UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

þ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Thirteen Weeks Ended January 28, 2007

OR

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number: 0-28930

ROADHOUSE GRILL, INC.

(Exact Name of Registrant as Specified in its Charter)

Florida	65-0367604
(State or Other Jurisdiction of	(I.R.S. Employer Identification No.)
Incorporation or Organization)

2703-A GATEWAY DRIVE, POMPANO BEACH, FL 33069
(Address of Principal Executive Offices and Zip Code)
Registrant’s telephone number, including area code (954) 957-2600

     Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 þ No o

     Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (check one).

Large accelerated filer o       Accelerated filer o       Non-accelerated filer þ

     Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.
Yes o No þ

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

     The number of shares of the registrant’s common stock outstanding as of May 29, 2007 was 29,220,663.

DOCUMENTS INCORPORATED BY REFERENCE

None.

FORM 10-Q
THIRTY NINE WEEKS ENDED JANUARY 28, 2007

INDEX

PART I FINANCIAL INFORMATION
Item 1. Financial Statements:
Condensed balance sheets as of January 28, 2007 (unaudited) and April 30, 2006	2
Condensed statements of operations for the thirteen weeks and thirty-nine weeks ended January 28, 2007 and January 22, 2006 (unaudited)	4
Condensed statement of shareholders’ equity (deficiency) for the thirty-nine weeks ended January 28, 2007 (unaudited)	5
Condensed statements of cash flows for the thirty-nine weeks ended January 28, 2007 and January 22, 2006 (unaudited)	6
Notes to condensed financial statements	8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
Item 3. Quantitative and Qualitative Disclosures about Market Risk	32
Item 4. Controls and Procedures	33
PART II OTHER INFORMATION
Item 1. Legal Proceedings	34
Item 1A. Risk Factors	34
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	34
Item 3. Defaults Upon Senior Securities	34
Item 4. Submission of Matters to a Vote of Security Holders	34
Item 5. Other Information	34
Item 6. Exhibits	34
SIGNATURES	35
Ex-31.1 Section 302 Certification of PEO
Ex-31.2 Section 302 Certification of PFO
Ex-32.1 Section 906 Certification of PEO
Ex-32.2 Section 906 Certification of PFO

1

PART 1 FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

ROADHOUSE GRILL, INC.

CONDENSED BALANCE SHEETS

JANUARY 28, 2007 AND APRIL 30, 2006

($ in thousands, except share data)

	January 28,		April 30,
	2007		2006
	(Unaudited)
Assets:
Current assets:
Cash and cash equivalents	$	37	$	66
Accounts receivable, net of allowance for doubtful accounts		601		662
Accounts receivable due from majority shareholder		99		88
Income tax receivable		4		8
Inventory		801		940
Prepaid expenses		1,171		689
Current assets of discontinued operations		—		58
Total current assets		2,713		2,511
Property and equipment, net of accumulated depreciation		15,478		18,867
Intangible assets, net of accumulated amortization		106		113
Goodwill		1,527		1,527
Capitalized transaction costs		784		702
Other assets		837		608
Current assets of discontinued operations		658		780
Total assets	$	22,103	$	25,108
Liabilities and Shareholders’ Equity (Deficiency):
Current liabilities:
Accounts payable		6,434		6,948
Accrued expenses – payroll		4,897		3,992
Accrued expenses – taxes		5,484		1,941
Accrued expenses – other		2,873		2,616
Unearned revenue		506		706
Current portion of long-term debt		1,421		902
Note payable to majority shareholders		7,434		4,231
Other current debt due to related parties		1,979		1,281
Current portion of capital lease obligations		72		380
Current liabilities of discontinued operations		1,369		2,191
Total current liabilities		32,469		25,188
Long-term debt		69		205
Long-term debt due to related party		—		614
Capital lease obligations		1,953		1,963
Long-term portion of unearned revenue		1,568		1,644
Non-current deferred rent		3,501		3,426
Non-current liabilities of discontinued operations		—		366
Total liabilities	$	39,560	$	33,406

2

	January 28,			April 30,
	2007			2006
	(Unaudited)
Subsequent events, commitments and contingencies:
Shareholders equity (deficiency)
Common stock, par value $0.03 per share, authorized 35,000,000 shares; issued and outstanding 29,220,663 shares		877			877
Additional paid-in capital		57,079			56,009
Accumulated deficit		(75,413	)		(65,184	)
Total shareholders’ equity (deficiency)		(17,457	)		(8,298	)
Total liabilities and shareholders’ equity (deficiency)	$	22,103		$	25,108

The accompanying notes are an integral part of these condensed financial statements.

3

ROADHOUSE GRILL, INC.

CONDENSED STATEMENTS OF OPERATIONS

FOR THE THIRTEEN AND THIRTY NINE WEEKS ENDED JANUARY 28, 2007 AND JANUARY 22, 2006

(Unaudited, $ in thousands, except share data)

	Thirteen Weeks Ended						Thirty nine Weeks Ended
	January 28,			January 22,			January 28,			January 22,
	2007			2006			2007			2006
Total revenues	$	23,142		$	26,624		$	70,341		$	80,379
Cost of restaurant sales
Food and beverage		7,677			8,764			23,970			27,006
Labor and benefits		8,652			9,082			26,119			27,425
Occupancy and other		6,413			7,398			20,043			21,774
Total cost of restaurant sales		22,742			25,244			70,132			76,205
Depreciation and amortization		1,143			1,292			3,720			3,823
Asset Impairment		—			603			—			603
General and administrative expenses		834			1,807			4,053			5,662
Total operating expenses		24,719			28,946			77,905			86,293
Operating loss		(1,577	)		(2,322	)		(7,564	)		(5,914	)
Other (expense) income:
Gain (loss) on sale/disposal of fixed assets		—			76			(16	)		(14	)
Berjaya warrant		—			—			(1,070	)		—
Interest expense, net		(416	)		(323	)		(1,130	)		(803	)
Total other (expense) income		(416	)		(247	)		(2,216	)		(817	)
Loss from continuing operations before income taxes		(1,993	)		(2,569	)		(9,780	)		(6,731	)
Income tax benefit		—			—			—			—
Loss from continuing operations		(1,993	)		(2,569	)		(9,780	)		(6,731	)
Discontinued operations:
Gain (loss) from operations of discontinued restaurants (less applicable income taxes)		69			(268	)		(444	)		(1,454	)
Gain (loss) on disposal of discontinued restaurants, including provision of $100 for operating losses during phase-out period (less applicable income taxes)		35			(352	)		(5	)		(784	)
Net income (loss) from discontinued operations		104			(620	)		(449	)		(2,238	)
Net loss	$	(1,889	)	$	(3,189	)	$	(10,229	)	$	(8,969	)
Basic and diluted earnings per share:
Net loss from continuing operations	$	(0.07	)	$	(0.09	)	$	(0.33	)	$	(0.23	)
Net gain (loss) from discontinued operations	$	0.01			(0.02	)		(0.02	)		(0.08	)
Net loss	$	(0.06	)	$	(0.11	)	$	(0.35	)	$	(0.31	)
Weighted average common shares outstanding, basic and diluted		29,220,663			29,220,663			29,220,663			29,220,663

The accompanying notes are an integral part of these condensed financial statements.

4

ROADHOUSE GRILL, INC.

CONDENSED STATEMENT OF SHAREHOLDERS’ EQUITY (DEFICIENCY)

FOR THE THIRTY NINE WEEKS ENDED JANUARY 28, 2007

(Unaudited, dollars in thousands, except share data)

					Additional
	Common Stock				Paid-In		Accumulated
	Shares		Amount		Capital		Deficit			Total
Balance April 30, 2006		29,220,663	$	877	$	56,009	$	(65,184	)	$	(8,298	)
Net loss		—		—		—		(10,229	)		(10,229	)
Berjaya warrant		—		—		1,070		—			1,070
Balance January 28, 2007		29,220,663	$	877	$	57,079	$	(75,413	)	$	(17,457	)

The accompanying notes are an integral part of these condensed financial statements.

5

ROADHOUSE GRILL, INC.

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE THIRTY NINE WEEKS ENDED JANUARY 28, 2007 AND JANUARY 22, 2006

(Unaudited, dollars in thousands)

	January 28, 2007			January 22, 2006
Cash flows from operating activities:
Net loss	$	(10,229	)	$	(8,969	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Net loss from discontinued operations		449			2,238
Depreciation and amortization		3,720			3,823
Charge for asset impairment					603
Stock option expense		—			19
Warrant charge		1,070			—
Net loss on sale/disposal of fixed assets		16			14
Bad debt expense		24			20
Change in assets and liabilities:
Decrease in accounts receivable		37			141
Decrease (increase) in accounts receivable, shareholder		(11	)		11
Decrease in inventory		139			(8	)
Decrease (increase) in prepaid expenses		(478	)		331
Decrease (increase) in other assets		(229	)		9
Increase (decrease) in accounts payable		(430	)		1,962
Decrease in unearned revenue		(276	)		(1,163	)
Increase in accrued expenses		4,780			2,545
Net cash provided by (used in) continuing operating activities		(1,418	)		1,576
Cash flows from investing activities:
Purchase of property and equipment		(340	)		(915	)
Net cash used in continuing investing activities		(340	)		(915	)
Cash flows from financing activities:
Capitalized merger cost		(82	)		(471	)
Proceeds from shareholder loan		3,203			3,870
Payment on shareholder loan		—			(539	)
Repayment of related party debt		—			(840	)
Proceeds from long-term debt		1,000			—
Repayment of long-term debt		(617	)		(638	)
Payments on capital lease obligations		(318	)		(134	)
Net cash provided by continuing financing activities		3,186			1,248
Cash flows from discontinued operations:
Net cash used in operating activities		(640	)		(862	)
Net cash used in investing activities		—			—
Net cash used in financing activities		(817	)		(1,143	)
Net cash used in discontinued operations		(1,457	)		(2,005	)
Decrease in cash and cash equivalents		(29	)		(96	)
Cash and cash equivalents at beginning of period		66			810
Cash and cash equivalents at end of period	$	37		$	714

6

	January 28, 2007		January 22, 2006
Supplementary disclosures:
Interest paid	$	1,142	$	844
Income taxes paid		—	$	75

The accompanying notes are an integral part of these condensed financial statements.

