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


                                    FORM 10-Q

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

                       For the quarter ended June 30, 2002
                            Commission File # 1-13290


                          THE SPORTS CLUB COMPANY, INC.

                 A Delaware corporation - I.R.S. No. 95-4479735

           11100 Santa Monica Blvd., Suite 300, Los Angeles, CA 90025

                                 (310) 479-5200



         Indicate  by check mark  whether  the company (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
company was  required  to file such  reports)  and (2) has been  subject to such
filing requirements for the past 90 days.



                       Yes          X         No
                                ---------            ----------




         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of Common Stock, as of the latest practicable date.




                                                            Shares
                                                        Outstanding at
                   Class                                August 14, 2002
 ------------------------------------------  ----------------------------------
               Common Stock,                              18,095,953
         par value $.01 per share








                             THE SPORTS CLUB COMPANY, INC.
                        CONDENSED CONSOLIDATED BALANCE SHEETS
                         December 31, 2001 and June 30, 2002
                      (Amounts in thousands, except share data)
                                    (Unaudited)



                                                                                        December 31,       June 30,
                                       ASSETS                                               2001             2002
                                                                                            ----             ----
                                                                                                
Current assets:
  Cash and cash equivalents                                                          $     1,482      $     1,621
  Accounts receivable, net of allowance for doubtful accounts
      of $318 and $523 at December 31, 2001 and June 30, 2002, respectively                4,840            3,847
  Inventories                                                                              1,225            1,189
  Other current assets                                                                       734            1,707
                                                                                     -----------      -----------
     Total current assets                                                                  8,281            8,364

Property and equipment, at cost, net of accumulated depreciation and
  amortization of $30,559 and $35,094 at December 31, 2001 and
  June 30, 2002, respectively                                                            170,893          163,861
Costs in excess of net assets acquired, less accumulated amortization
  of $2,531 at December 31, 2001 and June 30, 2002                                        12,794           12,794
Other assets, at cost, net                                                                 5,240            7,380
                                                                                      -----------       -----------
                                                                                      $  197,208       $  192,399
                                                                                      ===========       ===========

                        LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Current installments of notes payable and equipment
     financing loans                                                                 $    11,449      $     4,051
  Accounts payable                                                                         3,028            2,450
  Accrued liabilities                                                                     11,353           12,557
  Deferred membership revenues                                                            13,670           13,302
                                                                                     -----------      -----------
     Total current liabilities                                                            39,500           32,360

Notes payable and equipment financing loans,
  less current installments                                                              104,042          102,986
Deferred lease obligations                                                                 4,982            7,807
Minority interest                                                                            600              600
                                                                                      -----------       -----------
  Total liabilities                                                                      149,124          143,753

Contingencies:
  Redeemable preferred stock, $.01 par value,  10,500 shares authorized;  10,500
    shares issued and outstanding at June 30, 2002; shares are redeemable
    on March 18, 2009 for $10,500 ($1,000 per share)                                          --           10,210

Shareholders' equity:
  Preferred  stock,  $.01  par  value,   1,000,000  shares  and  989,500  shares
     authorized at December 31, 2001 and June 30, 2002, respectively;
     no shares issued or outstanding                                                          --               --
  Common stock, $.01 par value, 40,000,000 shares authorized;
    21,060,717 shares issued at December 31, 2001 and June 30, 2002                          211              211
  Additional paid-in capital                                                             102,764          102,463
  Accumulated deficit                                                                    (39,481)         (49,054)
  Treasury stock, at cost, 3,045,360 and 2,964,764 shares at
    December 31, 2001 and June 30, 2002, respectively                                    (15,410)         (15,184)
                                                                                     ------------     ------------
       Shareholders' equity                                                               48,084           38,436
                                                                                     -----------      -----------
                                                                                     $   197,208      $   192,399
                                                                                     ===========      ===========


    See accompanying notes to condensed  consolidated  financial statements.




                                       1





                           THE SPORTS CLUB COMPANY, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                Three and Six Months ended June 30, 2001 and 2002
                (Amounts in thousands, except per share amounts)
                                   (Unaudited)



                                                           Three Months Ended         Six Months Ended
                                                                June 30,                  June 30,
                                                            2001         2002         2001         2002
                                                            ----         ----         ----         ----
                                                                                    
Revenues                                                $  25,076    $  30,495    $  48,622     $  60,041

Operating expenses:
   Direct                                                  21,314       25,548       42,059        50,896
   General and administrative                               2,315        1,857        4,662         3,754
   Selling                                                  1,087        1,148        2,219         2,581
   Depreciation and amortization                            2,721        2,885        5,564         5,971
   Pre-opening expenses                                     1,141           --        2,099           130
                                                         --------     --------     --------    ----------
     Total operating expenses                              28,578       31,438       56,603        63,332
                                                         --------     --------     --------    ----------
       Loss from operations                                (3,502)        (943)      (7,981)       (3,291)

Other expenses (income):
   Interest, net                                            3,043        3,343        6,121         6,727
   Minority interests                                          37           37           75            75
   Non-recurring items                                         --           --         (395)           --
                                                         --------     --------     --------    ----------

      Loss before income taxes                             (6,582)      (4,323)     (13,782)      (10,093)

Income tax benefit (expense)                                2,733         (316)       5,291           520
                                                         --------     --------    ---------    ----------


       Net loss                                            (3,849)      (4,639)      (8,491)      (9,573)

Dividends on preferred stock                                   --          237           --          273
                                                         --------     --------     --------    ----------

       Net loss available to common shareholders         $ (3,849)    $ (4,876)    $ (8,491)  $   (9,846)
                                                         =========    =========    =========   ===========

Net loss per share:
   Basic and diluted                                    $   (0.21)   $   (0.27)   $   (0.47)  $    (0.55)
                                                        ==========   ==========   ==========   ===========

Weighted average shares outstanding:
   Basic and diluted                                        17,926       18,096       17,911       18,062
                                                         =========    =========    =========   ==========

    See accompanying notes to condensed  consolidated  financial statements.



                                       2




                               THE SPORTS CLUB COMPANY, INC.
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          Six Months ended June 30, 2001 and 2002
                                   (Amounts in thousands)
                                        (Unaudited)


                                                                          Six Months Ended
                                                                              June 30,
                                                                           2001       2002
                                                                           ----       ----
                                                                             
Cash flows provided by (used in) operating activities:
    Net loss .......................................................   $ (8,491)   $ (9,573)
    Adjustments to reconcile net loss to net cash
    used in operating activities:
        Depreciation and amortization ..............................      5,564       5,971
        Deferred tax benefit .......................................     (5,401)         --
        (Increase) decrease in:
           Accounts receivable, net ................................       (617)        829
           Inventories .............................................        499         (70)
           Other current assets ....................................        134        (985)
           Other assets, net .......................................       (362)     (2,154)
        Increase (decrease) in:
           Accounts payable ........................................        947        (328)
           Accrued liabilities .....................................        119         884
           Deferred membership revenue..............................      1,189         (42)
           Deferred lease obligations ..............................      2,564       2,825
                                                                       --------    --------
               Net cash used in operating activities ...............     (3,855)     (2,643)

Cash flows provided by (used in) investing activities:
        Capital expenditures .......................................     (6,723)     (4,813)
        Decrease in restricted cash ................................      3,341          --
        Distributions from unconsolidated subsidiary ...............         32          --
        Increase in due from affiliates ............................         --         (13)
        Proceeds from sale of The Sports Club/Las Vegas-net of costs         --       6,154
                                                                       --------    --------
               Net cash provided by (used in) investing activities .     (3,350)      1,328

Cash flows provided by (used in) financing activities:
        Exercise of employee stock options..........................          5          --
        Proceeds from issuance of Preferred Stock, net of costs ....         --       9,908
        Proceeds from notes payable and equipment financing loans ..         --      16,175
        Repayments of notes payable and equipment financing loans ..     (1,916)    (24,629)
                                                                       --------    --------
               Net cash provided by (used in) financing activities .     (1,911)      1,454
                                                                       --------    --------
               Net increase (decrease) in cash and cash equivalents      (9,116)        139
Cash and cash equivalents at beginning of period ...................     11,059       1,482
                                                                       --------    --------
Cash and cash equivalents at end of period .........................   $  1,943    $  1,621
                                                                       ========    ========

Supplemental disclosure of cash flow information:
             Cash paid for interest ...............................    $  6,029    $  5,993
                                                                       ========    ========
             Cash paid for income taxes ............................   $    489    $    184
                                                                       ========    ========

     See accompanying notes to condensed  consolidated  financial statements.





