(In thousands, Unaudited)

Three Months Ended September 30, 2019

Silver

Bronco

Slipper

Rising Star

Billy’s

Northern

Casino

Casino

Casino

Nevada

and Hotel

Resort

and Hotel

Casinos

Corporate

Total

Net Revenues

Casino

$

10,718

$

7,744

$

6,438

$

5,744

$

 —

$

30,644

Food and beverage

5,676

1,760

1,345

481

 —

9,262

Hotel

1,266

1,560

251

 —

 —

3,077

Other operations

406

671

80

119

 —

1,276

$

18,066

$

11,735

$

8,114

$

6,344

$

 —

$

44,259

Adjusted Property EBITDA

$

3,009

$

156

$

1,582

$

2,108

$

 —

$

6,855

Other operating costs and expenses:

Depreciation and amortization

(2,089)

Corporate expenses

(1,064)

Project development and acquisition costs

(228)

Loss on sale or disposal of asset, net

(10)

Share-based compensation

(70)

Operating income

3,394

Other (expense) income:

Interest expense, net

(2,428)

Adjustment to fair value of warrants

(262)

(2,690)

Income before income taxes

704

Income tax benefit

(234)

Net income

$

938

(In thousands, Unaudited)

Three Months Ended September 30, 2018

Silver

Bronco

Slipper

Rising Star

Billy’s

Northern

Casino

Casino

Casino

Nevada

and Hotel

Resort

and Hotel

Casinos

Corporate

Total

Net Revenues

Casino

$

11,635

$

7,697

$

5,607

$

5,828

$

 —

$

30,767

Food and beverage

5,061

2,262

1,577

471

 —

9,371

Hotel

800

1,555

228

 —

 —

2,583

Other operations

391

714

108

94

 —

1,307

$

17,887

$

12,228

$

7,520

$

6,393

$

 —

$

44,028

Adjusted Property EBITDA

$

3,072

$

831

$

1,463

$

2,066

$

 —

$

7,432

Other operating costs and expenses:

Depreciation and amortization

(2,094)

Corporate expenses

(960)

Preopening costs

(140)

Project development and acquisition costs

(390)

Share-based compensation

(114)

Operating income

3,734

Other (expense) income:

Interest expense, net

(2,513)

Adjustment to fair value of warrants

463

(2,050)

Income before income taxes

1,684

Income tax provision

119

Net income

$

1,565

(In thousands, Unaudited)

Nine Months Ended September 30, 2019

Silver

Bronco

Slipper

Rising Star

Billy’s

Northern

Casino

Casino

Casino

Nevada

and Hotel

Resort

and Hotel

Casinos

Corporate

Total

Net Revenues

Casino

$

34,732

$

22,614

$

17,244

$

12,802

$

 —

$

87,392

Food and beverage

16,562

5,373

3,370

1,478

 —

26,783

Hotel

3,713

4,544

586

 —

 —

8,843

Other operations

1,231

1,671

231

265

 —

3,398

$

56,238

$

34,202

$

21,431

$

14,545

$

 —

$

126,416

Adjusted Property EBITDA

$

10,448

$

1,163

$

3,074

$

2,516

$

 —

$

17,201

Other operating costs and expenses:

Depreciation and amortization

(6,263)

Corporate expenses

(3,582)

Project development and acquisition costs

(503)

Loss on sale or disposal of asset, net

(5)

Share-based compensation

(263)

Operating income

6,585

Other (expense) income:

Interest expense, net

(8,062)

Adjustment to fair value of warrants

(161)

(8,223)

Loss before income taxes

(1,638)

Income tax provision

51

Net loss

$

(1,689)

(In thousands, Unaudited)

Nine Months Ended September 30, 2018

Silver

Bronco

Slipper

Rising Star

Billy’s

Northern

Casino

Casino

Casino

Nevada

and Hotel

Resort

and Hotel

Casinos

Corporate

Total

Net Revenues

Casino

$

34,123

$

23,194

$

15,955

$

13,097

$

 —

$

86,369

Food and beverage

14,231

6,610

3,835

1,417

 —

26,093

Hotel

2,412

4,529

507

 —

 —

7,448

Other operations

1,122

1,650

260

244

 —

3,276

$

51,888

$

35,983

$

20,557

$

14,758

$

 —

$

123,186

Adjusted Property EBITDA

$

9,138

$

2,100

$

3,424

$

2,526

$

 —

$

17,188

Other operating costs and expenses:

Depreciation and amortization

(6,300)

Corporate expenses

(3,311)

Preopening costs

(140)

Project development and acquisition costs

(557)

Loss on sale or disposal of asset, net

(79)

Share-based compensation

(521)

Operating income

6,280

Other (expense) income:

Interest expense, net

(7,519)

Loss on extinguishment of debt

(2,673)

Adjustment to fair value of warrants

886

(9,306)

Loss before income taxes

(3,026)

Income tax provision

356

Net loss

$

(3,382)