7

ROADHOUSE GRILL, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

January 28, 2007

(1) BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS

     Roadhouse Grill, Inc. (the “Company”) was incorporated under the laws of the state of Florida in 1992. The principal business of the Company is the operation of full service specialty restaurants. The Company has also granted franchises and licenses to operate restaurants under the “Roadhouse Grill” name. The Company opened its first restaurant in Pembroke Pines, Florida (the greater Ft. Lauderdale area) in 1993. As of January 28, 2007, there were 57 company-owned Roadhouse Grill restaurants, 29 of which are located in Florida and the balance of which are located in Alabama, Arkansas, Georgia, Louisiana, Mississippi, New York, North Carolina, Ohio and South Carolina. At May 29, 2007, the Company operated 56 restaurants (28 in Florida), having closed one restaurant subsequent to January 28, 2007 upon the termination of the related lease.

     The financial information included herein is unaudited, except the balance sheet as of April 30, 2006, which has been derived from our audited financial statements as of April 30, 2006. Such information includes all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods. The results of operations for interim periods are not necessarily indicative of the results to be expected for an entire year. Certain information, accounting policies and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in this Form 10-Q pursuant to certain rules and regulations of the Securities and Exchange Commission. These condensed financial statements should be read in conjunction with the audited financial statements and notes included in our Annual Report on Form 10-K for the year ended April 30, 2006 (the “2006 Form 10-K”).

     During the fiscal year ended April 30, 2006, the Company closed seven restaurants because they were underperforming from a financial standpoint and the Company determined that it would be better to focus its management time and attention and its available resources on its better performing restaurants. During the fiscal year ended April 30, 2006, the Company had committed to a formal plan for disposal of these restaurants. In addition, one restaurant located in Biloxi, Mississippi was destroyed by Hurricane Katrina. As a result of this formal plan for disposal of restaurants, and the decision not to rebuild the restaurant that was destroyed by Hurricane Katrina, the Company has adopted discontinued operations accounting treatment for these restaurants, which requires separation of financial results for such discontinued operations from those of the remaining continuing operations. Information regarding revenues from discontinued operations is as follows (in thousands):

Thirteen weeks ending January 28, 2007	$	—
Thirteen weeks ending January 22, 2006		1,380
Thirty nine weeks ending January 28, 2007		1,045
Thirty nine weeks ending January 22, 2006		6,300

     Information regarding assets and liabilities from discontinued operations is as follows (in thousands):

	January 28,		April 30,
	2007		2006
Assets	$	658	$	838
Liabilities		1,369		2,557

     On April 6, 2007, the Company entered into an agreement with Duffy’s Holdings, Inc. pursuant to which Duffy’s will acquire all of the outstanding common stock of the Company in a series of transactions. As part of the transaction, Duffy’s will (at closing) infuse $11 million into the Company (see Note 17).

     The Company operates on a fifty-two or fifty-three week fiscal year. Each fiscal quarter consists of thirteen weeks, except in the case of a fifty-three week year, in which case the fourth fiscal quarter consists of fourteen weeks. The Company has no subsidiaries. Certain amounts in the Fiscal Year 2006 financial statements have been reclassified to conform to the Fiscal Year 2007 presentation.

8

     The Company reported net losses in Fiscal Years 2006, 2005, and 2004 and has continued to incur net losses in Fiscal Year 2007. The Company has also experienced cash flow constraints over the last few years and as a result has not always been timely in its payments due to creditors, including taxing authorities. The Company is also currently in default with respect to the $8.1 million in senior debt that is due to its majority shareholder (see Notes 7, 16, and 17). Among the obligations that have not been timely paid are certain payroll and sales tax obligations, and the Company’s failure to pay such obligations on a timely basis has caused it to incur substantial penalty and interest charges with respect to such tax obligations.

     If the transaction with Duffy’s closes, Duffy’s will infuse $11 million into the Company, a portion of which will be used to satisfy certain past due obligations to taxing authorities. The closing of the transaction with Duffy’s will also reduce the amount of borrowings due to the Company’s majority shareholder and will recast the terms of the debt due to the Company’s majority shareholder such that the debt will no longer be in default.

     If the Company is unable to complete the transactions contemplated by the agreement with Duffy’s, it will seek to secure additional financing from its majority shareholder or other sources. In that regard, the Company’s majority shareholder is not obligated to provide any additional financing to the Company and has not indicated its willingness to do so. The Company’s inability to obtain such additional financing would likely have a material adverse effect on the Company’s business, results of operations and financial condition, and the Company could be forced to curtail operations. These circumstances raise substantial doubt about the Company’s ability to continue as a going concern (see Note 3).

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     See Note 2 of Notes to Financial Statements in the 2006 Form 10-K for a summary of significant accounting policies.

(3) GOING CONCERN CONSIDERATIONS

     The Company’s material financial commitments relate principally to its working capital requirements in connection with the operation of its business and its obligations to make operating and capital lease and term loan payments. As of January 28, 2007, total minimum payments required under the Company’s note and lease obligations in 2007, including interest thereon, were $13.7 million (see the discussion below regarding the Company’s total contractual cash obligations). In addition, capital requirements relating to the opening of new restaurants have in the past been (and may in the future be) significant.

     During the thirty-nine weeks ended January 28, 2007, the Company’s primary sources of working capital were cash provided by operations and loans from the Company’s principal shareholders. Subsequent to January 28, 2007, the Company’s primary source of working capital was borrowings from its principal shareholders and loans secured by its credit card receivables (see Notes 16 and 17).

     The following table summarizes the Company’s future contractual cash obligations for the balance of Fiscal 2007 and each of the next four fiscal years and thereafter as of January 28, 2007 (dollars in thousands) (see Notes 5, 6, and 7 for further information regarding these obligations). Operating lease commitments include estimated common area maintenance expenses.

9

	2007		2008		2009		2010		2011		Thereafter		Total
Debt:
Principal	$	10,573	$	451	$	104	$	7	$	—	$	—	$	11,135
Interest		416		135		2		—		—		—		553
Total debt		10,989		586		106		7		—		—		11,688
Capital lease debt:
Principal		367		398		341		343		316		739		2,504
Interest		109		198		168		135		98		125		833
Total capital lease debt		476		596		509		478		414		864		3,337
Operating leases		2,228		8,780		8,261		7,790		7,468		61,482		96,009
Other commitments		49		140		142		168		—		—		499
Total	$	13,742	$	10,102	$	9,018	$	8,443	$	7,882	$	62,346	$	111,533

     Other commitments represent minimum amounts due to certain vendors under contractual agreements. Further, the Company currently owes substantial payroll and sales taxes, including applicable penalties and interest. Additionally, if the transaction with Duffy’s, or another sale transaction, closes, the Company will become obligated under certain Severance Agreements and the Special Incentive Compensation Plan.

     Amounts reflected above could change as additional commitments may be made, cancellation provisions may be exercised by the Company or by its creditors, or agreements may be modified as warranted by changes in business or operational needs. Amounts due under long term debt agreements may be accelerated to the extent the Company realizes excess cash flow.

(4) PROPERTY AND EQUIPMENT

Property and equipment, net consists of the following (dollars in thousands):

	January 28,			April 30,			Estimated
	2007			2006			Useful Lives
Building	$	3,508		$	3,508		20 years
Furniture and Equipment		28,403			28,278		3-7 years
Leasehold improvements		42,136			41,962		7-20 years
		74,047			73,748
Less: accumulated depreciation		(57,911	)		(54,122	)
	$	16,136		$	19,626

     The following sets forth property and equipment, net at January 28, 2007 and April 30, 2006, broken out between continuing operations and discontinued operations (in thousands):

	January 28,		April 30,
	2007		2006
Continuing operations	$	15,478	$	18,867
Discontinued operations		658		759
Total	$	16,136	$	19,626

10

     Included in property and equipment are buildings and equipment under capital leases of $9.7 million at each of January 28, 2007 and January 22, 2006. The Company did not capitalize any interest costs during the third quarters of Fiscal Year 2007 or Fiscal Year 2006.

(5) CAPITAL LEASES

     The following is a schedule of future minimum lease payments required in Fiscal 2007 and in future fiscal years under capital leases as of January 28, 2007 (dollars in thousands):

2007	$	476
2008		596
2009		509
2010		478
2011		414
Thereafter		864
Total minimum lease payments		3,337
Less: amount representing interest at varying rates ranging from 5 percent to 16 percent		(833	)
Present value of net minimum capital lease payments		2,504
Less: current portion of capital lease obligations		(551	)
Present value of minimum capital lease obligations excluding current portion	$	1,953

     The following sets forth capital lease obligations at January 28, 2007 broken out between continuing operations and discontinued operations (in thousands):

	Current		Non-Current
	Portion		Portion
Continuing operations	$	72	$	1,953
Discontinued operations		479		—
Total	$	551	$	1,953

     During the third fiscal quarters of 2007 and 2006, upon the expiration of various equipment operating leases, the Company elected to purchase the equipment under the lease through a continuation of lease payments for a specified period.

(6) OPERATING LEASES

     The Company is a party to various operating lease agreements relating to the rental of land and buildings and equipment at many of its restaurants. Such agreements range in terms of up to 20 years and generally provide the Company the option to renew for additional periods. The agreements generally also require significant penalties to be paid in the event the lease is terminated prior to its expiration. The following is a schedule of future minimum lease payments required in Fiscal 2007 and in future fiscal years under operating leases that have remaining non-cancelable lease terms in excess of one year as of January 28, 2007 (dollars in thousands):

11

2007	$	2,228
2008		8,780
2009		8,261
2010		7,790
2011		7,468
Thereafter		61,482
Total minimum lease payments	$	96,009

     The total rent expense for operating leases was $2.4 million and $2.4 million for the thirteen weeks ended January 28, 2007 and January 22, 2006, respectively, and was $7.1 million and $7.6 million for the thirty nine weeks ended January 28, 2007 and January 22, 2006, respectively. The Company leased a portion of its corporate headquarters and recorded rental income in the amounts of $0.04 million and $0.07 million for the thirteen and thirty-nine weeks ended January 22, 2006. The Company did not record rental income in the thirteen or thirty-nine weeks ended January 28, 2007.