                                       3





                          THE SPORTS CLUB COMPANY, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                       December 31, 2001 and June 30, 2002

1. Basis of Presentation

         The condensed  consolidated  financial  statements included herein have
been  prepared  by the  Company  pursuant  to the rules and  regulations  of the
Securities and Exchange Commission ("SEC"). The condensed consolidated financial
statements  should be read in conjunction with the Company's  December 31, 2001,
consolidated  financial  statements and notes thereto  included in the Company's
Annual Report on Form 10-K (SEC File Number  1-13290).  Certain  information and
footnote  disclosures  which  are  normally  included  in  financial  statements
prepared in accordance with generally accepted  accounting  principles have been
condensed or omitted pursuant to SEC rules and regulations. The Company believes
that the  disclosures  made are adequate to make the  information  presented not
misleading.  The information  reflects all  adjustments  that, in the opinion of
management,  are necessary for a fair presentation of the financial position and
results  of  operations  for the  interim  periods  set forth  herein.  All such
adjustments  are  of  a  normal  and  recurring  nature.  The  results  for  the
three-month  and  six-month  periods  ended June 30, 2002,  are not  necessarily
indicative of the results for the fiscal year ending December 31, 2002.

2. Cash and Cash Equivalents

         The Company  considers  all highly  liquid  investments  with  original
maturities  of three  months or less to be cash  equivalents.  On June 30, 2002,
cash and cash equivalents were $1.6 million.

3. Notes Payable and Equipment Financing Loans

         Notes payable and equipment financing loans are summarized as follows:

                                              December 31,   June 30,
                                                  2001         2002
                                                  ----         ----
                                                (Amounts in thousands)

     Senior Secured Notes (a) ................   $100,000   $100,000
     Equipment financing loans (b) ...........      6,023      5,049
     Other note payable (c) ..................        963        288
     Credit Line (Note 4 Bank Credit Facility)      8,505      1,700
                                                 --------   --------
                                                  115,491    107,037
     Less current installments ...............     11,449      4,051
                                                 --------   --------
                                                 $104,042   $102,986
                                                 ========   ========
---------

         (a) On April 1, 1999, the Company issued in a private  placement $100.0
         million of 11 3/8% Senior  Secured Notes due in March 2006 (the "Senior
         Notes") with interest due semi-annually.  In May 1999, the Senior Notes
         were  exchanged  for  registered  Series B Senior  Secured  Notes  (the
         "Senior Secured Notes").



                                       4





         The  Senior  Secured  Notes are  secured  by  substantially  all of the
         Company's  assets,  other than certain excluded  assets.  In connection
         with the issuance of the Senior Secured Notes, the Company entered into
         an indenture dated as of April 1, 1999 (the "Indenture") which includes
         certain  covenants  which as of June 30, 2002,  restrict the  Company's
         ability,  subject  to  certain  exceptions,  to:  (i) incur  additional
         indebtedness;  (ii) pay dividends or other distributions, or repurchase
         capital stock or other equity  interests or subordinated  indebtedness;
         and (iii) make  certain  investments.  The  Indenture  also  limits the
         Company's ability to: (i) enter into transactions with affiliates; (ii)
         create  liens on or sell certain  assets,  and (iii) enter into mergers
         and consolidations.  Under the terms of the Indenture,  after March 15,
         2003, the Company may, at its option,  redeem all or some of the Senior
         Secured  Notes at a redemption  price that will decrease over time from
         105.688% to 100% of their face amount,  plus  interest.  If the Company
         undergoes a "change in control",  as defined in the Indenture,  it must
         give holders of the Senior Secured Notes the  opportunity to sell their
         Senior Secured Notes to the Company at 101% of their face amount,  plus
         interest.

         (b) The equipment  financing  loans are secured by furniture,  fixtures
         and equipment.  The amounts are generally repayable in monthly payments
         over four or five years with effective  interest rates between 8.5% and
         10.5%.

         (c) This note was  issued in  connection  with the  acquisition  of The
         Sports  Club/LA-  Upper East Side. A final payment of $287,500 was made
         in July 2002.

4. Bank Credit Facility

         On May 31, 2002, the Company and the bank extended the maturity date of
its bank  credit  facility  from May 31, 2002 to August 31, 2002 and reduced the
available  credit under the facility  from $15.0 million to $10.0  million.  The
facility currently bears interest at a variable rate of LIBOR plus 2 1/4% or the
Bank's  prime rate  (4.75% at June 30,  2002).  The loans are secured by all the
assets of The Sports Club/Irvine and are guaranteed by the Company's three major
stockholders. The agreement requires the Company to comply with certain Tangible
Net Worth, Total Liabilities to Tangible Net Worth and EBITDA covenants. At June
30, 2002, the Company was not in compliance with two of the covenants.  The Bank
has  waived  these  covenant  violations.  The  Company  and  the  Bank  are  in
discussions  regarding a renewal of the credit facility through August 31, 2003,
with revised terms, conditions and covenants.

        At June 30, 2002, $1.7 million of cash advances were  outstanding  under
this credit  facility  and $7.4  million was  utilized in the form of letters of
credit, leaving $900,000 available for future borrowings.

5. Net Loss per Share

         Basic  loss per  share  represents  the net loss  less an  accrual  for
Preferred Stock dividends  divided by the  weighted-average  number of shares of
Common Stock  outstanding  for the period.  Diluted loss per share  excludes the
dilutive  effect of common  stock  equivalents.  For the  quarter and six months
ended June 30, 2002,  there were  2,180,176 and 2,045,105  anti-dilutive  common
stock equivalents,  respectively.  For the quarter and six months June 30, 2001,
there were  1,407,495  and  1,550,743  anti-dilutive  common stock  equivalents,
respectively.



                                       5




6. Income Tax Benefit

         The income tax benefit recorded for the six months ended June 30, 2002,
is the  result of a federal  income tax refund  the  Company  will  receive as a
result of changes in existing  tax laws  offset by an accrual  for state  income
taxes.  The federal  income tax benefit  arises  from the  Company's  ability to
carryback net operating  losses incurred during 2001 to prior tax years in which
the Company had taxable  income.  The benefit  recorded is  consistent  with the
provisions of statement of Financial Accounting Standards Board No.
109, "Accounting for Income Taxes."

