA          $9,896      $8,852       $19,720   $19,038
 Depreciation and
  amortization            (2,231)     (1,758)       (4,293)   (3,474)
 Interest expense, net    (1,840)       (884)       (3,216)   (1,562)
 Management fee           (1,349)     (1,204)       (2,684)   (2,472)
                          ------     -------       -------   -------
 Net income               $4,476      $5,006       $ 9,527   $11,530
                          ======     =======       =======   =======
 Net income margin % (c)    15.2%       19.6%         16.3%     22.2%
                          ======     =======       =======   =======
 Colorado Central Station:
 Adjusted EBITDA          $2,718     $   409       $  5,245  $   930
 Depreciation and
  amortization            (1,031)       (661)       (2,026)   (1,228)
 Interest expense, net    (1,344)     (1,358)       (2,707)   (2,734)
 Management fee             (493)       (255)         (997)     (519)
 Income tax benefit           73         710           197     1,350
                          ------     -------       -------   -------
 Net loss                 $  (77)    $(1,155)      $  (288)  $(2,201)
                          ======     =======       =======   =======
 Net loss margin % (c)      -0.8%      -14.3%         -1.4%    -13.4%
                          ======     =======       =======   =======

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

 (b) 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 as the
     primary measure of the properties' performance.  Adjusted EBITDA
     should not be construed as an alternative to net 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 net income
     (loss) to Adjusted EBITDA are included in the financial schedules
     accompanying this release.

 (c) Net income (loss) margin was calculated by dividing net income
     (loss) by net revenue.


            

Contact Data