(7) LONG-TERM DEBT

     As of January 28, 2007 and April 30, 2006, the Company’s long-term debt was comprised of the following items (amounts in thousands):

	January 28, 2007					April 30, 2006
	Non-Current		Current			Non-Current			Current
	Portion		Portion			Portion			Portion
Long term debt:
Unsecured note due to various entities affiliated with CNL bearing interest at 5%. Monthly payments of $58 are due through October 2007	$	—	$	210		$	43		$	659
Other unsecured notes due to various parties bearing interest at 5%. Notes are due through 2009. Current monthly payments are $40		69		1,443			303			526
Total long-term debt		69		1,653			346			1,185
Less: debt from discontinued operations		—		(232	)		(141	)		(283	)
Total long term debt from continuing operations	$	69	$	1,421		$	205		$	902
Notes payable to shareholders:
Unsecured demand notes due to Ayman Sabi (President and Chief Executive Officer) bearing interest at 10%	$	—	$	223		$	—		$	220
Secured note due to the Berjaya Group (Cayman) Limited (majority shareholder), bearing interest at 10%. Full payment is due upon certain events, including a change in control of the Company (currently in default)		—		7,211			—			4,011
Total notes payable to shareholders	$	—	$	7,434		$	—		$	4,231

12

	January 28, 2007				April 30, 2006
	Non-Current		Current		Non-Current		Current
	Portion		Portion		Portion		Portion
Due to related party:
Unsecured note due to Corsair Special Situations Fund (a member of the Company’s Board of Directors is affiliated with the Corsair Special Situations Fund) bearing interest at 5%. Monthly payments of $104 are due through October 2007	$	—	$	1,979	$	614	$	1,281
Total due to related party	$	—	$	1,979	$	614	$	1,281

     The carrying amount of property and equipment used as collateral for long-term debt was approximately $16.1 million and $19.6 million at January 28, 2007 and April 30, 2006, respectively.

(8) STOCK OPTION PLANS

     Effective January 28, 2003, the Company adopted the 2003 Stock Option Plan (the “2003 Plan”). The 2003 Plan provides for the Company to grant up to 1,500,000 options to purchase shares of common stock to officers, directors, key employees and independent contractors and consultants. The 2003 Plan is administered by the Compensation Committee of the Board of Directors. Options may be granted at an exercise price equal to the fair market value at the date of grant, however not less than $0.36 per share, and may have a term of up to ten years. During fiscal year 2004, the Company granted ten-year options to purchase 1,395,000 shares of common stock to various officers and key employees with an exercise price of $0.36 per share. The options vested one third on April 28^th of each of 2004, 2005 and 2006. As of January 28, 2007, 975,000 options were outstanding under the 2003 Plan.

     No stock options were granted or exercised during the thirty-nine weeks ended January 28, 2007 or the thirty-nine weeks ended January 22, 2006.

     Stock option activity during the thirty-nine weeks ended January 28, 2007 was as follows:

				Weighted Average
	Total Options			Exercise Price
Outstanding at April 30, 2006		1,295,000		$	0.36
Granted		—			—
Exercised		—			—
Forfeited		(320,000	)	$	0.36
Expired		—			—
Outstanding at January 28, 2007		975,000		$	0.36
Options exercisable at January 28, 2007		975,000		$	0.36

     The weighted average remaining contractual terms of stock options outstanding and stock options exercisable at January 28, 2007 was 6.7 years. The aggregate intrinsic value of options outstanding and stock options exercisable at January 28, 2007 was zero.

     In December 2004, the FASB issued SFAS No. 123R, “Share Based Payment”. This statement is a revision of SFAS No. 123, “Accounting for Stock Based Compensation”, supersedes Accounting Principles Board (“APB”) Opinion No. 25, “Accounting for Stock Issued to Employees” and amends SFAS No. 95, “Statement of Cash Flows.” The statement eliminates the alternative to use the intrinsic value method of accounting that was provided in SFAS No. 123, which generally resulted in no compensation expense recorded in financial statements related to the issuance of equity awards to

13

employees. The statement also requires that the cost resulting from all share based payment transactions be recognized in the financial statements. It establishes fair value as the measurement objective in accounting for share based payment arrangements and generally requires all companies to apply a fair value based measurement method in accounting for share based payment transactions with employees.

     The Company adopted SFAS No. 123R effective May 1, 2006, using a modified version of prospective application in accordance with the statement. This application requires the Company to record compensation expense for all awards granted to employees and directors after the adoption date and for the unvested portion of awards that are outstanding at the date of adoption.

     The Company had no unvested stock options as of April 30, 2006 and granted no stock options in the thirty-nine weeks ended January 28, 2007, so there is no impact of SFAS No. 123R on the Company’s condensed financial statements for the thirteen weeks ended January 28, 2007. In accordance with the modified prospective transaction method, the Company’s financial statements for prior periods have not been restated to reflect and do not include the impact of SFAS No. 123R.

(9) SELF-FUNDED INSURANCE

     The Company maintains insurance to cover the potential liabilities associated with a number of the risks that the Company may encounter in its business operations. These include property and flood coverage, auto, workers’ compensation, general liability and umbrella, directors and officers liability, employers practice liability and crime insurance. Many of the policies, such as property, flood and directors and officers liability include deductibles ranging from $100,000 to $125,000 per claim. In relation to workers’ compensation, prior to calendar 2003 the Company was effectively self-insured up to varying self-insurance retention limits set on an individual claim basis ranging up to $300,000 per claim and on an aggregate basis. Since calendar 2003, the Company has had fixed cost coverage for workers’ compensation. For employer’s practice liability and general liability coverage, the Company is effectively self-insured up to varying self-insurance retention limits set on an individual claim basis ranging up to $150,000 per claim and on an aggregate basis. The Company is also essentially self-insured in regards to the medical insurance benefits that it provides to its managers and certain other employees. These employees who elect to receive medical insurance benefits are required to contribute a portion of the cost of providing the insurance benefits. Total insurance costs incurred by the Company during the thirteen weeks ended January 28, 2007 and January 22, 2006 were $0.8 million and $0.9 million, respectively and were $2.8 million and $2.5 million, respectively, during the thirty nine weeks ended January 28, 2007 and January 22, 2006.

(10) COMMITMENTS AND CONTINGENCIES

GUARANTOR OF EQUIPMENT LEASES

     The Company was a guarantor of equipment leases for three restaurants that were owned by one of its franchisees, Roadhouse West G.P. All of these restaurants are currently closed. In addition, the Company believes that other parties had guaranteed these obligations. Roadhouse West G.P. has been liquidated under Chapter 7 of the U.S. Bankruptcy Code and no claim was made against the Company in such proceedings with respect to the Company’s guarantees. The Company believes that currently it has no liability with respect to these guarantees and accordingly has not recorded any reserve relating to these guarantees.

14

OTHER AGREEMENTS

     The Company is a party to various agreements relating to services performed at its restaurants. Such agreements are generally for periods of one year or less and none of these agreements, individually, require payments that would be material to the Company’s financial position or results of operations.

OTHER

     The Company is a party to certain legal proceedings arising in the ordinary course of business. While it is not possible to predict or determine the outcome of any of these proceedings, the Company does not believe that any liability resulting from these proceedings will have a material adverse effect on the Company’s financial position, results of operations or its business.

(11) EMPLOYEE 401(k) PLAN AND SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN

     The Company maintains a plan to provide mid-level employees with an employee savings plan pursuant to Section 401(k) of the Internal Revenue Code of 1986, as amended (the “Code”). As an alternative to providing highly compensated employees with participation in the 401(k) plan, which would have required the Company to extend plan benefits to a broader group of employees, the Company also maintains a Key Employee Secured Benefit Plan (the “KESBP”). This plan replaced a Supplemental Executive Retirement Plan (“SERP”) that was in place until January 2005.

     The 401(k) plan permits participants to contribute, on a pre-tax basis, a percentage of compensation but not in excess of the maximum level allowed by the Code. The Company will match 10% of up to the first six percent contributed by each employee. The cost recognized by the Company for matching contributions for fiscal years 2006, 2005 and 2004 was less than $0.1 million each year.

     The Company has recently filed its amended Form 5500 for its 401(k) plan for calendar year 2004, including the required audited financial statements. The Company filed its Form 5500 for calendar year 2005 through the Department of Labor Delinquent Filer Voluntary Compliance Program. It has also recently filed its Form 5500 for calendar year 2006, including the required audited financial statement. Further, while Form 5500s were filed for the 401(k) plan for calendar years 2000 to 2003, the audited financial statements required to accompany such filings were never obtained and cannot be obtained without unreasonable effort and expense. However, while penalties and interests may, by law, be assessed relating to such matters, the Company does not anticipate that any substantial amounts will be payable under these circumstances, and no amounts have been reserved on the Company’s financial statements for any such payments.

     The KESBP (as well as the prior SERP) permits participants to contribute a maximum of 15% of annual compensation. The Company will match 100% up to the first 10% of annual compensation contributed. The cost recognized by the Company for matching contributions for fiscal years 2006, 2005 and 2004 was approximately $0.1 million for each of these years.

(12) CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     Please see Note 16 of Notes to Financial Statements in the 2006 Form 10-K for a description of the Company’s related party transactions.