7. Redeemable Preferred Stock

         On March 18,  2002,  the  Company  completed  a $10.5  million  private
placement of a newly created  series of its  Convertible  Preferred  Stock.  The
Company  received $9.9 million in cash,  after issuance costs, and issued 10,500
shares of Series B Preferred Stock, $.01 par value ("Series B Preferred"),  at a
price of $1,000  per  share.  The  Company  has the  obligation,  subject to the
satisfaction of certain conditions, to redeem any outstanding shares of Series B
Preferred  on March 18,  2009 at a price of $1,000  per share plus  accrued  but
unpaid dividends.  Dividends will accrue at the annual rate of $90.00 per share.
Such  dividends are cumulative  but will not accrue  interest.  At the Company's
option,  dividends  may be paid in cash or in  additional  shares  of  Series  B
Preferred. The Series B Preferred may, at the option of the holder, be converted
into  shares of Common  Stock at the rate of $3.00 per share  (resulting  in the
issuance of  3,500,000  shares of Common Stock if 100% of the Series B Preferred
is converted at that price).  The conversion price will be adjusted  downward in
the event the Company issues  additional shares of Common Stock at a price below
$3.00 per share, subject to certain exceptions; and any such downward adjustment
is subject to the prior approval of the American Stock Exchange ("AMEX"). In the
event the Series B Preferred is redeemed before March 18, 2005, the holders will
receive a warrant  to  purchase  shares of Common  Stock at a price of $3.00 per
share,  exercisable  before March 18,  2007.  In the event of  liquidation,  the
Series B Preferred  holders are entitled to receive,  prior and in preference to
any  distribution  to common  shareholders,  an amount  equal to $1,000 for each
share of Series B Preferred then outstanding.

           The initial  carrying value of the Series B Preferred was recorded at
its "fair value"  (sale price less costs to issue) on the date of issuance.  The
carrying value of the Series B Preferred will be  periodically  adjusted so that
the carrying  value equals the  redemption  value on the  redemption  date.  The
carrying value of the Series B Preferred will also be periodically  adjusted for
any  accrued  and unpaid  dividends.  At June 30,  2002,  the Series B Preferred
carrying value consisted of the following ($ in thousands):

     Initial fair value, sale price of $10,500
          less costs to issue of $592 ........   $ 9,908
     Redemption value accretion ..............        29
     Accrued and unpaid dividends accretion ..       273
                                                 -------
          Total carrying value ...............   $10,210
                                                 =======




                                       6




8.  Litigation

         336 Spa Park Inc. v. Abraham Hirschfeld, Hirschfeld Realty Club Corp.,
328 E. 61 Club Corp.  and The Sports Club Company,  Inc.,   Index No.  602609/00
(New York Supreme Court,   County of New York).   On June 20,2000,  336 Spa Park
Inc.  ("Plaintiff")   filed a Summons  and  Complaint  ("Complaint")  commencing
an action against the Company  for  tortious  interference  with a contract  for
the lease of parking  facilities  entered into  between Plaintiff and Hirschfeld
Realty  Club Corp. and 328 E. 61 Club Corp. On January 2, 2001, Plaintiff  filed
and served its Second Amended  Complaint.  Plaintiff is seeking damages  against
the Company in an amount to be determined at trial, but not less than  $100,000.
The Company  intends to contest  this  action  vigorously  and  discovery is now
proceeding.  As a result,  the Company is unable,  at this time, to estimate the
likelihood that Plaintiff will prevail in this matter.

         Other  Matters.  The Company is involved in various claims and lawsuits
incidental to the Company's  business,  including claims arising from accidents.
However, in the opinion of management, the Company is adequately insured against
such claims and lawsuits involving personal injuries, and any ultimate liability
arising out of any such  proceedings  will not have a material adverse effect on
the Company's financial condition, cash flow or results of operations.

9. New Accounting Pronouncements

         During  July 2001,  the Financial  Accounting  Standards Board ("FASB")
issued  Statement of Financial Accounting  Standards  ("SFAS") No. 141, Business
Combinations,  and  Statement  No. 142,  Goodwill and Other  Intangible  Assets.
SFAS  No. 141  requires  that  the  purchase  method  be  used for all  business
combinations  initiated  after  June 30, 2001.  SFAS  No. 142  requires  that
goodwill  and certain  intangibles  no  longer be amortized  against  earnings,
but instead be reviewed for impairment on an annual basis.  The amortization of
goodwill and certain  intangibles  ceases upon  adoption of SFAS No. 142,  which
is  effective  for fiscal years starting  after  December 15, 2001.  The Company
adopted  SFAS  No. 141 and SFAS No. 142  effective  January 1,2002.  The Company
has  goodwill  recorded  which  will no longer be  amortized  subsequent  to the
adoption of SFAS No. 142. The Company  completed the  transitional  impact test,
which did not result in the impairment of recorded goodwill.

         The adoption of SFAS No. 142 had the following  effect on the Company's
reported  net loss and net loss per share for the  three-months  and  six-months
ended June 30, 2001 and 2002.


                                                             Three Months Ended            Six Months Ended
                                                                  June 30,                     June 30,
                                                                  --------                     --------
                                                            2001           2002           2001          2002
                                                            ----           ----           ----          ----
                                                           (Amounts in thousands)       (Amounts in thousands)

                                                                                        
Reported net loss                                       $   (3,849)    $   (4,639)    $   (8,491)   $   (9,573)
Add back: Goodwill amortization, net of tax                     71             --            151            --
                                                        ----------     ----------     ----------    ----------
Adjusted net loss                                       $   (3,778)    $   (4,639)    $   (8,340)   $   (9,573)
                                                        ===========    ===========    ===========   ===========

Reported basic and diluted
    loss per share                                      $    (0.21)    $    (0.27)    $    (0.47)   $    (0.55)
                                                        ===========    ===========    ===========   ===========

Adjusted basic and diluted
    loss per share                                      $    (0.21)    $    (0.27)    $    (0.47)   $    (0.55)
                                                        ===========    ===========    ===========   ===========





                                       7




         The Financial Accounting Standards Board recently issued FASB Statement
No. 144,  Accounting for the Impairment or Disposal of Long-Lived Assets,  which
addresses  financial  accounting and reporting for the impairment or disposal of
long-lived  assets.  While  Statement No. 144 supersedes FASB Statement No. 121,
Accounting for the Impairment of Long-Lived Assets to Be Disposed Of, it retains
many of the fundamental provisions of that statement.  The standard is effective
for fiscal years beginning after December 15, 2001. The adoption of SFAS 144, on
January  1,  2002,  did not have a material  impact on the  Company's  financial
position or results of operations.





                                       8




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

Overview

           The following  discussion and analysis of our financial condition and
results  of  operations  are based  upon our  condensed  consolidated  financial
statements  and notes  thereto,  which have been  prepared  in  accordance  with
accounting  principles  generally accepted in the United States. The preparation
of these financial  statements  requires us to make estimates and judgments that
affect the reported  amounts of assets,  liabilities,  revenues and expenses and
related  disclosure of contingent assets and liabilities.  On an on-going basis,
we  evaluate  our   estimates,   including   those   related  to  principles  of
consolidation, revenue recognition,  inventories, depreciation and amortization,
start up costs,  impairment of  long-lived  assets and  long-lived  assets to be
disposed of, fair value of financial instruments and segment reporting.  We base
our estimates on historical  experience and on various other assumptions that we
believe to be reasonable under the circumstances,  the results of which form the
basis for making  judgments  about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

         The Sports  Club/LA - Rockefeller  Center,  The Sports  Club/LA - Upper
East Side, The Sports Club/LA - Washington D.C., The Sports Club/LA - Boston and
The Sports  Club/LA - San Francisco  opened in February  2000,  September  2000,
October 2000,  September 2001 and October 2001,  respectively.  In July 2001, we
closed our  SportsMed  Agoura Hills  location  and by December 31, 2001,  we had
finished the transfer of our retail business to outside third party vendors.  On
January 31, 2002, we sold The Sports  Club/Las  Vegas. As a result of these Club
openings,  the high level of pre-opening  expenses  incurred at these new Clubs,
the closing of our SportsMed  Agoura Hills location,  our transfer of the retail
business and the sale of The Sports Club/Las Vegas, results for the three months
and six  months  ended June 30,  2002 and 2001 are not  indicative  of  expected
results in future periods.  Neither seasonal factors nor the relatively moderate
inflation rate has had a significant effect on our operating results.

