UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

[X]  Quarterly report pursuant to Section 13 Or 15(d) of the Securities Exchange
     Act  of  1934;  For  the  quarterly  period  ended:  December  31,  2004

[_]  Transition  report  pursuant  to  Section  13  or  15(d)  of the Securities
     Exchange  Act  of  1934

                        Commission File Number: 0-26958

                       RICK'S CABARET INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

                Texas                                  76-0458229
     (State or other jurisdiction                     IRS Employer
   of incorporation or organization)               Identification No.)

                                10959 Cutten Road
                              Houston, Texas 77066
          (Address of principal executive offices, including zip code)

                                 (281) 397-6730
              (Registrant's telephone number, including area code)


                      APPLICABLE ONLY TO CORPORATE ISSUERS

On February 4, 2004, there were 3,700,148 shares of common stock, $.01 par
value, outstanding.

Transitional Small Business Disclosure Format (check one): Yes [_] No [X]





                       RICK'S CABARET INTERNATIONAL, INC.


                                TABLE OF CONTENTS
                                -----------------


PART I      FINANCIAL INFORMATION
                                                                    
Item 1.  Financial Statements

         Consolidated Balance Sheets as of December 31, 2004 (unaudited)
         and September 30, 2004 (audited) . . . . . . . . . . . . . . .    1

         Consolidated Statements of Operations for the three months
         ended December 31, 2004 and 2003 (unaudited) . . . . . . . . .    3

         Consolidated Statements of Cash Flows for the three months
         ended December 31, 2004 and 2003 (unaudited) . . . . . . . . .    4

         Notes to Consolidated Financial Statements . . . . . . . . . .    5

Item 2.  Management's Discussion and Analysis or Plan of                   8
         Operations . . . . . . . . . . . . . . . . . . . . . . . . . .

Item 3.  Controls and Procedures. . . . . . . . . . . . . . . . . . . .   12



PART II  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . .   12

         Signatures . . . . . . . . . . . . . . . . . . . . . . . . . .   13



                                        i

PART I    FINANCIAL  INFORMATION

Item 1. Financial Statements.



               RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
                                     ------


                                                12/31/04      9/30/04
                                              (UNAUDITED)    (AUDITED)
                                                      
CURRENT ASSETS
  Cash and cash equivalents                   $ 3,438,214   $   278,185 
  Accounts receivable
    Trade                                          71,641        72,909 
      Other, net                                  200,471       203,343 
  Marketable securities                            77,859       122,350 
  Inventories                                     249,453       261,486 
  Prepaid expenses and other current assets     1,029,146     1,010,416 
                                              ------------  ------------
    Total current assets                        5,066,784     1,948,689 
                                              ------------  ------------

PROPERTY AND EQUIPMENT
  Buildings, land and leasehold improvements    9,942,236     9,421,119 
  Furniture and equipment                       2,254,818     2,210,054 
                                              ------------  ------------
                                               12,197,054    11,631,173 

  Accumulated depreciation                     (2,935,786)   (2,798,155)
                                              ------------  ------------
    Total property and equipment, net           9,261,268     8,833,018 
                                              ------------  ------------

OTHER ASSETS
  Goodwill                                      1,982,848     1,982,848 
  Other                                           448,401       435,204 
                                              ------------  ------------
    Total other assets                          2,431,249     2,418,052 
                                              ------------  ------------
    Total assets                              $16,759,301   $13,199,759 
                                              ============  ============



                                        1



                RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                            CONSOLIDATED BALANCE SHEETS

                        LIABILITIES AND STOCKHOLDERS' EQUITY


                                                           12/31/04      9/30/04
                                                         (UNAUDITED)    (AUDITED)
                                                                 

CURRENT LIABILITIES
  Accounts payable - trade                               $   232,793   $   317,278 
  Accrued liabilities                                        505,562       650,348 
  Current portion of long-term debt                          571,841       516,845 
                                                         ------------  ------------
    Total current liabilities                              1,310,196     1,484,471 

Deferred gain on sale of subsidiary                          163,739       163,739 
Long-term debt less current portion                        7,150,020     3,364,765 
                                                         ------------  ------------
    Total liabilities                                      8,623,955     5,012,975 
                                                         ------------  ------------