15

(13) NET LOSS PER COMMON SHARE (“EPS”)

     Basic net earnings per share equals net earnings divided by the weighted average shares outstanding during the year. The computation of diluted net earnings per share includes dilutive common stock equivalents in the weighted average shares outstanding. The reconciliation between the computations is as follows (dollars in thousands, except share data):

	Thirteen Weeks Ended								Thirty Nine Weeks Ended
	January 28, 2007								January 28, 2007
	Net Loss			Shares		Amount			Net Loss			Shares		Amount
BASIC EPS:
Net loss available to common shareholders from continuing operations	$	(1,993	)		29,220,663	$	(0.07	)	$	(9,780	)		29,220,663	$	(0.33	)
Net gain (loss) available to common shareholders from discontinued operations		104			29,220,663		0.01			(449	)		29,220,663		(0.02	)
Net loss available to common shareholders	$	(1,889	)		29,220,663	$	(0.06	)	$	(10,229	)		29,220,663	$	(0.35	)
EFFECT OF DILUTIVE SECURITIES
Stock options and warrants		—			—		—			—			—		—
DILUTED EPS:
Net loss available to common shareholders from continuing operations	$	(1,993	)		29,220,663	$	(0.07	)	$	(9,780	)		29,220,663	$	(0.33	)
Net gain (loss) available to common shareholders from discontinued operations		104			29,220,663		0.01			(449	)		29,220,663		(0.02	)
Net loss available to common shareholders	$	(1,889	)		29,220,663	$	(0.06	)	$	(10,229	)		29,220,663	$	(0.35	)

     Options to purchase 975,000 shares of common stock at a weighted average exercise price of $0.36 per share and warrants to purchase 4,474,337 shares of common stock at a weighted average exercise price of $0.001 per share were outstanding during the thirty nine weeks ending January 28, 2007, but were not included in the computation of diluted EPS because they are anti-dilutive.

16

	Thirteen Weeks Ended								Thirty Nine Weeks Ended
	January 22, 2006								January 22, 2006
	Net Loss			Shares		Amount			Net Loss			Shares		Amount
BASIC EPS:
Net loss available to common shareholders from continuing operations	$	(2,569	)		29,220,663	$	(0.09	)	$	(6,731	)		29,220,663	$	(0.23	)
Net loss available to common shareholders from discontinued operations		(620	)		29,220,663		(0.02	)		(2,238	)		29,220,663		(0.08	)
Net loss available to common shareholders	$	(3,189	)		29,220,663	$	(0.11	)	$	(8,969	)		29,220,663	$	(0.31	)
EFFECT OF DILUTIVE SECURITIES
Stock options		—			—		—			—			—		—
DILUTED EPS:
Net loss available to common shareholders from continuing operations	$	(2,569	)		29,220,663	$	(0.09	)	$	(6,731	)		29,220,663	$	(0.23	)
Net loss available to common shareholders from discontinued operations		(620	)		29,220,663		(0.02	)		(2,238	)		29,220,663		(0.08	)
Net loss available to common shareholders	$	(3,189	)		29,220,663	$	(0.11	)	$	(8,969	)		29,220,663	$	(0.31	)

     Options to purchase 1,295,000 shares of common stock at a weighted average exercise price of $0.36 per share were outstanding during the thirty nine weeks ending January 22, 2006, but were not included in the computation of diluted EPS because they are anti-dilutive.

(14) ADVANCE SALE OF FOOD AND BEVERAGE CREDITS

     The Company has in the past entered into agreements with a loyalty and rewards company involving the discounted advance sale of food and beverage credits to be used at its restaurants. As of January 28, 2007 and April 30, 2006 the unearned revenue related to this program was $0.05 million and $0.4 million, respectively.

(15) IMPACT OF 2005 HURRICANES

     On August 24 and 25, 2005, Hurricane Katrina hit South Florida. The storm thereafter hit the Southeast Gulf Coast region on October 29, 2005. None of the Company’s South Florida restaurants were heavily damaged in the storm, and all South Florida restaurants that were temporarily closed due to the hurricane have reopened. The Company had seven restaurants in Mississippi, Louisiana and Alabama. Of these restaurants, one restaurant located in Biloxi, Mississippi, was destroyed by the storm and was a total loss. The Company does not intend to reopen this restaurant. All of the Company’s other restaurants

17

in the gulf coast region had varying degrees of damage from the storm. However, all of these other restaurants have now reopened. Excluding Biloxi, an aggregate of 80 full or partial days of sales were lost in the Company’s South Florida and Gulf Coast restaurants, representing approximately $0.3 million in lost sales based on prior year sales for these days. In the aggregate, as of January 28, 2007, the Company has received $0.5 million in proceeds as partial settlement on its Hurricane Katrina insurance claim, which has been recorded as an offset to the loss on the carrying value of the assets impacted by the hurricane. While additional insurance claims are pending with respect to the Biloxi restaurant, there can be no assurance that any additional amounts will be received with respect to such claims.

     On October 24, 2005, Hurricane Wilma hit South Florida, which resulted in the temporary closure of thirteen of the Company’s restaurants. The Company’s South Florida restaurants had varying degrees of damage from the storm. However, all of these restaurants have now reopened. An aggregate of 145 full or partial days of sales were lost in the Company’s South Florida restaurants, representing approximately $0.6 million in lost sales based on prior year sales for these days. In addition, the Company’s corporate office was closed for an eight-day period. The Company is in the process of filing insurance claims with respect to its losses, including claims for business interruption. In the aggregate, as of April 30, 2006 the Company has received $0.3 million in proceeds as full settlement on its Hurricane Wilma insurance claim, which has been recorded as an offset to the loss on the carrying value of the assets impacted by the hurricane.

(16) LOANS FROM RELATED PARTIES

     In August 2005, the Company entered into a loan agreement with its principal shareholder, under which the Company originally borrowed $1.25 million. In October 2005, the Company entered into an amended and restated loan agreement with its principal shareholder under which the Company has borrowed an additional $2.0 million. In each of March and May 2006, the loan agreement was amended, thereby allowing the Company to borrow, in the aggregate, an additional $1.6 million. Additional amounts were borrowed in July 2006, and the total amount outstanding as of May 29, 2007 is approximately $8.1 million, including accrued but unpaid interest, all of which is in default and currently due. Proceeds were used for working capital in the Company’s business. Borrowings under the agreement bear interest at 10% and are to be repaid upon certain events or transactions including a change of control of the Company. The loan is secured by a lien on substantially all of the assets of the Company.

     In addition, as part of its agreement to make the loan in October 2005, the majority shareholder received a common stock purchase warrant (the “ Berjaya Warrant”) to purchase, for nominal consideration, 4,474,337 shares of the Company’s authorized but unissued common stock (the “Shares”). Under the terms of the Berjaya Warrant, as amended, the majority shareholder has the right to purchase the Shares on or after July 1, 2006. The Warrant would have been canceled if a change in control occurred prior to that date. For accounting purposes, no value was assigned to the Berjaya Warrant because it was not exercisable on the date of grant and was expected to be canceled if a financing or sale transaction was completed. During the first quarter of fiscal 2007, the Company recorded a charge aggregating $1,070,000, which is the fair value of the Berjaya Warrant on the date it first became exercisable. The Berjaya Warrant is expected to be cancelled at the closing of the transaction with Duffy’s (see Note 17).

     In September 2005, the Company’s President and Chief Executive Officer loaned the Company $120,000, which was used for working capital. In May 2006, an additional $100,000 was loaned to the Company. This loan is evidenced by a demand promissory note, bears interest at the rate of 10% per annum and is unsecured. An additional $3,000 of interest was recorded and added to the principal balance of the loan at October 29, 2006.

18

(17) SUBSEQUENT EVENTS

Agreement with Duffy’s

     On April 6, 2007, Duffy’s Holdings, Inc., a Florida corporation (“Duffy’s”), RHG Acquisition Corporation, a Florida corporation and a wholly-owned subsidiary of Duffy’s (“Buyer”), the Company, Berjaya Group (Cayman) Limited, a corporation organized under the laws of the Cayman Islands (“Berjaya Cayman”), Prime Gaming Philippines, Inc., a corporation organized under the laws of the Philippines (“Prime”, and, together with Berjaya Cayman, “Berjaya”), Tonto Capital Partners, GP, a general partnership organized in the State of Delaware (“Tonto”) and controlled by Ayman Sabi (“Sabi”), the Company’s President and CEO, and Steven Saterbo, an individual (“Saterbo”) (Berjaya, Tonto, and Saterbo are collectively referred to herein as the “Selling Shareholders”) entered into an Agreement (the “Agreement”) pursuant to which Buyer will purchase from the Selling Shareholders an aggregate of 24,996,342 shares (the “Shares”) of Company’s outstanding common stock, constituting 85.5% of Company’s outstanding common stock (the “Stock Purchase”). Duffy’s has guaranteed the obligations of the Buyer under the terms of the Agreement.

     Pursuant to the Agreement, Buyer will purchase the Shares from the Selling Shareholders for $0.32 per share, or an aggregate of $7,998,829, which will consist of $1,000,000 of cash and a promissory note in the principal amount of $6,998,829 (the “Selling Shareholder Note”). The cash portion and the portion of the consideration payable to the Selling Shareholders that is represented by the Selling Shareholder Note is subject to certain additions or reductions, as more particularly set forth in the Agreement. Further, the Selling Shareholders will be entitled to receive additional consideration under certain circumstances (all as more particularly set forth in the Agreement), provided, however, that the Selling Shareholders will receive no more than $0.46 per share for their shares under any circumstances.

     The Selling Shareholder Note will be an unsecured obligation and will bear interest at the rate of 8% per annum. Interest will be payable quarterly, and principal will be due on the date that is two years after the closing of the Stock Purchase.

     In connection with the Stock Purchase, Berjaya Cayman, which is currently a senior lender to Company and was owed approximately $8.1 million at February 25, 2007, including accrued but unpaid interest (the “Berjaya Loan”), has agreed to modify its loans (the “Berjaya Loan Restructuring”). Under the Agreement, at the closing of the Stock Purchase the Berjaya Loan will be reduced to an amount that when added to Company’s outstanding debt will not exceed $10 million, all as more particularly set forth in the Agreement. Had the closing of the Stock Purchase taken place on February 25, 2007, the Berjaya Loan would have been reduced to approximately $4,143,000.

     The restructured Berjaya Loan will be an unsecured loan and will bear interest at the rate of 8% per annum. For the first two years, interest will be payable quarterly. Thereafter, for three years, the principal (along with accrued but unpaid interest) will be paid in 12 consecutive quarterly payments. Pursuant to the Agreement, Berjaya Cayman will also be entitled to additional consideration of up to approximately $500,000 under certain circumstances.