Results of Operations

Comparison  of Three  Months  Ended June 30, 2002 to Three Months Ended June 30,
2001.

         Our  revenues  for the three  months  ended June 30,  2002,  were $30.5
million,  compared to $25.1  million for the same period in 2001, an increase of
$5.4 million or 21.6%.  Revenue increased by $6.9 million, due to the opening of
The Sports  Club/LA - Boston in September  of 2001 and The Sports  Club/LA - San
Francisco  in October of 2001 and revenue  increased by $1.5 million as a result
of membership growth at the three Sports Clubs/LA Clubs opened in 2000.  Revenue
decreased by $1.6 million as a result of the sale of The Sports  Club/Las  Vegas
on  January  31,  2002,  by  $1.0  million  due to the  transfer  of our  retail
operations  to outside  third party  vendors and by $438,000 at our other Sports
Clubs and our SportsMed subsidiary primarily due to the closing of our SportsMed
Agoura Hills  location and reducing  our  operating  hours at the Reebok  Sports
Club/NY grill.



                                       9




         Our direct expenses  increased by $4.2 million to $25.5 million for the
three months ended June 30,  2002,  versus $21.3  million for the same period in
2001.  Direct  expenses  increased  by $7.0  million,  due to the opening of The
Sports  Club/LA  - Boston  in  September  of 2001 and The  Sports  Club/LA - San
Francisco  in October of 2001,  and by  $355,000  as a result of an  increase in
expenses  associated  with the  membership  growth at the three Sports  Clubs/LA
Clubs opened in 2000. Direct expenses  decreased by $1.5 million due to the sale
of The Sports  Club/Las  Vegas on January 31,  2002,  by $1.1 million due to the
transfer of our retail operations to outside third party vendors and by $546,000
at our other Sports Clubs and our SportsMed  subsidiary primarily as a result of
the  closing of our  SportsMed  Agoura  Hills  location,  a  reduction  in costs
associated  with the  decrease in food and  beverage  revenues  and cost cutting
measures we  implemented.  Direct expenses as a percent of revenue for the three
months ended June 30, 2002, decreased to 83.8% from 85.0% for the same period in
2001.  As  membership  levels  and  therefore  revenues  increase  at The Sports
Clubs/LA  Clubs opened in 2000 and 2001, the direct  expense  percentage  should
continue to decrease.

         Our general and administrative expenses were $1.9 million for the three
months ended June 30,  2002,  versus $2.3 million for the same period in 2001, a
decrease of $458,000 or 19.8%. Our general and administrative expenses decreased
by $311,000 due to lower legal fees  resulting  from the settlement or dismissal
of certain legal matters in which we were involved.  General and  administrative
expenses  decreased  by  $283,000  as  a  result  of  expense  cutting  measures
implemented  by us that have reduced our payroll and payroll  related  expenses.
General and administrative  expenses increased by $136,000 primarily as a result
of higher  corporate  office rent and a reduction in corporate  office  overhead
allocated  to the Clubs.  General and  administrative  expenses  decreased  as a
percentage  of revenue to 6.1% for the three months  ended June 30,  2002,  from
9.2% for the same period in 2001.  We believe  that  general and  administrative
expenses  should  continue to decrease as a percentage of future  revenues as we
expand and achieve economies of scale. There is no assurance, however, that said
expansion or economies of scale will be achieved.

         Our selling  expenses were $1.2 million for the three months ended June
30,  2002,  versus  $1.1  million  for the same  period in 2001,  an increase of
$61,000 or 5.6%.  The  increase in selling  expenses  was the result of expanded
advertising  and promotion  efforts at the five Sports  Clubs/LA Clubs opened in
2000 and 2001 with the majority of this  increase  attributable  to our two most
recently opened Clubs. We also placed special  emphasis on membership  growth at
The Sports Club/LA - Rockefeller  Center.  Selling expenses for the three months
ended June 30,  2002 at these  five most  recently  opened  Clubs  increased  by
$267,000 when compared to the same period in 2001. Selling expenses decreased by
$116,000  as a result of the sale of The Sports  Club/Las  Vegas on January  31,
2002 and selling  expenses  were $90,000 lower at our other Sports Clubs and our
SportsMed  subsidiary.  Selling expenses decreased as a percentage of revenue to
3.8% for the three months ended June 30, 2002,  from 4.3% for the same period in
2001.

         Our depreciation  and  amortization  expenses were $2.9 million for the
three  months  ended June 30,  2002,  versus $2.7 million for the same period in
2001, an increase of $164,000 or 6.0%.  Depreciation and  amortization  expenses
increased by $204,000, as a result of the opening of The Sports Club/LA - Boston
in September  2001 and The Sports Club/LA - San Francisco in October of 2001 and
by  $272,000  at our  corporate  headquarters,  primarily  due to the  start  of
amortization  on  our  recently  installed   membership   accounting   software.
Depreciation  and  amortization  expenses  increase  by  $100,000  at The Sports
Club/LA-Upper  East Side and The Sports  Club/LA-Washington  DC  primarily  as a
result of capital  additions made at these Clubs in 2001 and 2002.  Depreciation
and  amortization  expenses  decreased by $93,000 as a result of the sale of The
Sports  Club/Las  Vegas on  January  31,  2002  and by


                                       10



$195,000  at The  Sports Club/LA-Los  Angeles, The Sports Club/Irvine and Reebok
Sports  Club/NY as a result of assets becoming fully  depreciated.  Depreciation
and  amortization  expense  also  decreased  by  $124,000 due to the adoption of
Statement of Financial Accounting  Standards No. 142, effective January 1, 2002,
that  requires  goodwill  and  other  intangibles no longer be amortized against
earnings.

         Due to the  completion  of our Clubs under  development,  there were no
pre-opening  expenses  for the three  months  ended June 30,  2002.  Pre-opening
expenses by Club for the three months ended June 30, 2001,  were $651,000 at The
Sports Club/LA - Boston and $490,000 at The Sports Club/LA - San Francisco.

         We incurred net  interest  expense of $3.3 million for the three months
ended  June 30,  2002,  versus  $3.0  million  for the same  period in 2001,  an
increase of  $300,000.  Net  interest  expense  increased by $157,000 due to our
discontinuance of capitalizing  interest costs on Sports Clubs under development
after the last Sports Club/LA was opened in October 2001.  Net interest  expense
increased  by $90,000 due to a reduction in interest  income  earned on invested
cash  balances   (invested   cash  balances  were  used  to  pay  for  new  Club
development).  There was an $87,000  increase  in net  interest  expense  due to
increased  usage of our Bank credit  facility  and a $34,000  decrease  due to a
reduction of equipment financing loans.