COMMITMENTS AND CONTINGENCIES                                    ---           --- 

MINORITY INTERESTS                                            40,345        40,808 

STOCKHOLDERS' EQUITY
  Preferred stock, $.10 par, 1,000,000 shares
    authorized; none outstanding                                 ---           --- 
  Common stock, $.01 par, 15,000,000 shares
    authorized; 4,608,678 shares issued                       46,087        46,087 
  Additional paid-in capital                              11,273,149    11,273,149 
  Accumulated other comprehensive income                      64,512       109,002 
  Accumulated deficit                                     (1,994,967)   (1,988,482)
  Less 908,530 shares of common stock held in treasury,
    at cost                                               (1,293,780)   (1,293,780)
                                                         ------------  ------------
    Total stockholders' equity                             8,095,001     8,145,976 
                                                         ------------  ------------

    Total liabilities and stockholders' equity           $16,759,301   $13,199,759 
                                                         ============  ============



                                        2



                            RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                    THREE MONTHS ENDED DECEMBER 31,
                                                                           2004            2003
                                                                        (UNAUDITED)    (UNAUDITED)
                                                                              
Revenues
  Sales of alcoholic beverages                                       $  1,443,453   $   1,847,921 
  Sales of food and merchandise                                           405,173         390,153 
  Service revenues                                                      1,574,591       1,348,863 
  Internet revenues                                                       187,231         200,745 
  Other                                                                    58,409          64,351 
                                                                     -------------  --------------
                                                                        3,668,857       3,852,033 
                                                                     -------------  --------------
Operating expenses
  Cost of goods sold                                                      471,692         508,869 
  Salaries and wages                                                    1,343,538       1,287,987 
  Other general and administrative
    Taxes and permits                                                     511,858         532,282 
    Charge card fees                                                       64,558          65,897 
    Rent                                                                  115,749         119,279 
    Legal and professional                                                167,326         135,856 
    Advertising and marketing                                             149,715         184,506 
    Depreciation                                                          137,631         125,658 
    Other                                                                 628,379         584,207 
                                                                     -------------  --------------
                                                                        3,590,446       3,544,541 
                                                                     -------------  --------------
Income from operations                                                     78,411         307,492 

  Interest income                                                           9,188           5,755 
  Interest expense                                                        (93,767)        (86,165)
  Minority interests                                                          463           9,526 
  Other                                                                      (780)          2,648 
                                                                     -------------  --------------
Net income (loss)                                                    $     (6,485)  $     239,256 
                                                                     =============  ==============
Basic and diluted earnings per share:
  Net income (loss)                                                  $       0.00   $        0.06 
                                                                     =============  ==============
Weighted average number of common shares outstanding                    3,700,148       3,700,148 
                                                                     =============  ==============


Comprehensive  income  for the three months ended December 31, 2004 and 2003 was
($50,975)  and  $391,756,  respectively.  This  includes  the  changes  in
available-for-sale  securities  and  net  income  (loss).


                                        3



                    RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                    THREE MONTHS ENDED DECEMBER 31,
                                                           2004            2003
                                                        (UNAUDITED)    (UNAUDITED)
                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                  $     (6,485)  $     239,256 
  Adjustments to reconcile net income (loss) to
  cash provided by (used in) operating activities:
    Depreciation                                          137,631        125,658 
    Minority interests                                       (463)         (9,526)
    Changes in operating assets and liabilities          (325,562)       (186,554)
                                                     -------------  --------------
  Cash provided by (used in) operating activities        (194,879)        168,834 
                                                     -------------  --------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property and equipment                    (139,421)        (51,618)
  Decrease in notes receivable                             80,538           3,036 
                                                     -------------  --------------
  Cash used in investing activities                       (58,883)        (48,582)
                                                     -------------  --------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from long-term debt                          3,802,000             --- 
  Payments on long-term debt                             (388,209)        (75,156)
                                                     -------------  --------------
  Cash provided by (used in) financing activities       3,413,791         (75,156)
                                                     -------------  --------------
NET INCREASE IN CASH                                    3,160,029          45,096 

CASH AT BEGINNING OF PERIOD                               278,185         604,865 
                                                     -------------  --------------
CASH AT END OF PERIOD                                $  3,438,214   $     649,961 
                                                     =============  ==============

CASH PAID DURING PERIOD FOR:
  Interest                                           $     86,500   $      86,165 
                                                     =============  ==============


Non-cash transaction:

During the quarter ended December 31, 2004, the Company purchased a 9,000 square
feet  office  building  for $516,499, payable with $90,039 cash at closing and a
fifteen  year  promissory  note,  bearing  interest rate at 7%, in the amount of
$426,460.