     Further, as part of the Stock Purchase, the Company will transfer to Berjaya Cayman certain Company trademarks and intellectual property for the Asia/Pacific region (excluding Australia and New Zealand) and the Middle East (the “Berjaya IP Transfer”). The parties have agreed that the purchase price for these assets will be $2 million, and that such purchase price will be funded from a portion of the senior debt that Berjaya Cayman is agreeing to forgive as part of the Stock Purchase.

19

     The closing of the Stock Purchase, including the Berjaya Loan Restructuring and the Berjaya IP Transfer, is subject to various closing conditions, all as more particularly set forth in the Agreement, including the Company filing certain delinquent annual and quarterly filings with the U.S. Securities and Exchange Commission (“SEC”) and thereafter Company filing a Form 15 with the SEC deregistering the Company’s common stock under the Securities Exchange Act of 1934. The Company is eligible to deregister by filing a Form 15 because it has fewer than 300 holders of record of its common stock.

     Additionally, at the closing of the Stock Purchase, Buyer will infuse $11 million into the Company, $9 million of which shall be infused as an equity contribution and $2 million of which shall be infused as a loan. These funds will be used by Company to pay certain delinquent obligations of the Company due to taxing authorities, to fund costs relating to the transactions contemplated by the Agreement and to fund the cash required to purchase the shares of common stock owned by the Company minority shareholders (the “Minority Shareholders”), who together own approximately 14.5% of the Company’s outstanding common stock, as more particularly described below.

     Further, Buyer has agreed that following the closing of the Stock Purchase, it will, as the holder of more than 80% of Company’s common stock, effect a short-form merger (the “Short-Form Merger”) with and into the Company under Section 607.1104 of the Florida Statutes. In the Short-Form Merger, the shares of Company common stock owned by the Minority Shareholders will be converted into the right to receive $0.46 per share in cash (without interest).

     The Agreement has been approved by the Company’s Board of Directors. Further, the Company’s Board of Directors has determined that the transactions contemplated by the Agreement, including the Short Form Merger, are in the best interest of the Company and its shareholders. Neither the Short-Form Merger nor any of the transactions contemplated by the Agreement require approval by the Company’s shareholders, including the Minority Shareholders.

     Finally, at the closing of the Stock Purchase, Buyer intends to enter into a consulting agreement with Sabi with respect to certain matters, all as more particularly set forth in the Agreement.

     While there can be no assurance, the closing of the transactions contemplated by the Agreement is expected to close on or about May 31, 2007.

Additional Borrowings

     In January and May, 2007, the Company borrowed an aggregate of $1.9 million from Credit Cash, LLC. The loan is due in February 2008, bears interest at 12% per annum and is secured by a lien on the Company’s credit card receivables. At May 8, 2007, the balance due (including interest) was approximately $1.4 million.

Agreement with Supplier

     In February 2007, the Company entered into a payment plan with its principal supplier. Pursuant to the payment plan, the supplier agreed to term-out $2.4 million of the amounts then due from the Company to the supplier. The payment plan was evidenced by a written agreement between the Company and the supplier that requires the Company to pay interest on the amount termed-out equal to the prime rate plus 2.5% and requires the Company to make weekly payments to the supplier of $25,000 with respect to this obligation.

20

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

FORWARD LOOKING STATEMENTS

     This Quarterly Report on Form 10-Q for the thirteen weeks ended January 28, 2007 (the “Form 10-Q”) contains “forward looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements concern expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. Statements preceded by, followed by, or that include the words “believes,” “expects,” “anticipates,” or similar expressions are generally considered to be forward-looking statements. Specifically, this report contains forward-looking statements regarding, among other matters, our plans, objectives, expectations, operations, cash flow, margins, revenue, liquidity and capital resources.

     Forward looking statements contained in this Form 10-Q are not guarantees of future performance and involve certain risks, uncertainties and assumptions, all of which are difficult to predict. We wish to caution readers that certain important factors have affected in the past and may affect in the future our actual results, and such factors could cause actual results to differ significantly from those expressed or implied in any forward looking statement contained in this Form 10-Q. Important factors that could cause actual results to differ materially from those expressed or implied by the forward looking statements in this Form 10-Q include, but are not limited to, the following:

• Our ability to satisfy the conditions to the closing of our agreement with Duffy’s Holdings, Inc., a transaction in which Duffy’s will infuse $11 million into us, a portion of which will be used to reduce our accounts payable and accrued expenses;

• Our having sufficient funds to pay our debts, including our tax obligations, our operating leases, capital leases and our vendor contracts;

• Our ability to increase our sales and manage our labor costs, food costs, other restaurant costs and corporate expenses, and our ability to turn our business from one with negative cash flow and net losses to one with positive cash flow and net income;

• Our ability to acquire an adequate supply of food products at acceptable prices, and events that affect the availability and pricing of food products (such as instances of mad cow disease);

• Our ability to recruit, train and retain qualified management personnel and to obtain a sufficient number of qualified restaurant employees;

• Trends in consumer preferences, tastes and eating habits and competition for consumer dollars, both from restaurants similar to our restaurants and from restaurants generally;

• The level of competition from restaurants that operate in the markets in which we operate;

• The impact of seasonality on our business resulting from having 28 of our 56 company-owned restaurants in Florida;

• Our exposure to the impact of hurricanes and other tropical storms as a result of the heavy concentration of our restaurants in the southeastern United States;

• Our ability to maintain financial and accounting controls, management controls, and adequate

21

reporting systems and procedures;

• Increases in interest rates; and

• Economic conditions in the markets in which we operate.

     The forward looking statements contained in this Form 10-Q reflect our current view about future events and are subject to risks, uncertainties and assumptions. The important factors described above, as well as the factors described elsewhere in this Form 10-Q, could cause the assumptions underlying our forward looking statements to be incorrect and thereby cause our actual results to differ materially from those expressed in or implied by our forward looking statements. We undertake no obligation to revise any of the forward looking statements contained in this report, which speak only as of the date hereof. Readers of this Form 10-Q are therefore cautioned not to place undue reliance on these forward looking statements contained in this Form 10-Q.

GENERAL

     We operate, franchise and license high-quality full-service casual dining restaurants under the name “Roadhouse Grill.” As of May 16, 2007, there were 56 company-owned Roadhouse Grill restaurants, 28 of which were located in Florida and the balance of which are located in Alabama, Arkansas, Georgia, Louisiana, Mississippi, New York, North Carolina, Ohio, and South Carolina. We also have five franchisees or licensees that currently operate an additional 12 restaurants.

OUR LIQUIDITY IS TIGHT AND OUR CIRCUMSTANCES RAISE SUBSTANTIAL DOUBT AS TO OUR ABILITY TO CONTINUE AS A GOING CONCERN

     We reported net losses in each of the thirteen weeks ended January 28, 2007 and January 22, 2006. We have also experienced cash flow constraints over the last few years and we have not always been timely in our payments due to our creditors, including taxing authorities. We are also in default with respect to the $8.1 million in senior debt that is due to our majority shareholder. Among the obligations that have not been timely paid are certain payroll and sales tax obligations, and our failure to pay such obligations on a timely basis has caused us to incur substantial penalty and interest charges with respect to such obligations.

     If the transactions with Duffy’s closes, Duffy’s will infuse $11 million into us at the closing, a portion of which will be used to satisfy such past due obligations to taxing authorities. The closing will also reduce the borrowings due to our majority shareholder and will recast the terms of our debt due to our majority shareholder such that the debt will no longer be in default.

     If we are unable to complete the transactions contemplated by the agreement with Duffy’s, we will seek to secure additional financing from our majority shareholder or other sources. In that regard, our majority shareholder is not obligated to provide any such additional financing to us and has not indicated its willingness to do so. Our inability to obtain such additional financing would likely have a material adverse effect on our business, results of operations and financial condition and could result in a curtailment of our operations. Our auditors have included a going concern modification in their audit report on our financial statements at April 30, 2006 and for the fiscal year then ended as a result of these contingencies.

22

LOANS FROM OUR MAJORITY SHAREHOLDER AND OUR CHIEF EXECUTIVE OFFICER

     In August 2005, we entered into a loan agreement with our principal shareholder under which we initially borrowed $1.25 million. In October 2005, we entered into an amended and restated loan agreement with our principal shareholder under which we borrowed an additional $2.0 million. In each of March and May 2006, the loan agreement was further amended, thereby allowing us to borrow, in the aggregate, an additional $1.6 million. The loan was further increased in July 2006 to its current borrowing level. The loan is currently in default. At the date of this Form 10-Q, we owe our majority shareholder approximately $8.1 million, including accrued but unpaid interest.

     In addition, as part of its agreement to make the loan in October 2005, we issued the Berjaya Warrant to our majority shareholder allowing it to purchase, for nominal consideration, 4,474,337 shares of our authorized but unissued common stock (the “Shares”). Under the terms of the Berjaya Warrant, as amended, our majority shareholder has the right to purchase the Shares on or after July 1, 2006. The Berjaya Warrant will be canceled as part of the transaction contemplated by the agreement with Duffy’s. For accounting purposes, no value was assigned to the Berjaya Warrant at date of grant since it was not exercisable. We recorded a charge in the amount of $1.1 million for the fair value of the Berjaya Warrant in the first quarter of Fiscal Year 2007 on the date such warrant became exercisable.

     In September 2005, our Chief Executive Officer, Ayman Sabi, loaned us $120,000, which was used for working capital. In May 2006, Mr. Sabi loaned us an additional $100,000 (see Note 16 of Notes to Financial Statements). An additional $3,000 of interest due under this loan was recorded and added to the principal balance of the loan at October 29, 2006.

IMPACT OF HURRICANES

     On August 24 and 25, 2005, Hurricane Katrina hit South Florida. The storm thereafter hit the Southeast Gulf Coast region on August 29, 2005. None of our South Florida restaurants were heavily damaged in the storm, and all South Florida restaurants that were temporarily closed due to the hurricane have reopened. We had seven restaurants in Mississippi, Louisiana and Alabama. Of these restaurants, one restaurant located in Biloxi, Mississippi, was destroyed by the storm and was a total loss. We do not intend to reopen this restaurant. All of our other restaurants in the gulf coast region had varying degrees of damage from the storm. However, all of these other restaurants have now reopened. Excluding Biloxi, an aggregate of 80 full or partial days of sales were lost in our South Florida and Gulf Coast restaurants, representing approximately $0.3 million in lost sales based on prior year sales for these days. In the aggregate, as of January 28, 2007, we had received $0.5 million in proceeds as partial settlement on our Hurricane Katrina insurance claim, which has been recorded as an offset to the loss on the carrying value of the assets impacted by the hurricane. While additional insurance claims are pending with respect to the Biloxi restaurant, there can be no assurance that any additional amounts will be received with respect to such claims.