         The tax provision recorded for the three months ended June 30, 2002, is
the result of New York City and New York State income taxes  incurred on pre-tax
earnings  at Reebok  Sports  Club/NY.  We did not  record  any  federal or state
deferred tax benefit related to our  consolidated  pre-tax loss incurred for the
three  months  ended  June  30,  2002.  After  the New York  State  and City tax
provision,  our loss for the three months ended June 30, 2002,  was $4.6 million
or $0.27 per basic and diluted share. Our estimated federal and state income tax
benefit rate was 41.5% for the three months ended June 30, 2001,  resulting in a
net loss of $3.8 million or $0.21 per basic and diluted share.

Comparison of Six Months Ended June 30, 2002 to Six Months Ended June 30, 2001.

         Our  revenues  for the six  months  ended  June 30,  2002,  were  $60.0
million,  compared to $48.6  million for the same period in 2001, an increase of
$11.4 million or 23.5%.  Revenue increased by $13.1 million,  due to the opening
of The Sports Club/LA - Boston in September of 2001 and The Sports Club/LA - San
Francisco  in October of 2001 and revenue  increased by $3.1 million as a result
of membership growth at the three Sports Clubs/LA Clubs opened in 2000.  Revenue
decreased by $2.6 million as a result of the sale of The Sports  Club/Las  Vegas
on  January  31,  2002,  by  $1.8  million  due to the  transfer  of our  retail
operations  to outside  third party  vendors and by $428,000 at our other Sports
Clubs and our SportsMed subsidiary primarily due to the closing of our SportsMed
Agoura Hills  location and reducing  our  operating  hours at the Reebok  Sports
Club/NY grill.

         Our direct expenses  increased by $8.8 million to $50.9 million for the
six months  ended June 30,  2002,  versus  $42.1  million for the same period in
2001.  Direct  expenses  increased by $13.7  million,  due to the opening of The
Sports  Club/LA  - Boston  in  September  of 2001 and The  Sports  Club/LA - San
Francisco  in October of 2001,  and by  $892,000  as a result of an  increase in
expenses  associated  with the  membership  growth at the three Sports  Clubs/LA
Clubs opened in 2000. Direct expenses  decreased by $2.5 million due to the sale
of The Sports  Club/Las  Vegas on January 31,  2002,  by $1.9 million due to the
transfer of our retail  operations  to outside  third party  vendors and by $1.4
million at our other Sports Clubs and our  SportsMed  subsidiary  primarily as a
result of the closing of our  SportsMed  Agoura Hills  location,  a reduction in
costs  associated  with  the  decrease  in  food  and  beverage  revenues  and


                                       11



cost  cutting  measures we implemented.  Direct expenses as a percent of revenue
for  the six  months  ended  June 30,  2002,  decreased  to 84.8% from 86.5% for
the same period in 2001. As  membership  levels and  therefore revenues increase
at The Sports  Clubs/LA  Clubs  opened  in  2000  and 2001,  the direct  expense
percentage should continue to decrease.

         Our general and  administrative  expenses were $3.8 million for the six
months ended June 30,  2002,  versus $4.7 million for the same period in 2001, a
decrease of $908,000 or 19.5%. Our general and administrative expenses decreased
by $614,000 due to lower legal fees  resulting  from the settlement or dismissal
of certain legal matters in which we were involved.  General and  administrative
expenses  decreased  by  $572,000  as  a  result  of  expense  cutting  measures
implemented  by us that have reduced our payroll and payroll  related  expenses.
General and administrative  expenses increased by $278,000 primarily as a result
of higher  corporate  office rent and a reduction in corporate  office  overhead
allocated  to the Clubs.  General and  administrative  expenses  decreased  as a
percentage of revenue to 6.3% for the six months ended June 30, 2002,  from 9.6%
for the same period in 2001. We believe that general and administrative expenses
should  continue to decrease as a percentage of future revenues as we expand and
achieve economies of scale. There is no assurance,  however, that said expansion
or economies of scale will be achieved.

         Our selling  expenses  were $2.6  million for the six months ended June
30,  2002,  versus  $2.2  million  for the same  period in 2001,  an increase of
$362,000 or 16.3%.  The increase in selling  expenses was the result of expanded
advertising  and promotion  efforts at the five Sports  Clubs/LA Clubs opened in
2000 and 2001 with the majority of this  increase  attributable  to our two most
recently opened Clubs. We also placed special  emphasis on membership  growth at
The Sports  Club/LA - Rockefeller  Center.  Selling  expenses for the six months
ended June 30,  2002 at these  five most  recently  opened  Clubs  increased  by
$689,000 when compared to the same period in 2001. Selling expenses decreased by
$220,000  as a result of the sale of The Sports  Club/Las  Vegas on January  31,
2002 and selling  expenses were $107,000 lower at our other Sports Clubs and our
SportsMed  subsidiary.  Selling  expenses as a percentage of revenue for the six
months ended June 30,  2002,  decreased to 4.3% from 4.6% for the same period in
2001.

         Our depreciation  and  amortization  expenses were $6.0 million for the
six months ended June 30, 2002, versus $5.6 million for the same period in 2001,
an  increase  of  $407,000  or  7.3%.  Depreciation  and  amortization  expenses
increased by $430,000, as a result of the opening of The Sports Club/LA - Boston
in September  2001 and The Sports Club/LA - San Francisco in October of 2001 and
by  $553,000  at our  corporate  headquarters,  primarily  due to the  start  of
amortization  on  our  recently  installed   membership   accounting   software.
Depreciation  and  amortization  expenses  increase  by  $40,000  at The  Sports
Club/LA-Upper  East Side,  The  Sports  Club/LA-Rockefeller  Center,  The Sports
Club/LA-Washington  DC and our  SportsMed  subsidiary  primarily  as a result of
capital  additions  made at  these  Clubs  in 2001 and  2002.  Depreciation  and
amortization  expenses  decreased  by  $152,000  as a result  of the sale of The
Sports  Club/Las  Vegas on  January  31,  2002  and by  $217,000  at The  Sports
Club/LA-Los  Angeles,  The Sports  Club/Irvine  and Reebok  Sports  Club/NY as a
result of assets  becoming  fully  depreciated.  Depreciation  and  amortization
expense also decreased by $247,000 due to the adoption of Statement of Financial
Accounting  Standards No. 142, effective January 1, 2002, that requires goodwill
and other intangibles no longer be amortized against earnings.

         Pre-opening  expenses  were  $130,000 for the six months ended June 30,
2002, versus $2.1 million for the same period in 2001.  Pre-opening expenses for
the six months ended June 30, 2002,  consisted of legal fees incurred related to
a possible  club site on Long Island in New


                                       12



York.  Pre-opening  expenses  by  Club  for  the six months ended June 30, 2001,
were $1.1 million at The Sports Club/LA - Boston and $1.0 million at  The Sports
Club/LA - San Francisco.

         We incurred  net  interest  expense of $6.7  million for the six months
ended  June 30,  2002,  versus  $6.1  million  for the same  period in 2001,  an
increase of  $606,000.  Net  interest  expense  increased by $243,000 due to our
discontinuance of capitalizing  interest costs on Sports Clubs under development
after the last Sports Club/LA was opened in October 2001.  Net interest  expense
increased by $297,000,  due to a reduction in interest income earned on invested
cash  balances   (invested   cash  balances  were  used  to  pay  for  new  Club
development).  There was a $206,000  increase  in net  interest  expense  due to
increased  usage and  shareholder  loan guarantee fees  associated with our Bank
credit  facility  and a  $140,000  decrease  due  to a  reduction  of  equipment
financing loans.

         We recorded  non-recurring  income of $395,000 for the six months ended
June 30, 2001. The non-recurring income is the result of the reversal of accrued
interest  expense  related to the  settlement  of the Park  Place  Entertainment
Corporation litigation.  As part of the settlement we were no longer required to
pay the accrued interest due on the note.