                                        4

               RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2004

1.  BASIS OF PRESENTATION

The accompanying unaudited financial statements have been prepared in accordance
with  accounting  principles  generally accepted in the United States of America
for  interim  financial  information and with the instructions to Form 10-QSB of
Regulation  S-B.  They  do not include all information and footnotes required by
accounting  principles  generally  accepted  in the United States of America for
complete  financial  statements.  However, except as disclosed herein, there has
been  no  material  change  in  the  information  disclosed  in the notes to the
financial  statements  for  the  year  ended  September 30, 2004 included in the
Company's  Annual  Report  on Form 10-KSB filed with the Securities and Exchange
Commission.  The  interim  unaudited  financial  statements  should  be  read in
conjunction with those financial statements included in the Form 10-KSB.  In the
opinion  of  Management,  all  adjustments  considered  necessary  for  a  fair
presentation, consisting solely of normal recurring adjustments, have been made.
Operating  results  for  the  three  months  ended  December  31,  2004  are not
necessarily  indicative  of the results that may be expected for the year ending
September  30,  2005.

2.  STOCK OPTIONS

The Company accounts for its stock options under the recognition and measurement
principles of Accounting Principles Board ("APB") opinion No. 25, Accounting for
Stock  Issued  to  Employees,  and related Interpretations.  The following table
illustrates the effect on net income (loss) and earnings (loss) per share if the
Company  had  applied  the  fair  value  recognition  provisions of Statement of
Financial  Accounting  Standard  ("SFAS")  No.  123,  Accounting for Stock Based
Compensation,  to stock-based employee compensation.  The following presents pro
forma  net income (loss) and per share data as if a fair value accounting method
had  been  used  to  account  for  stock-based  compensation:



                                                THREE MONTHS ENDED DECEMBER 31,
                                                      2004            2003
                                                   (Unaudited)    (Unaudited)
                                                          
  Net income (loss), as reported                 $     (6,485)  $     239,256 
  Less total stock-based employee compensation
  expense determined under the fair value
  based method for all awards                        (128,393)        (11,943)
                                                 -------------  --------------
  Pro forma net income (loss)                    $   (134,878)  $     227,313 
                                                 =============  ==============
  Earnings per share:
    Basic and diluted - as reported              $       0.00   $        0.06 
                                                 =============  ==============
    Basic and diluted - pro forma                $      (0.04)  $        0.06 
                                                 =============  ==============



                                        5

               RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2004

3.  RECLASSIFICATIONS

Certain prior year amounts have been reclassified to conform to the current year
presentation.

4.  COMPREHENSIVE  INCOME

The  Company  reports  comprehensive income in accordance with the provisions of
SFAS  No.  130, Reporting Comprehensive Income. Comprehensive income consists of
net  income  (loss)  and  gains  (losses)  on  available-for-sale  marketable
securities.

5.  SEGMENT  INFORMATION

Below is the financial information related to the Company's segments:



                      THREE MONTHS ENDED DECEMBER 31,
                          2004             2003
                        (Unaudited)    (Unaudited)
                                 
REVENUES
  Club operations      $  3,481,626   $   3,651,288 
  Internet websites         187,231         200,745 
                       -------------  --------------
                       $  3,668,857   $   3,852,033 
                       =============  ==============

NET INCOME (LOSS)
  Club operations      $    549,688   $     577,227 
  Internet websites          31,186           3,881 
  Corporate expenses       (587,359)       (341,852)
                       -------------  --------------
                       $     (6,485)  $     239,256 
                       -------------  --------------



6.  REVENUE RECOGNITION

The  Company  recognizes  revenue from the sale of alcoholic beverages, food and
merchandise  and  services  at the point-of-sale upon receipt of cash, check, or
credit  card  charge.  This includes daily, annual and lifetime VIP memberships.

Under  Staff  Accounting  Bulletin  No.  101,  Revenue  Recognition in Financial
Statements,  membership  revenue  should  be  deferred  and  recognized over the
estimated  membership  usage  period.  Management  estimates  that  the weighted
average  useful  lives  for  memberships  are  12  and  24 months for annual and
lifetime  memberships, respectively. The Company does not track membership usage
by  type  of


                                        6

               RICK'S CABARET INTERNATIONAL, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2004

membership,  however  it  believes these lives are appropriate and conservative,
based  on  management's knowledge of its client base and membership usage at the
clubs.