     On October 24, 2005, Hurricane Wilma hit South Florida, which resulted in the temporary closure of thirteen of our restaurants. Our South Florida restaurants had varying degrees of damage from the storm. However, all of these restaurants have now reopened. An aggregate of 145 full or partial days of sales were lost in our South Florida restaurants, representing approximately $0.6 million in lost sales based on prior year sales for these days. In addition, our corporate office was closed for an eight-day period. In the aggregate, as of April 30, 2006 we had received $0.3 million in proceeds as full settlement on our Hurricane Wilma insurance claim, which has been recorded as an offset to the loss on the carrying value of the assets impacted by the hurricane.

23

RECENT DEVELOPMENTS

Agreement with Duffy’s

     On April 6, 2007, we entered into an agreement (the “Agreement”) with Duffy’s Holdings, Inc., a Florida corporation (“Duffy’s”), RHG Acquisition Corporation, a Florida corporation and a wholly-owned subsidiary of Duffy’s (“Buyer”), Berjaya Group (Cayman) Limited, which is our majority shareholder and our principal lender (“Berjaya Cayman”), Prime Gaming Philippines, Inc., a corporation organized under the laws of the Philippines that is an affiliate of Berjaya Cayman (“Prime”), Tonto Capital Partners, GP (“Tonto”), which is controlled by our President and Chief Executive Officer, Ayman Sabi (“Sabi”), and Steven Saterbo, an individual (“Saterbo”) (Berjaya, Prime, Tonto, and Saterbo are collectively referred to herein as the “Selling Shareholders”). In the Agreement, the Selling Shareholders agreed to sell to Buyer the 24,996,342 shares (the “Shares”) of our outstanding common stock that they own, constituting 85.5% of our outstanding common stock (the “Stock Purchase”). Duffy’s has guaranteed the obligations of Buyer under the terms of the Agreement.

     Pursuant to the Agreement, Buyer will purchase the Shares from the Selling Shareholders for $0.32 per share, or an aggregate of $7,998,829, which will consist of $1,000,000 of cash and a promissory note in the principal amount of $6,998,829 (the “Selling Shareholder Note”). The cash portion and the portion of the consideration payable to the Selling Shareholders that is represented by the Selling Shareholder Note is subject to certain additions or reductions, as more particularly set forth in the Agreement. Further, the Selling Shareholders will be entitled to receive additional consideration under certain circumstances (all as more particularly set forth in the Agreement), provided, however, that the Selling Shareholders will receive no more than $0.46 per share for their shares under any circumstances.

     The Selling Shareholder Note will be an unsecured obligation and will bear interest at the rate of 8% per annum. Interest will be payable quarterly, and principal will be due on the date that is two years after the closing of the Stock Purchase.

     In connection with the Stock Purchase, Berjaya Cayman, which is currently a senior lender to us and was owed approximately $8.1 million at February 25, 2007, including accrued but unpaid interest (the “Berjaya Loan”), has agreed to modify its loans (the “Berjaya Loan Restructuring”). Under the Agreement, at the closing of the Stock Purchase the Berjaya Loan will be reduced to an amount that when added to our outstanding debt due to third parties will not exceed $10 million, all as more particularly set forth in the Agreement. Had the closing of the Stock Purchase taken place on February 25, 2007, the Berjaya Loan would have been reduced to approximately $4,143,000.

     The restructured Berjaya Loan will be an unsecured loan and will bear interest at the rate of 8% per annum. For the first two years, interest only will be payable quarterly. Thereafter, for three years, the principal (along with accrued but unpaid interest) will be paid in 12 consecutive quarterly payments. Pursuant to the Agreement, Berjaya Cayman will also be entitled to additional consideration of up to approximately $500,000 under certain circumstances, all as more particularly set forth in the Agreement.

     Further, as part of the Stock Purchase, Roadhouse will transfer to Berjaya Cayman certain Roadhouse trademarks and intellectual property for the Asia/Pacific region (excluding Australia and New Zealand) and the Middle East (the “Berjaya IP Transfer”). The parties have agreed that the purchase price for these assets will be $2 million, and that such purchase price will be funded from a portion of the senior debt that Berjaya Cayman is agreeing to forgive as part of the Stock Purchase.

     The closing of the Stock Purchase, including the Berjaya Loan Restructuring and the Berjaya IP Transfer, is subject to various closing conditions, all as more particularly set forth in the Agreement,

24

including our filing certain delinquent filings (which includes this Form 10-K) with the U.S. Securities and Exchange Commission (“SEC”) and thereafter our filing a Form 15 with the SEC deregistering the Company’s common stock under the Securities Exchange Act of 1934. We are eligible to deregister by filing a Form 15 because we have fewer than 300 record holders of our common stock.

     Additionally, at the closing of the Stock Purchase, the Buyer will infuse $11 million into us, $9 million of which will be infused as an equity contribution and $2 million of which will be infused as a loan. We will use these funds to pay certain past-due obligations that we owe to taxing authorities, to pay costs and expenses relating to or arising out of the transactions contemplated by the Agreement and to fund the cash required to purchase the shares of common stock owned by our minority shareholders (the “Minority Shareholders”), who together own approximately 14.5% of Roadhouse’s outstanding common stock, as more particularly described below.

     Further, Buyer has agreed that following the closing of the Stock Purchase, it will, as the holder of more than 80% of our common stock, effect a short-form merger (the “Short-Form Merger”) with and into us under Section 607.1104 of the Florida Statutes. In the Short-Form Merger, the shares of our common stock owned by the Minority Shareholders will be converted into the right to receive $0.46 per share in cash (without interest).

     The Agreement has been approved by our Board of Directors, which has determined that the transactions contemplated by the Agreement, including the Short Form Merger, are in the best interest of us and our shareholders. Neither the Short-Form Merger nor any of the transactions contemplated by the Agreement require approval by our shareholders, including the Minority Shareholders.

     Finally, at the closing of the Stock Purchase, Buyer intends to enter into a consulting agreement with Sabi with respect to certain matters, all as more particularly set forth in the Agreement.

     A copy of the Agreement is an exhibit to our 2006 Form 10-K. While there can be no assurance, the closing of the transactions contemplated by the Agreement is expected to occur on or about May 31, 2007.

Transactions with Credit Cash, LLC

     In January and May 2007, we borrowed an aggregate of $1.9 million from Credit Cash, LLC. The loan is due in February 2008, bears interest at 12% per annum and is secured by a lien on our credit card receivables. At May 8, 2007, the balance due (including interest) was approximately $1.4 million.

Agreement with Supplier

     In February 2007, the Company entered into a payment plan with its principal supplier. Pursuant to the payment plan, the supplier agreed to term-out $2.4 million of the amounts then due from the Company to the supplier. The payment plan was evidenced by a written agreement between the Company and the supplier that requires the Company to pay interest on the amount termed-out equal to the prime rate plus 2.5% and requires the Company to make weekly payments to the supplier of $25,000 with respect to this obligation.

25

OVERVIEW

     Our revenues are derived primarily from the sale of food and beverages. In each of the thirteen and thirty-nine weeks ended January 28, 2007 and January 22, 2006, restaurant sales generated from lunch and dinner amounted to approximately 27% and 73% of restaurant sales, respectively. Restaurant sales of food and beverages accounted for approximately 91% and 9%, respectively, in each of the thirteen and thirty-nine weeks ended January 28, 2007 and January 22, 2006. Franchise and management fees during the thirteen and thirty-nine weeks ended January 28, 2007 and January 22, 2006 accounted for less than 1% of our revenues.

     Restaurant operating expenses include food and beverage, labor, direct operating and occupancy costs. Direct operating costs consist primarily of costs of expendable supplies, marketing and advertising expense, maintenance, utilities and restaurant general and administrative expenses. Occupancy costs include rent, real estate and personal property taxes and property insurance. Certain elements of our restaurant operating expenses, including direct operating and occupancy costs and to a lesser extent labor costs, are relatively fixed.

CRITICAL ACCOUNTING POLICIES

     For a full discussion of our critical accounting policies, please see our 2006 Form 10-K.

RESULTS OF OPERATIONS

     The following table sets forth for the periods indicated the percentage relationship to total revenues of certain statements of operations data.

	Thirteen Weeks Ended						Thirty nine Weeks Ended
	January 28,			January 22,			January 28,			January 22,
	2007			2006			2007			2006
Total revenues		100.0	%		100.0	%		100.0	%		100.0	%
Cost of restaurant sales:
Food and beverage		33.2			32.9			34.1			33.6
Labor and benefits		37.4			34.1			37.1			34.1
Occupancy and other		27.7			27.8			28.5			27.1
Total cost of restaurant sales		98.3			94.8			99.7			94.8
Depreciation and amortization		4.9			4.9			5.3			4.8
General and administrative expenses		3.6			6.8			5.8			7.0
Asset impairment		—			2.2			—			0.8
Total operating expenses		106.8			108.7			110.8			107.4
Operating loss		(6.8	)		(8.7	)		(10.8	)		(7.4	)

26

THIRTEEN WEEKS ENDED JANUARY 28, 2007 (“FISCAL YEAR 2007 THIRD QUARTER”) COMPARED TO THE THIRTEEN WEEKS ENDED JANUARY 22, 2006 (“FISCAL YEAR 2006 THIRD QUARTER”)

     Total revenues. Total revenues decreased $3.5 million, or 13.1%, from $26.6 million for Fiscal Year 2006 Third Quarter to $23.1 million for Fiscal Year 2007 Third Quarter. This decrease is primarily attributable to a decrease in customer headcount, partially offset by an increase in check average resulting primarily from menu price changes that were implemented in March 2005.