         The tax benefit recorded for the six months ended June 30, 2002, is the
result of an estimated $900,000 federal income tax refund we will receive due to
recent tax law changes  that allow us to  carry-back  our 2001 loss to prior tax
years  partially  offset by New York State and City  income  taxes  incurred  at
Reebok Sports Club/NY. We did not record any deferred tax benefit related to our
loss incurred for the six months ended June 30, 2002. After the tax benefit, our
loss for the six months ended June 30, 2002, was $9.6 million or $0.55 per basic
and diluted share.  Our estimated  federal and state income tax benefit rate was
39% for the six months  ended  June 30,  2001,  resulting  in a net loss of $8.5
million or $0.47 per basic and diluted share.

Liquidity and Capital Resources

Capital Requirements

           On April 1, 1999, we issued in a private placement $100 million of 11
3/8% Senior Secured Notes (the "Senior  Secured  Notes") due in March 2006, with
interest due semi-annually. The Senior Secured Notes were issued pursuant to the
terms of an  indenture  agreement  dated  April 1, 1999 (the  "Indenture").  The
Senior Secured Notes are secured by substantially all of our assets,  other than
certain excluded assets.  The Indenture includes certain covenants that restrict
our ability to: (i) incur additional  indebtedness;  (ii) pay dividends or other
distributions,  or  repurchase  capital  stock  or  other  equity  interests  or
subordinated  indebtedness;  and (iii) make certain  investments.  The Indenture
also limits our ability to: (i) enter into  transactions  with affiliates;  (ii)
create  liens on or sell  certain  assets;  and (iii)  enter  into  mergers  and
consolidations.

           On  September  15,  2002 the  Indenture  requires us to make our next
semi-annual  interest payment of $5.7 million. Our current cash balance and cash
flows before  September 15, 2002 will not be sufficient to allow us to make this
payment. Therefore, we will be required to either complete an equity infusion or
secure additional  financing by that date to make the interest  payment.  We are
currently negotiating with several parties to complete the sale of $10.0 million
of a new  series of  Preferred  Stock,  to be  designated  Series C  Convertible
Preferred Stock ("Series C Preferred").  If we are unable to complete such sale,
we will look to certain principal shareholders (two of whom are also directors),
to make an equity infusion into


                                       13



the Company. We are also in discussions with our bank to renew  the bank  credit
facility  for  another  year  and  increase  our borrowing  capacity  thereunder
to $15.0 million. There is no assurance that we will be able to raise additional
funds  through  an  equity  offering or additional financing,  or that  any such
transactions  or  arrangements would be on terms reasonable  to us. The  failure
to  complete  these  transactions  would  have  a material adverse effect on our
operations and financial results.

           We have entered into lease  agreements with Millennium  Entertainment
Partners and/or its affiliates  (collectively  "Millennium") with respect to The
Sports  Club/LA   locations  in  San  Francisco  and  Boston.   Millennium  owns
approximately  33.4% of our  outstanding  Common  Stock.  At June 30, 2002,  the
unpaid  development  and  equipment  costs for these  Clubs is  estimated  to be
approximately $1.2 million. The Sports Club/LA - Boston and The Sports Club/LA -
San Francisco opened in September 2001 and October 2001, respectively.

           In  connection  with our  acquisition  of the rights to  develop  The
Sports Club/LA - Upper East Side, we issued a note to the seller. The final note
payment of $287,500  was made in July 2002.  We have started  construction  of a
restaurant/cafe  at The Sports  Club/LA - Upper East Side and at June 30,  2002,
approximately $400,000 remains unpaid on this project.

           On  April  22,  2002,  we  signed  a  lease  to  develop  The  Sports
Club/LA-Beverly  Hills.  The new Sports  Club/LA,  which  will be  approximately
40,000 square feet,  will be located at 9601 Wilshire  Boulevard in the heart of
the Beverly Hills retail and commercial district.  Anticipated development costs
and working capital  requirements  are  approximately  $6.2 million.  Due to our
limited financial resources,  we are seeking development partners or alternative
financing  (subject to the  restrictions  in the  Indenture)  to  complete  this
project.  We view the Beverly  Hills  market as an  excellent  location  for The
Sports  Club/LA  brand and this Club may serve as a prototype  for smaller sized
Clubs to be built in locations near existing Sports Club/LA sites.

           In addition to the  development  projects  described  above, we incur
capital  expenditures for normal  replacement of fitness  equipment and updating
Clubs.  Our Clubs are upscale and capital  improvements  are regularly needed to
retain the upscale nature and  presentation of the Clubs. A deterioration of the
quality  of the Clubs  can lead to  reduction  in  membership  levels  and lower
revenues.  We  estimate  that  expenditures  of between  3% and 4% of  revenues,
depending  on the age of the Club,  will be necessary to maintain the quality of
the Clubs to our satisfaction.  We also expect to spend  approximately  $450,000
during the next 12 months to upgrade  our  management  information  systems  and
enhance our disaster recovery capabilities.

           All our  mature  Sports  Clubs  (Clubs  open at  least  three  years)
currently  generate  positive cash flow from  operations.  Newly developed Clubs
tend to achieve  significant  increases  in revenues  until a mature  membership
level is reached.  In the past, recently opened Clubs that have not yet achieved
mature membership levels have operated at a loss or at only a slight profit as a
result of fixed  expenses  that,  together  with  variable  operating  expenses,
approximate  or  exceed  membership  fees and  other  revenue.  The time  period
necessary to achieve positive cash flows is dependent upon the membership levels
and amount of fixed costs. Historically, it may take two years before a new Club
achieves  positive cash flow. Three of our new Clubs now generate  positive cash
flows  while  two  of the  new  Clubs  require  cash  to  fund  their  operating
activities.  Our consolidated operating cash flows, for the three months and six
months ended June 30, 2002 and the years ended December 31, 2001 and 2000,  were
negative. We expect this trend to continue until the newly opened Clubs generate
positive cash flows.  Our ability to generate  positive cash flow from operating
activities is


                                       14



dependent upon increasing  membership levels at these Clubs  and we cannot offer
any assurance that we will be successful in these efforts.

           We currently  have $5.0 million of  outstanding  equipment  financing
loans.  We make  monthly  principal  and interest  payments on this debt.  These
monthly  payments are currently  $203,000 and they will continue  until December
2004, when a significant portion of the debt will be repaid.

           The Indenture  requires us to make an excess proceeds offer and apply
the unused net proceeds to retire  Senior  Secured  Notes if the net proceeds of
any asset sale are not reinvested in assets related to our business,  unless the
remaining  net  proceeds  are less than  $10.0  million.  To the  extent we sell
assets,  such as The Sports  Club/Las Vegas and our real estate in Houston,  the
proceeds from those sales would be subject to the excess  proceeds  provision of
the Indenture.  We do not expect to be required to make an excess proceeds offer
as a result of the sale of The Sports Club/Las Vegas or the Houston real estate.