If  the  Company  had deferred membership revenue and recognized it based on the
lives  above, the impact on revenue and net income recognized would have been an
increase  of  $6,002 and $6,357 for the three months ended December 31, 2004 and
2003,  respectively. This would have also resulted in a deferred revenue balance
of  $6,309  and  $53,193  for the three months ended December 31, 2004 and 2003,
respectively.  Management  does  not  believe  the  impact of this difference in
accounting treatment is material to the Company's annual and quarterly financial
statements.  However,  the  Company  began  to  record  revenues  in such manner
effective  January  1, 2004, and hence as of December 31, 2004 deferred revenues
of  $23,298  has  been  recorded  related  to  such  memberships.

The Company recognizes Internet revenue from monthly subscriptions to its online
entertainment sites when notification of a new subscription is received from the
third  party  hosting  company  or  from the credit card company, usually two to
three  days  after the transaction has occurred. The Company recognizes Internet
auction  revenue  when  payment  is  received  from  the  credit card company as
revenues  are  not deemed estimable nor collection deemed probable prior to that
point.

7.  LONG-TERM  DEBT

On  November  15  and  17,  2004,  the Company borrowed $590,000 and $1,042,000,
respectively,  from  a  financial  institution at an annual interest rate of 10%
over  a  10 year term.  The monthly payment of principal and interest are $5,694
and  $10,056, respectively.  On November 30, 2004, the Company borrowed $900,000
from an unrelated individual at an 11% annual interest rate over a 10 year term.
The  monthly payment of principal and interest is $9,290.  On December 30, 2004,
the  Company  borrowed  $1,270,000  from  a  financial  institution at an annual
interest  rate of 10% over a 10 year term.  The monthly payment of principal and
interest  is  $12,256.  The  money received from this financing will be used for
the  acquisition  and  renovation  of  the  New  York  club.

8.  SUBSEQUENT  EVENTS

On  January  18,  2005,  the  Company  completed  the  acquisition  of Peregrine
Enterprises,  Inc.,  which  operated the Paradise Club in Midtown Manhattan, New
York  (50  West  33rd  Street).  The  Company  provided a total consideration of
$7.625  million  for the assets and stock of the former Paradise Club, which had
operated  on  the site for more than a decade. The transaction consisted of $2.5
million  in cash and $5.125 million in a promissory note bearing simple interest
at the rate of 4.0% per annum, part of which is convertible to restricted shares
of  Rick's Cabaret common stock at prices ranging from $4.00 to $7.50 per share.


                                        7

Item 2.  Management's  Discussion  and  Analysis  or  Plan  of  Operations.

The  following  discussion  should  be  read  in  conjunction  with  our audited
consolidated  financial  statements  and  related notes thereto included in this
quarterly  report.

FORWARD LOOKING STATEMENT AND INFORMATION

The  Company is including the following cautionary statement in this Form 10-QSB
to  make  applicable  and  take  advantage  of  the safe harbor provision of the
Private  Securities  Litigation  Reform  Act  of  1995  for  any forward-looking
statements  made  by,  or on behalf of, the Company.  Forward-looking statements
include  statements  concerning  plans,  objectives,  goals,  strategies, future
events or performance and underlying assumptions and other statements, which are
other  than  statements  of  historical  facts.  Certain statements in this Form
10-QSB  are  forward-looking  statements.  Words  such as "expects," "believes,"
"anticipates,"  "may,"  and  "estimates" and similar expressions are intended to
identify  forward-looking  statements.  Such statements are subject to risks and
uncertainties  that  could  cause actual results to differ materially from those
projected.  Such  risks  and  uncertainties  are set forth below.  The Company's
expectations,  beliefs  and  projections  are  expressed  in  good faith and are
believed  by  the  Company  to  have  a  reasonable  basis,  including  without
limitation,  management's  examination  of  historical  operating  trends,  data
contained  in the Company's records and other data available from third parties,
but  there  can  be  no  assurance  that  management's  expectation,  beliefs or
projections  will result, be achieved, or be accomplished.  In addition to other
factors  and  matters  discussed  elsewhere  herein, the following are important
factors  that,  in the view of the Company, could cause material adverse affects
on  the  Company's  financial condition and results of operations: the risks and
uncertainties relating to our Internet operations, the impact and implementation
of  the  sexually  oriented  business  ordinances in the jurisdictions where our
facilities  operate,  competitive  factors,  the timing of the openings of other
clubs,  the  availability  of  acceptable  financing to fund corporate expansion
efforts,  and the dependence on key personnel.  The Company has no obligation to
update  or  revise these forward-looking statements to reflect the occurrence of
future  events  or  circumstances.