     Management believes that the decrease in headcount is primarily attributable to economic conditions during the Fiscal Year 2007 Third Quarter and consumer discretionary spending which have been negatively impacted by the significant increases in gas prices as well as increased competition from new restaurants in many of the markets in which our restaurants operate and the impact of our financial condition and lack of working capital on our ability to invest in our restaurants and engage in necessary marketing initiatives.

     Food and beverage. Food and beverage costs decreased $1.1 million, or 12.4%, to $7.7 million for Fiscal Year 2007 Third Quarter, from $8.8 million for Fiscal Year 2006 Third Quarter. As a percentage of revenues, food and beverage costs were 33.2% for Fiscal Year 2007 Third Quarter and 32.9% for Fiscal Year 2006 Third Quarter. The decrease in dollars, as well as the increase in food and beverage costs as a percentage of revenue, was impacted by the reduction in revenue, offset in part by higher food costs.

     Labor and benefits. Labor and benefits costs decreased $0.4 million, or 4.7%, to $8.7 million for Fiscal Year 2007 Third Quarter, from $9.1 million for Fiscal Year 2006 Third Quarter. As a percentage of revenues, labor and benefits costs increased to 37.4% for Fiscal Year 2007 Third Quarter from 34.1% for Fiscal Year 2006 Third Quarter. The decrease in dollars is attributable to a reduction in workers’ compensation costs and the decline in revenues, partially offset by the impact of changes in minimum wage implemented in Florida, New York, North Carolina, and Ohio. The increase in labor and benefits as a percentage of revenues is primarily attributable to the impact of changes in minimum wage and the fixed nature of a significant portion of our labor and benefits compared to reduced revenues.

     Occupancy and other. Occupancy and other costs decreased $1.0 million, or 13.3%, to $6.4 million for Fiscal Year 2007 Third Quarter, from $7.4 million for Fiscal Year 2006 Third Quarter. As a percentage of revenues, occupancy and other was 27.7% for Fiscal Year 2007 Third Quarter compared to 27.8% for Fiscal Year 2006 Third Quarter. The decrease in dollars and as a percentage of revenues is primarily attributable to reductions in marketing expense and equipment rental expense resulting from the expiration of certain equipment leases, offset to some extent by increased rent as a result of the August 2004 sale/leaseback of 11 properties.

     Depreciation and amortization. Depreciation and amortization expense decreased $0.2 million, or 11.5%, to $1.1 million during the Fiscal Year 2007 Third Quarter from $1.3 million during the Fiscal Year 2006 Third Quarter. As a percentage of revenues, depreciation and amortization expense was 4.9% for both Fiscal Year 2007 Third Quarter and Fiscal Year 2006 Third Quarter.

     General and administrative. General and administrative costs decreased $1.0 million, or 53.7%, to $0.8 million for Fiscal Year 2007 Third Quarter from $1.8 million for Fiscal Year 2006 Third Quarter. As a percentage of revenues, general and administrative costs decreased 3.2% from 6.8% for Fiscal Year 2006 Third Quarter to 3.6% for Fiscal Year 2007 Third Quarter. The decrease, both in dollars and as a percentage of revenues, is primarily due to a reduction in legal and professional fees, partially offset by increased bank fees and costs associated with the investment banking process.

27

     Interest expense, net. Total interest expense increased $0.1 million, or 28.8%, to $0.4 million for Fiscal Year 2007 Third Quarter, from $0.3 million for Fiscal Year 2006 Third Quarter. The increase was primarily due to the interest incurred relating to borrowings from the Company’s principal shareholders.

     Income taxes. We did not recognize a tax benefit relating to the operating loss for either the Fiscal Year 2007 Third Quarter or Fiscal Year 2006 Third Quarter because management does not believe that it is more likely than not that our deferred tax assets will be realized in the future.

     Gain (Loss) from operations of discontinued restaurants. The Company recorded a gain from operations of discontinued restaurants of less than $0.1 million for Fiscal Year 2007 Third Quarter. The Company reported a loss from operations of discontinued restaurants of $0.3 million for Fiscal Year 2006 Third Quarter.

     Gain (Loss) from disposal of discontinued restaurants. During the Fiscal Year 2007 Third Quarter, we recorded a gain from disposal of discontinued restaurants in the amount of less than $0.1 million. During Fiscal Year 2006 Third Quarter, we reported a loss from disposal of discontinued restaurants of $0.3 million.

THIRTY NINE WEEKS ENDED JANUARY 28, 2007 (“FISCAL YEAR 2007 FIRST THREE QUARTERS”) COMPARED TO THE THIRTY NINE WEEKS ENDED JANUARY 22, 2006 (“FISCAL YEAR 2006 FIRST THREE QUARTERS”)

     Total revenues. Total revenues decreased $10.0 million, or 12.5%, from $80.3 million for Fiscal Year 2006 First Three Quarters to $70.3 million for Fiscal Year 2007 First Three Quarters. This decrease is primarily attributable to a decrease in customer headcount, partially offset by an increase in check average resulting primarily from menu price changes that were implemented in March 2005.

     Management believes that the decrease in headcount is primarily attributable to economic conditions during the Fiscal Year 2007 First Three Quarters and consumer discretionary spending which have been negatively impacted by the significant increases in gas prices as well as increased competition from new restaurants in many of the markets in which our restaurants operate and the impact of our financial condition and lack of working capital on our ability to invest in our restaurants and engage in necessary marketing initiatives.

     Food and beverage. Food and beverage costs decreased $3.0 million, or 11.2%, to $24.0 million for Fiscal Year 2007 First Three Quarters, from $27.0 million for Fiscal Year 2006 First Three Quarters. As a percentage of revenues, food and beverage costs was 34.1% for Fiscal Year 2007 First Three Quarters and 33.6% for Fiscal Year 2006 First Three Quarters. The decrease in dollars and the increase as a percentage of revenues was impacted by the reduction in revenue, offset by higher food costs.

     Labor and benefits. Labor and benefits costs decreased $1.3 million, or 4.8%, to $26.1 million for Fiscal Year 2007 First Three Quarters, from $27.4 million for Fiscal Year 2006 First Three Quarters. As a percentage of revenues, labor and benefits costs increased to 37.1% for Fiscal Year 2007 First Three Quarters from 34.1% for Fiscal Year 2006 First Three Quarters. The decrease in dollars is attributable to a reduction in workers’ compensation costs and the decline in revenues, partially offset by the impact of changes in minimum wage implemented in Florida, New York, North Carolina, and Ohio. The increase in labor and benefits as a percentage of revenues is primarily attributable to the impact of changes in minimum wage and the fixed nature of a significant portion of our labor and benefits compared to reduced revenues.

28

     Occupancy and other. Occupancy and other costs decreased $1.7 million, or 7.9%, to $20.0 million for Fiscal Year 2007 First Three Quarters, from $21.7 million for Fiscal Year 2006 First Three Quarters. As a percentage of revenues, occupancy and other was 28.5% for Fiscal Year 2007 First Three Quarters compared to 27.1% for Fiscal Year 2006 First Three Quarters. The decrease in dollars was due to costs associated with equipment leases that expired between the Fiscal Year 2006 First Three Quarters and the Fiscal Year 2007 First Three Quarters, partially offset by the relatively fixed nature of certain occupancy and other costs, including rent and property taxes, compared to reduced revenues.

     Depreciation and amortization. Depreciation and amortization expense decreased $0.1 million, or 2.7%, to $3.7 million for Fiscal Year 2007 First Three Quarters from $3.8 million for Fiscal Year 2006 First Three Quarters . As a percentage of revenues, depreciation and amortization expense increased 0.5% to 5.3% from 4.8% during these periods.

     General and administrative. General and administrative costs decreased $1.6 million, or 28.4%, from $5.7 million for Fiscal Year 2006 First Three Quarters to $4.1 million for Fiscal Year 2007 First Three Quarters. As a percentage of revenues, general and administrative costs decreased 1.2% from 7.0% for Fiscal Year 2006 First Three Quarters to 5.8% for Fiscal Year 2007 First Three Quarters. The decrease, both in dollars and as a percentage of revenues, is primarily due to a reduction in legal and professional fees, partially offset by increased bank fees and costs associated with the investment banking process.

     Interest expense, net. Total interest expense increased $0.3 million, or 40.7%, to $1.1 million for Fiscal Year 2007 First Three Quarters, from $0.8 million for Fiscal Year 2006 First Three Quarters. The increase was primarily due to the interest incurred relating to borrowings from the Company’s principal shareholders.

     Income taxes. We did not recognize a tax benefit relating to the operating loss for either the Fiscal Year 2007 First Three Quarters or Fiscal Year 2006 First Three Quarters because management does not believe that it is more likely than not that our deferred tax assets will be realized in the future.

     Loss from operations of discontinued restaurants. Total loss from operations of discontinued restaurants decreased $1.0 million to $0.4 million for Fiscal Year 2007 First Three Quarters, from $1.4 million for Fiscal Year 2006 First Three Quarters due to the closure of restaurants during the period.

     Loss from disposal of discontinued restaurants. Loss from disposal of discontinued restaurants decreased $0.8 million from $0.8 million for Fiscal Year 2006 First Three Quarters to less than $0.1 million for Fiscal Year 2007 First Three Quarters.

29

LIQUIDITY AND CAPITAL RESOURCES

     Our material financial commitments relate principally to our working capital requirements and our obligations to make operating and capital lease and term loan payments in accordance with the terms of our agreements. See Note 7 to the Condensed Financial Statements for a description of our current outstanding debt obligations. As of January 28, 2007, total minimum payments required under our note and lease obligations in 2007, including interest thereon, were $13.7 million.

     The following table summarizes our future contractual cash obligations for the remainder of Fiscal Year 2007 and for each of the next four fiscal years and thereafter as of January 28, 2007 (dollars in thousands). Operating lease commitments include estimated common area maintenance expenses.