           Our total cash requirements through June 30, 2003 are estimated to be
as follows (in thousands):

     Indenture interest ...........................   $11,375
     Remaining construction
         costs of new Clubs .......................     1,650
     The Sports Club/LA - Beverly Hills development     6,200
     Information system upgrades ..................       450
     Payments on long-term debt ...................     2,350
                                                      -------
                                                      $22,025
                                                      =======

Cash and Credit Availability

           On June 30, 2002, our cash balance was $1.6 million.  Our bank credit
facility is currently a $10.0 million  credit  agreement with a maturity date of
August 31, 2002.  Advances under our credit facility bear interest at a variable
rate of LIBOR  plus 2 1/4% or the Bank's  prime rate (4 3/4% at June 30,  2002).
Under the terms of the  Indenture,  we are  currently  allowed to  increase  our
existing  bank  facility by $10.0  million.  At June 30,  2002,  there were $1.7
million in cash advances outstanding under this credit facility and $7.4 million
was  utilized in the form of  outstanding  letters of credit,  leaving  $900,000
available for future borrowings. The credit agreement requires us to comply with
certain Tangible Net Worth,  Total  Liabilities to Tangible Net Worth and EBITDA
covenants.  At June  30,  2002,  we were  not in  compliance  with  two of these
covenants.  Our bank has  issued a waiver  of these  covenant  breaches  through
August 31, 2002. We are in discussions with the bank to increase the facility to
$15.0  million and renew the  agreement  until  August 31,  2003,  with  revised
covenants,  terms and  conditions.  The bank is requiring an  additional  equity
infusion of $10.0  million as a condition of renewal.  There can be no assurance
that we will be able to raise  such  equity,  that the bank  will  renew  and/or
increase the borrowing  limits under the current credit  facility,  that we will
obtain  replacement  financing or that the terms of any such transaction will be
as favorable to us as those currently in effect.

           We are  currently  negotiating  with several  parties to complete the
sale of $10.0 million of Series C Preferred.  We believe the terms of the Series
C Preferred will be  substantially  equal to the terms of the Series B Preferred
we sold in March 2002.  If we are unable to complete  such sale, we will look to
certain  principal  shareholders  (two of whom  are also  directors)  to make an
equity  infusion  into the Company.  If no  additional  equity is raised,


                                       15



it is likely our bank will not renew the bank credit  agreement  that expires on
August 31, 2002  and  we  would  not  be  able to make our $5.7 million interest
payment  on  the  Senior  Secured  Notes that is due on September  15, 2002.  We
would also be required to repay the bank the amount of any  outstanding  letters
of credit and borrowings,  which as of June 30, 2002, amounted to $9.1  million.
If  we  are unable to complete the sale of the Series C Preferred and extend the
maturity of our existing credit facility, we will not be able to repay the bank,
which  would  have  a  material  adverse  effect on our operations and financial
results.

           We currently own real estate in Houston,  Texas. The Houston property
was acquired in 1998 with the intention of building The Sports Club/LA - Houston
on the site. We have decided to sell the Houston property, which is currently in
escrow and scheduled to close on August 31, 2002. The closing date of the escrow
has been  delayed  several  times and we are not certain  that the buyer will be
able to complete the transaction.  The buyer's ability to close this transaction
is dependent upon its receiving  debt or equity  financing.  If the  transaction
does close with this buyer, we will receive net proceeds of  approximately  $2.9
million.

           During the six months ended June 30, 2002, our  operations  generated
$3.5 million of cash flow before pre-opening expenses,  capital expenditures and
debt service.  We believe we will  continue to generate  positive cash flow from
operations  and that such  amount  will  increase  as our new Clubs  continue to
mature.  However, for the twelve months ending June 30, 2003, our operating cash
flow will not be  adequate to cover the  amounts  required to make our  interest
payments and capital expenditures.

           The  Indenture  allows us to incur up to $10.0  million of  equipment
financing  obligations.  At June 30,  2002,  we had $5.0  million  of  equipment
financing obligations  outstanding and would be allowed to finance an additional
$5.0 million with our  equipment  serving as  collateral.  We have recently been
able to secure only $300,000 of new equipment financing.

Summary

           In order for us to make our September  15, 2002 interest  payment and
have the  resources  necessary to fund our  operating  activities,  debt service
obligations and capital  expenditures for the next twelve months we will need to
renew our bank credit  agreement and raise additional  equity.  We are currently
negotiating  with several  parties to complete the sale of $10.0  million of our
Series C  Preferred.  We  believe  the terms of the Series C  Preferred  will be
substantially  equal to the  terms of the  Series B  Preferred  we sold in March
2002. If we are unable to complete such sale, we will look to certain  principal
shareholders  (two of whom are also  directors) to make an equity  infusion into
the Company.  If no additional  equity is raised, it is likely our bank will not
renew the bank credit agreement that expires on August 31, 2002 and we would not
be able to make our $5.7 million  interest  payment on the Senior  Secured Notes
that is due on September  15, 2002.  We would also be required to repay the bank
the amount of any outstanding letters of credit and borrowings, which as of June
30, 2002, totaled $9.1 million. Without an equity infusion, we would not be able
to repay the bank.  Although  we believe we will be able to raise the  necessary
capital through the sale of the Series C Preferred and negotiate an extension of
our existing credit facility,  there can be no assurance that we will be able to
complete these  transactions or that,  even if completed,  they will be on terms
that are fair and reasonable to us. The failure to complete  these  transactions
will have a material adverse effect on our operations and financial results.

           Additional   funds  will  be   required  to   undertake   any  future
acquisitions  or the  development of additional new Clubs,  including The Sports
Club/LA-Beverly   Hills.  We


                                       16



would  consider   entering  into  joint  ventures,  partnership  agreements  or
management  agreements  (subject  to  the  restrictions  and limitations on such
transactions in the Indenture) for the purpose of developing new Clubs, but only
if such arrangements would generate  additional cash flow or further enhance The
Sports Club/LA brand name in the market place.

Forward Looking Statements

         From  time  to time we make  "forward-looking  statements"  within  the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange Act of 1934.  Forward-looking  statements include the words
"may," "will," "estimate,"  "continue,"  "believe," "expect" or "anticipate" and
other similar words.  The  forward-looking  statements  generally  appear in the
material set forth under the heading  "Management's  Discussion  and Analysis of
Financial  Condition  and  Results  of  Operations"  but may be  found  in other
locations  as well.  Forward-looking  statements  may also be found in our other
reports  filed with the  Securities  and  Exchange  Commission  and in our press
releases  and  other  public  disclosures.   These  forward-looking   statements
generally relate to our plans and objectives for future operations and are based
upon managements'  reasonable estimates of future results or trends. Although we
believe  that  our  plans  and  objectives  reflected  in or  suggested  by such
forward-looking  statements are reasonable,  such plans or objectives may not be
achieved.  Actual  results may differ from  projected  results due to unforeseen
developments, including developments relating to the following:

     o   the   availability   and  adequacy  of  our  cash  flow  and  financing
         facilities  for our   requirements,  including  payment  of the  Senior
         Secured Notes,

      o  our  ability  to  attract  and  retain   members,   which   depends  on
         competition,  market  acceptance of new and existing sports and fitness
         clubs and  services,  demand  for  sports  and  fitness  club  services
         generally  and  competitive  pricing  trends in the sports and  fitness
         market,

      o  our ability to successfully develop new sports and fitness clubs,

      o  disputes  or  other  problems  arising with our development partners or
         landlords,

      o  changes in economic,  competitive,  demographic and other conditions in
         the  geographic   areas  in  which  we  operate,   including   business
         interruptions resulting from earthquakes or other causes,

      o  competition,

      o  changes in personnel or compensation, and

      o  changes in statutes and regulations or legal proceedings and rulings.

         We will not update forward-looking statements even though our situation
may change in the future.



                                       17




ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Our credit  facility has a variable  interest  rate.  Accordingly,  our
interest  expense could be  materially  affected by future  fluctuations  in the
applicable interest rate. At June 30, 2002, we had $1.7 million in cash advances
outstanding  under the credit facility and $7.4 million was utilized in the form
of outstanding letters of credit.