GENERAL

We presently conduct our business in two different areas of operation:

1.   We  own  and operate upscale adult nightclubs serving primarily businessmen
     and  professionals.  Our  nightclubs  offer  live  adult  entertainment,
     restaurant  and  bar  operations. We own and operate seven adult nightclubs
     under  the  name  "Rick's  Cabaret"  and  "XTC"  in Houston, Austin and San
     Antonio,  Texas,  and  Minneapolis,  Minnesota.  We  also own and operate a
     sports  bar called "Hummers" and an upscale venue that caters especially to
     urban  professionals,  businessmen  and  professional athletes called "Club
     Onyx"  in  Houston. No sexual contact is permitted at any of our locations.

2.   We  have  extensive  internet  activities.

     a)   We  currently  own  three  adult  Internet  membership  Web  sites  at
          www.couplestouch.com,  www.M4Mcouples.com, and www.xxxpassword.com. We
          --------------------   ------------------      --------------------


                                        8

          acquire  www.xxxpassword.com  site  content  from  wholesalers.
                   -------------------

     b)   We  operate  an  online  auction  site  www.naughtybids.com. This site
                                                  -------------------
          provides our customers with the opportunity to purchase adult products
          and  services  in an auction format. We earn revenues by charging fees
          for  each  transaction  conducted  on  the  automated  site.

Our  nightclub  revenues  are derived from the sale of liquor, beer, wine, food,
merchandise,  cover  charges,  membership  fees,  independent contractors' fees,
commissions from vending and ATM machines, valet parking, and other products and
service.  Our  internet revenues are derived from subscriptions to adult content
internet websites, traffic/referral revenues, and commissions earned on the sale
of  products  and services through Internet auction sites, and other activities.
Our  fiscal  year  end  is  September  30.

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 2004 AS COMPARED
TO THE THREE MONTHS ENDED DECEMBER 31, 2003

For the three months ended December 31, 2004, the Company had consolidated total
revenues of $3,668,857 compared to consolidated total revenues of $3,852,033 for
the  three  months ended December 31, 2003, a decrease of $183,176. The decrease
in  total revenues was primarily due to the sale of our subsidiary in the amount
of  $136,162,  decrease  in  overall  revenues  generated  by the Company's club
businesses  in the amount of $33,500, and a decrease of $13,514 by the Company's
internet  business.  The  decrease  in  overall  revenues  of the Company's club
businesses  was  due to the impact of a presidential election month in November,
which  resulted  in a 13.74% decrease in total revenues for the month, and a new
competitive  club  opening and severe weather in Minneapolis. Total revenues for
same-location-same-period  of  club  operations  decreased to $3,329,426 for the
three  months  ended  December  31,  2004  from $3,512,125 for same period ended
December  31,  2003,  or  by  5.20%.  Management has developed and implemented a
strategy to regain the market share in the Minneapolis location.

The  cost  of goods sold for the three months ended December 31, 2004 was 12.85%
of  total  revenues  compared  to 13.21% for the three months ended December 31,
2003.  The  decrease  was due primarily to the reduction in costs of maintaining
our internet operations and an addition of XTC club, which has low cost of goods
sold.  The cost of goods sold for the club operations for the three months ended
December  31, 2004 was 13.33% of total revenues compared to 13.39% for the three
months  ended  December 31, 2003.  We continue our efforts to achieve reductions
in  cost  of  goods  sold  of  the  club  operations  through improved inventory
management.  We continue a program to improve margins from liquor and food sales
and  food  service  efficiency.  The  cost  of  goods  sold  from  our  internet
operations  for  the  three months ended December 31, 2004 was 4.16% compared to
10.09% for the three months ended December 31, 2003.  The cost of goods sold for
same-location-same-period of club operations for the three months ended December
31,  2004  was 13.85%, compared to 13.30% for the same period ended December 31,
2003.