	2007		2008		2009		2010		2011		Thereafter		Total
Debt:
Principal	$	10,573	$	451	$	104	$	7	$	—	$	—	$	11,135
Interest		416		135		2		—		—		—		553
Total debt		10,989		586		106		7		—		—		11,688
Capital lease debt:
Principal		367		398		341		343		316		739		2,504
Interest		109		198		168		135		98		125		833
Total capital lease debt		476		596		509		478		414		864		3,337
Operating leases		2,228		8,780		8,261		7,790		7,468		61,482		96,009
Other commitments		49		140		142		168		—		—		499
Total	$	13,742	$	10,102	$	9,018	$	8,443	$	7,882	$	62,346	$	111,533

     Other commitments represent minimum amounts due to certain vendors under contractual agreements. Further, the Company currently owes substantial payroll and sales taxes, including applicable penalties and interest. Additionally, if the transaction with Duffy’s, or another sale transaction, closes, the Company will become obligated under certain Severance Agreements and the Special Incentive Compensation Plan.

     Amounts reflected above could change as additional commitments may be made, cancellation provisions may be exercised by the Company or by its creditors, or agreements may be modified as warranted by changes in business or operational needs. Amounts due under long term debt agreements may be accelerated to the extent the Company realizes excess cash flow.

     We reported net losses in each of the thirteen weeks ended January 28, 2007 and January 22, 2006. We have also experienced cash flow constraints over the last few years and we have not always been timely in our payments due to our creditors, including taxing authorities. We are also in default with respect to the $8.1 million in senior debt that is due to our majority shareholder. Among the obligations that have not been timely paid are certain payroll and sales tax obligations, and our failure to pay such obligations on a timely basis has caused us to incur substantial penalty and interest charges with respect to such obligations.

     If the transactions with Duffy’s closes, Duffy’s will infuse $11 million into us at the closing, a portion of which will be used to satisfy such past due obligations to taxing authorities. The closing will also reduce the borrowings due to our majority shareholder and will recast the terms of our debt due to our majority shareholder such that the debt will no longer be in default.

     If we are unable to complete the transactions contemplated by the agreement with Duffy’s, we will seek to secure additional financing from our majority shareholder or other sources. In that regard, our majority shareholder is not obligated to provide any such additional financing to us and has not indicated its willingness to do so. Our inability to obtain such additional financing would likely have a material adverse effect on our business, results of operations and financial condition and could result in a

30

curtailment of our operations. Our auditors have included a going concern modification in their audit report on our financial statements at April 30, 2006 and for the fiscal year then ended as a result of these contingencies.

SUMMARY OF CASH FLOWS

     Cash used in continuing operating activities during the thirty nine weeks ended January 28, 2007 was $1.4 million, compared with $1.6 million provided by operating activities during the thirty nine weeks ended January 22, 2006. The primary sources of cash for thirty nine weeks ended January 28, 2007 were the timing of payments of accounts payable and accrued expenses and the collection of insurance proceeds from hurricane claims. The primary sources of cash for the thirty nine weeks ended January 22, 2006 were the net cash generated from operations and cash received from the advance sale of food and beverage credits under the program with the loyalty and rewards company. The primary use of cash during the thirty nine weeks ended January 28, 2007 and January 22, 2006 was cash used to support operations and payments made relating to the use of the food and beverage credits.

     Cash used in continuing investing activities was $0.3 million during the thirty nine weeks ended January 28, 2007, and $0.9 million during the thirty nine weeks ended January 22, 2006. Cash used by investing activities during each period consisted of purchases of property and equipment

     Cash provided by continuing financing activities during the thirty nine weeks ended January 28, 2007 was $3.2 million, compared to $1.2 million during the thirty nine weeks ended January 22, 2006. Cash provided by financing activities during the thirty nine weeks ended January 28, 2007 and January 22, 2006 related to the proceeds of borrowings from related parties. Cash used in financing activities in each period consisted of repayments of long term debt and capital lease obligations.

     Cash used in discontinued operations in the thirty nine weeks ended January 28, 2007 was $1.5 million, compared to cash provided by discontinued operations of $2.0 million in the thirty nine weeks ended January 22, 2006.

SEASONALITY AND QUARTERLY RESULTS

     Our operating results fluctuate seasonally because of our geographic concentration. Of the 56 restaurants currently owned and operated by us, 28 are located in generally residential or light commercial areas in Florida. Our restaurant sales generally increase from November through April, the peak period of the Florida tourism season, and generally decrease from May through October. In addition, because of our present geographic concentration, our results of operations may be materially adversely affected by a decline in tourism in Florida, downturns in Florida’s economy or by hurricanes or other adverse weather conditions in Florida. To offset this seasonal trend and to attempt to reduce the decline in sales during the off-season, we run special promotions for our customers, incentive contests for our employees and otherwise focus marketing initiatives to increasing sales during these periods. In addition to seasonality, our quarterly and annual operating results and comparable unit sales may fluctuate significantly as a result of a variety of factors, including the factors described above in Forward Looking Statements.

IMPACT OF INFLATION

     The primary inflationary factors affecting our operations include food, beverage and labor costs. Labor costs are affected by changes in the labor market generally and, because many of our employees are paid at federal and state established minimum wage levels, changes in such wage laws affect our labor costs. In that regard, the Florida Constitution and state regulations of New York were recently amended to increase the minimum wage payable to Florida and New York employees. These changes in New York

31

and Florida were effective in January and May, 2005, respectively. Additional changes went into effect in both of these states on January 1, 2006. Additional changes went into effect in New York and Ohio on January 1, 2007. Management believes that the impact of changes in the minimum wage laws will be offset by other changes in our operations, as described in the 2006 Form 10-K and in this Form 10-Q.

     In addition, most of our real property leases require us to pay taxes, maintenance, repairs and utilities, and these costs are subject to inflationary pressures. We believe that inflation rates, which have been low in recent periods, have not had a significant impact on our food and labor costs. There is no assurance that low inflation rates will continue or that we will have the ability to control costs in the future.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We do not currently use, and have not historically used, derivative financial instruments to hedge against market interest rate risk. Changes in market interest rates, either increasing or decreasing rates by up to ten percent, would have no material impact on our results of operations.

     Certain of the food products purchased by us are affected by commodity pricing and are, therefore, subject to unpredictable price volatility. These commodities are generally purchased based upon market prices established with vendors. The purchase arrangements may contain contractual features that limit the price paid by establishing certain floors and caps. We do not use financial instruments to hedge commodity prices because our purchase arrangements help control the ultimate cost paid. Extreme changes in commodity prices and/or long-term changes could adversely affect us. However, changes in commodity prices would ultimately affect our competitors as well as us. We expect that in most cases increased commodity prices could be passed through to our consumers via increases in menu prices. From time to time, competitive circumstances could limit menu price flexibility, and in those cases margins would be negatively impacted by increased commodity prices.

32

ITEM 4. CONTROLS AND PROCEDURES

     We have carried out an evaluation, under the supervision and with the participation of our management, including our principal executive officer and acting principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on such evaluation, our principal executive officer and acting principal financial officer have concluded that as of January 28, 2007, as set forth in the next paragraph, our disclosure controls and procedures were not effective to ensure that the information required to be disclosed by us in the reports filed or submitted by us under the Securities Exchange Act of 1934, as amended, was recorded, processed, summarized or reported with the time periods specified in the rules and regulations of the SEC, and include controls and procedures designed to ensure that information required to be disclosed by us in such reports was accumulated and communicated to management, including our principal executive officer and acting principal financial officer, as appropriate to allow timely decisions regarding required disclosures.

     Our registered independent public accounting firm, Rachlin, Cohen & Holtz, LLP, has advised us that in connection with the completion their audit of our financial statements for Fiscal Year 2006, they noted an internal control deficiency constituting a material weakness as defined in professional standards. The deficiency noted related to our not having sufficient qualified accounting staff to prepare complete and accurate financial statements. As a result of our lack of sufficient personnel with an appropriate level of knowledge, experience and training in the application of GAAP and internal controls over financial reporting, we have had to rely on services of consultants who are not our employees. This, coupled with our cash flow constraints has caused us to fall significantly behind in our SEC reporting obligations. We have also been trying to complete a sale of our business since 2005. In June 2006, our Chief Financial Officer resigned to pursue other interests. Subsequently, in August 2006, our Chief Accounting Officer resigned. We have not replaced these persons, due to our continuing efforts to sell our company, and our Chief Executive Officer is currently acting as both our Chief Financial Officer and our Chief Accounting Officer. In that regard, we recently entered into an agreement with Duffy’s to sell all of our outstanding common stock to Duffy’s in a series of transactions. See Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” If the Duffy’s transaction does not close, we intend to hire a new Chief Financial Officer and Chief Accounting Officer, which we believe will correct the enumerated material weakness.

     There have been no changes in our internal controls or in other factors that could have a material effect, or are reasonably likely to have a material effect, on the internal controls subsequent to the date of their evaluation in connection with the preparation of this Form 10-Q, except as described above.

33

PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     We are a party to certain legal proceedings arising in the ordinary course of business. While it is not possible to predict or determine the outcome of any of these proceedings, we do not believe that any liability resulting from these proceedings will have a material adverse effect on our financial position, results of operations or business.

ITEM 1A. RISK FACTORS

     There are many factors that affect our financial position, results of operations and business. In addition to those matters described in this Form 10-Q, you should carefully review the risk factors contained in our 2006 Form 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

     There were no changes in securities during the thirty nine weeks ended January 28, 2007.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

     There were no defaults upon senior securities during the thirty nine weeks ended January 28, 2007

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No matters were brought before the shareholders for a vote during the thirty nine weeks ended January 28, 2007.

ITEM 5. OTHER INFORMATION

     None.

ITEM 6. EXHIBITS

(a) Exhibits.

Exhibit
Number		Description
	31.1	Certification by Chief Executive Officer under Section 302 of Sarbanes-Oxley.
	31.2	Certification by Chief Financial Officer under Section 302 of Sarbanes-Oxley.
	32.1	Certification by Chief Executive Officer under Section 906 of Sarbanes-Oxley
	32.2	Certification by Chief Financial Officer under Section 906 of Sarbanes-Oxley

34

SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on this 30th day of May, 2007

ROADHOUSE GRILL, INC.
By:	/s/ Ayman Sabi
	Ayman Sabi
	President and Chief Executive Officer (Principal Executive Officer)

35