         We are also  exposed  to risk  from a change in  interest  rates to the
extent we are required to refinance  existing fixed rate  indebtedness  at rates
higher than those prevailing at the time the existing indebtedness was incurred.
As of June 30, 2002, we had Senior Secured Notes totaling  $100.0 million due in
March 2006.  Annual interest of $11.4 million is payable  semi-annually in March
and  September.  At June 30, 2002, the fair value of the Senior Secured Notes is
approximately $85.0 million.



                                       18




PART II.   OTHER INFORMATION

ITEM 1.    Legal Proceedings

         336 Spa Park Inc. v. Abraham  Hirschfeld, Hirschfeld Realty Club Corp.,
328 E. 61 Club Corp. and The Sports Club Company,  Inc.,  Index No.  602609/00
(New York Supreme Court, County of New York). On June 20,2000, 336 Spa Park Inc.
("Plaintiff")filed a Summons and Complaint  ("Complaint")  commencing  an action
against  us for  tortious interference with a contract  for the lease of parking
facilities entered  into  between  Plaintiff and  Hirschfeld  Realty Club Corp.
and 328 E. 61 Club Corp. On January 2,2001,Plaintiff filed and served its Second
Amended  Complaint. Plaintiff is seeking  damages  against us in an amount to be
determined  at  trial,  but not less than  $100,000.   We intend to contest this
action  vigorously and discovery is now proceeding.  As a result, we are unable,
at  this  time,  to  estimate the likelihood that Plaintiff will prevail in this
matter.

         Other  Matters.   We  are  involved  in  various  claims  and  lawsuits
incidental to our business, including claims arising from accidents. However, in
the opinion of  management,  we are adequately  insured  against such claims and
lawsuits involving personal injuries,  and any ultimate liability arising out of
any such  proceedings  will not have a material  adverse effect on our financial
condition, cash flow or results of operations.

Item 2.           Changes in Securities

         None

Item 3.           Defaults upon Senior Securities

         None

Item 4.           Submission of Matters to a Vote of Security Holders

         The 2002  Annual  Meeting of  Stockholders  of the  Company was held on
August 2, 2002. The following matters were submitted to stockholders for a vote.


                                                                      For            Against         Abstained
                                                                                 (Shares Voted)
                                                                                                      
The  election  of  Nanette  Pattee  Francini  as  a  Class  II
director to serve for three years.............................     18,294,766                 0                0

The election of George J.  Vasilakos as a Class II director to
serve for three years.........................................     18,294,766                 0                0

The  election  of Charles A.  Norris as a Class II director to
serve for three years.........................................     18,294,766                 0                0

Approve the issuance of 3,500,000  shares of Common Stock upon
conversion of the Series B Convertible Preferred Stock sold
in March 2002.................................................     18,294,766                 0                0

Approve the issuance of 3,333,333  shares of Common Stock upon
conversion  of a newly created Series C Convertible Preferred
Stock.........................................................     18,294,766                 0                0





                                       19




Item 5.           Other Information

         None

Item 6.           Exhibits and Reports on Form 8-K

   a)    Exhibits

         Exhibit 99.1      Certification Pursuant to 18 U.S.C. Section 1350,
                           as Adopted Pursuant to Section 906 of the Sarbanes-
                           Oxley Act of 2002.

         Exhibit 99.2      Certification Pursuant to 18 U.S.C. Section 1350,
                           as Adopted Pursuant to Section 906 of the Sarbanes-
                           Oxley Act of 2002.

         Exhibit 99.3      Certification Pursuant to 18 U.S.C. Section 1350,
                           as Adopted Pursuant to Section 906 of the Sarbanes-
                           Oxley Act of 2002.

   b)    The following reports on Form 8-K have been filed since March 31, 2002:

         On June 13, 2002, we filed a report on Form 8-K announcing that on June
5,  2002,  the  Company's  Board of  Directors  unanimously  elected  George  J.
Vasilakos as a member of the Board to fill the vacancy created when the Board of
Directors was increased in size from six to seven members.

         On May 31, 2002, we filed a report on Form 8-K  announcing  that on May
31,  2002,  the  Company  amended  its credit  agreement  with  Comerica  Bank -
California.  The amendment extended the maturity date of the credit agreement to
August 31,  2002 and  reduced the credit  facility  from $15.0  million to $10.0
million.

         On August 12, 2002, we filed a report on Form 8-K  announcing  that on
 August 2, 2002,   the Company's  stockholders  elected  Charles A. Norris as a
 member of the Board.  Mr. Norris  replaces Mr. Dennison Veru who did not stand
 for re-election.







                                       20




                                   SIGNATURES



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




                              THE SPORTS CLUB COMPANY, INC.


Date: August 14, 2002         by    /s/ Rex A. Licklider
                                    ----------------------------------------
                                    Rex A. Licklider
                                    Vice Chairman of the Board
                                    And Co-Chief Executive Officer
                                    (Principal Executive Officer)

Date: August 14, 2002         by    /s/ Michael Talla
                                    ----------------------------------------
                                    D. Michael Talla
                                    Chairman of the Board
                                    And Co-Chief Executive Officer
                                    (Principle Executive Officer)

Date: August 14, 2002         by    /s/ Timothy M. O'Brien
                                    ----------------------------------------
                                    Timothy M. O'Brien
                                    Chief Financial Officer
                                    (Principal Financial and Accounting
                                    Officer)





                                       21




                                  EXHIBIT 99.1



                           CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of The Sports Club Company,  Inc. (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities  and Exchange  Commission  on the date hereof (the  "Report"),  I, D.
Michael Talla, Co-Chief Executive Officer of the Company,  certify,  pursuant to
18 U.S.C.  1350, as adopted pursuant to 906 of the  Sarbanes-Oxley  Act of 2002,
that:

         (1) The Report fully complies with the  requirements  of section 13 (a)
or 15 (d) of the Securities Exchange Act of 1934; and

         (2) The  information  contained in the Report fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.

/s/ D. Michael Talla

D. Michael Talla
Co-Chief Executive Officer
August 14, 2002




                                       22




                                  EXHIBIT 99.2



                            CERTIFICATION PURSUANT TO
                              18 U.S.C. SECTION 1350,
                              AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of The Sports Club Company,  Inc. (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities and Exchange Commission on the date hereof (the "Report"),  I, Rex A.
Licklider,  Co-Chief Executive Officer of the Company,  certify,  pursuant to 18
U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act of 2002, that:

         (1) The Report fully complies with the  requirements  of section 13 (a)
or 15 (d) of the Securities Exchange Act of 1934; and

         (2) The  information  contained in the Report fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.

/s/ Rex A. Licklider

Rex A. Licklider
Co-Chief Executive Officer
August 14, 2002



                                       23




                                  EXHIBIT 99.3



                            CERTIFICATION PURSUANT TO
                              18 U.S.C. SECTION 1350,
                              AS ADOPTED PURSUANT TO
                   SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection  with the Quarterly  Report of The Sports Club Company,  Inc. (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities and Exchange Commission on the date hereof (the "Report"), I, Timothy
M. O'Brien,  Chief  Financial  Officer of the Company,  certify,  pursuant to 18
U.S.C. 1350, as adopted pursuant to 906 of the Sarbanes-Oxley Act of 2002, that:

         (1) The Report fully complies with the  requirements  of section 13 (a)
or 15 (d) of the Securities Exchange Act of 1934; and

         (2) The  information  contained in the Report fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.

/s/ Timothy M. O'Brien

Timothy M. O'Brien
Chief Financial Officer
August 14, 2002





                                       24