Payroll and related costs for the three months ended December 31, 2004 were
$1,343,538 compared to $1,287,987 for the three months ended December 31, 2003.
The increase was primarily due to the increase in payroll in opening a new club
and corporate activities.  Payroll for same-location-same-


                                        9

period  of  club  operations  decreased  to  $995,549 for the three months ended
December  31,  2004 from $1,055,377 for the same period ended December 31, 2003.
Management  has  implemented labor cost reduction methods and currently believes
that  its  labor  and  management  staff  levels  are  appropriate.

Other  general  and  administrative expenses for the three months ended December
31,  2004  were  $1,775,216  compared  to  $1,747,685 for the three months ended
December  31,  2003.  The  increase  was  due primarily to an increase in direct
operating  expenses,  utilities,  accounting,  and depreciation from opening new
locations  and  legal,  financing, and traveling costs due to the acquisition of
New  York  club.  The total cost related to the acquisition of the New York club
is  estimated  to  be  $90,000.

Interest  expense  for  the  three  months  ended  December 31, 2004 was $93,767
compared  to $86,165 for the three months ended December 31, 2003.  The increase
was  primarily  due to the increase in the Company's long-term debts as a result
of  acquiring  the  New York club.  As of December 31, 2004, the balance of long
term  debt  was  $7,721,861  compared  to  $3,951,179  a  year  earlier.

Net  income for the three months ended December 31, 2004 was a deficit of $6,485
compared  to  a  net  income of $239,256 for the three months ended December 31,
2003.  The  decrease  in  net  income  was  primarily due to the decrease in the
Company's  club  business  and  an  increase  of certain expenses related to the
acquisition  of  the New York club.  Net income for same-location-same-period of
club  operations  decreased  to $534,595 for the three months ended December 31,
2004  from  $597,963  for  same  period  ended  December 31, 2003, or by 10.60%.

LIQUIDITY  AND  CAPITAL  RESOURCES

At  December  31, 2004, the Company had a working capital of $3,756,588 compared
to a working capital of $464,218 at September 30, 2004.  The increase in working
capital  was  primarily due to an increase in cash from new long-term debts, and
other  current  assets  offset  by  decreases  in  accounts  payable,  accrued
liabilities  and  marketable  securities.  The  value  of  available-for-sale
marketable  securities  decreased  by  $44,491,  primarily  due  to market price
fluctuation.

Net  cash  used  by  operating activities in the three months ended December 31,
2004 was $194,879 compared to net cash provided of $168,834 for the three months
ended  December 31, 2003.  The decrease in cash provided by operating activities
was  primarily  due  to  a decrease in net income, accounts payable, and accrued
expenses  and  an  increase  in  other  current  assets.

The  Company  used  $58,883  and  $48,582  of  cash  in investing activities and
provided  $3,413,791 and used $75,156 of cash in financing activities during the
three  months  ended  December  31,  2004  and  2003,  respectively.

The  Company's  need  for  capital  historically was a result of construction or
acquisition  of  new  clubs,  renovation  of  older  clubs,  and  investments in
technology.  The  Company has utilized capital to repurchase its common stock as
part  of  the  Company's  share  repurchase  program.

On  September  16, 2003, the Company was authorized by its board of directors to
repurchase  up  to $500,000 worth of the Company's common stock.  No shares have
been  purchased  under  this  plan.


                                       10

On  November  15  and  17,  2004,  the Company borrowed $590,000 and $1,042,000,
respectively,  from  a  financial  institution at an annual interest rate of 10%
over  a  10 year term.  The monthly payment of principal and interest are $5,694
and  $10,056, respectively.  On November 30, 2004, the Company borrowed $900,000
from an unrelated individual at an 11% annual interest rate over a 10 year term.
The  monthly payment of principal and interest is $9,290.  On December 30, 2004,
the  Company  borrowed  $1,270,000  from  a  financial  institution at an annual
interest  rate of 10% over a 10 year term.  The monthly payment of principal and
interest  is  $12,256.  The  money  received from this financing is used for the
acquisition  and  renovation  of  New  York  club.

In  the  opinion  of  management, working capital is not a true indicator of the
financial  status.  Typically,  businesses  in  the  industry  carry  current
liabilities  in  excess  of  current  assets  because  the  business  receives
substantially  immediate  payment  for  sales,  with  nominal receivables, while
accounts  payable  and  other  current liabilities normally carry longer payment
terms.  Vendors and purveyors often remain flexible with payment terms providing
businesses  with opportunities to adjust to short-term business down turns.  The
Company considers the primary indicators of financial status to be the long-term
trend  of  revenue  growth  and  mix  of  sales  revenues,  overall  cash  flow,
profitability  from  operations  and  the  level  of  long-term  debt.

We  have  not  established  lines of credit or financing other than our existing
debt.  There  can  be  no  assurance  that  we will be able to obtain additional
financing  on  reasonable terms in the future, if at all, should the need arise.

In  the  event the sexually oriented business industry is required in all states
to convert the entertainers who perform at our locations, from being independent
contractors  to  employee  status,  we  have  prepared alternative plans that we
believe  will  protect our profitability.  We believe that the industry standard
of treating the entertainers as independent contractors provides sufficient safe
harbor  protection  to  preclude  payroll  tax  assessment  for  prior  years.

The  sexually  oriented  business industry is highly competitive with respect to
price,  service  and  location,  as  well  as  the  professionalism  of  the
entertainment.  Although  we  believe  that  we  are  well-positioned to compete
successfully  in  the  future, there can be no assurance that we will be able to
maintain our high level of name recognition and prestige within the marketplace.

SEASONALITY

Our  nightclub  operations  are  significantly  affected  by  seasonal  factors.
Historically,  we have experienced reduced revenues from April through September
with  the  strongest  operating  results occurring during October through March.
Our  experience  to  date  indicates that there does not appear to be a seasonal
fluctuation  in  our  Internet  activities.

GROWTH  STRATEGY

The  Company  believes that its club operations can continue to grow organically
and through careful entry into markets and demographic segments with high growth
potential.  Upon careful market research, we may open new clubs.  As is the case
with  the  acquisition  of  the  New York club, we may acquire existing clubs in
locations  that  are  consistent  with  our growth and income targets, and which


                                       11

appear  receptive  to  the  upscale club formula we have developed.  We may form
joint  ventures or partnerships to reduce start-up and operating costs, with our
Company  contributing  assets  in  the  form  of  our  brand name and management
expertise.  We  may  also develop new club concepts that are consistent with our
management  and marketing skills.  We may also acquire real estate in connection
with  club  operations,  although  some  clubs  may  be  in  leased  premises.

We also expect to continue to grow our Internet profit centers and plan to focus
in the future on high-margin activities that leverage our marketing skills while
requiring  a  low  level  of  start-up  expense  and  ongoing  operating  costs.

Item 3.  Controls  and  Procedures.

As  of  the  end of the period of this report, the Company's principal executive
and  principal financial officers carried out an evaluation of the effectiveness
of the design and operation of the Company's disclosure controls and procedures.
This evaluation was carried out under the supervision and with the participation
of the Company's management, including the Company's Chief Executive Officer and
Chief  Financial  Officer.  Based  on  that  evaluation,  the  Company's  Chief
Executive  Officer  and  Chief  Financial  Officer  concluded that the Company's
disclosure  controls  and  procedures  are  effective in timely alerting them to
material  information  required to be included in the Company's periodic reports
to  the  Securities  and  Exchange  Commission.  There  have been no significant
changes  in  the  Company's  internal  controls or in other factors, which could
significantly  affect  internal  controls  subsequent  to  the  date the Company
carried  out  its  evaluation.

PART II   OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K.

        (a)  Exhibits

               Exhibit 31.1 - Certification of Chief Executive Officer and Chief
Financial  Officer  of Rick's Cabaret International, Inc. required by Rule 13a -
14(1)  or  Rule  15d  - 14(a) of the Securities Exchange Act of 1934, as adopted
pursuant  to  Section  302  of  the  Sarbanes-Oxley  Act  of  2002.

               Exhibit  32.1  --  Certification  of  Chief Executive Officer and
Chief  Financial  Officer  of  Rick's  Cabaret  International,  Inc. pursuant to
Section  906 of the Sarbanes-Oxley Act of 2002 and Section 1350 of 18 U.S.C. 63.

        (b)  Reports  on  Form  8-K

               None.


                                       12

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                              RICK'S CABARET INTERNATIONAL, INC.



Date: February 14, 2005                       By: /s/ Eric S. Langan
                                                 -------------------------------
                                                 Eric S. Langan
                                                 Chief Executive Officer and
                                                 Chief Financial Officer


                                       13