29



                                  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 September 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                            November 13, 2002
        ------------------------                 ---------------------
              Common Stock,                           18,095,953
        par value $.01 per share






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




                                                                                       December 31,     September 30,
                                       ASSETS                                              2001             2002
                                                                                           ----             ----

                                                                                                
Current assets:
Cash and cash equivalents                                                            $     1,482      $     3,149
Accounts receivable, net of allowance for doubtful accounts
    of $318 and $514 at December 31, 2001 and September 30, 2002, respectively             4,840            3,735
Inventories                                                                                1,225            1,188
Other current assets                                                                         734            1,545
                                                                                     -----------      -----------
    Total current assets                                                                   8,281            9,617

Property and equipment, at cost, net of accumulated depreciation and
  amortization of $30,559 and $38,009 at December 31, 2001 and
  September 30, 2002, respectively                                                       170,893          158,949
Costs in excess of net assets acquired, less accumulated amortization
  of $2,531 at December 31, 2001 and September 30, 2002                                   12,794           12,794
Other assets, at cost, net                                                                 5,240            7,278
                                                                                     -----------      -----------
                                                                                     $   197,208      $   188,638
                                                                                     ===========      ===========
                        LIABILITIES AND SHAREHOLDERS' EQUITY


Current liabilities:
Current installments of notes payable and equipment financing loans                  $    11,449      $     2,110
Accounts payable                                                                           3,028            2,251
Accrued liabilities                                                                       11,353            9,910
Deferred membership revenues                                                              13,670           12,766
                                                                                     -----------      -----------
    Total current liabilities                                                             39,500           27,037

Notes payable and equipment financing loans,
  less current installments                                                              104,042          102,440
Deferred lease obligations                                                                 4,982            8,671
Minority interest                                                                            600              600
                                                                                     -----------      -----------
Total liabilities                                                                        149,124          138,748

Commitments and contingencies

Redeemable preferred stock, $.01 par value, 10,500 shares authorized; 10,500
  shares issued and outstanding at September 30, 2002 (liquidation preference
  of $11,011 at September 30, 2002)                                                           --           10,468

Shareholders' equity:
Preferred stock, $.01 par value, 1,000,000 shares and 984,500 shares authorized
    at December 31, 2001 and September 30, 2002, respectively;
    no shares issued or outstanding                                                           --               --
Preferred stock, $.01 par value, 5,000 shares authorized; 5,000 shares issued and
   outstanding at September 30, 2002 (liquidation preference of $5,026
   at September 30, 2002)                                                                     --            5,000
Common stock, $.01 par value, 40,000,000 shares authorized;
   21,060,717 shares issued at December 31, 2001 and September 30, 2002                      211              211
Additional paid-in capital                                                               102,764          102,205
Accumulated deficit                                                                      (39,481)         (52,810)
Treasury stock, at cost, 3,045,360 and 2,964,764 shares at
   December 31, 2001 and September 30, 2002, respectively                                (15,410)         (15,184)
                                                                                     ------------     ------------
      Shareholders' equity                                                                48,084           39,422
                                                                                     -----------      -----------
                                                                                     $   197,208      $   188,638
                                                                                     ===========      ===========

                See accompanying notes to condensed consolidated
                             financial statements.


                                       1






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




                                                            Three Months Ended         Nine Months Ended
                                                              September 30,              September 30,
                                                            2001         2002         2001         2002
                                                            ----         ----         ----         ----


                                                                                    
Revenues                                                 $    24,041  $  30,272   $    72,663   $    90,313

Operating expenses:
   Direct                                                     20,417     24,786        62,476        75,682
   General and administrative                                  2,125      1,915         6,787         5,669
   Selling                                                       739      1,086         2,958         3,667
   Depreciation and amortization                               2,873      2,919         8,436         8,890
   Pre-opening expenses                                        2,391         --         4,491           130
                                                         -----------  ---------   -----------   -----------
     Total operating expenses                                 28,545     30,706        85,148        94,038
                                                         -----------  ---------   -----------   -----------
       Loss from operations                                  (4,504)       (434)      (12,485)      (3,725)

Other expenses (income):
   Interest, net                                               3,103      3,305         9,225        10,032
   Minority interests                                             38         38           113           113
   Non-recurring items                                            --        (97)         (397)         (97)
                                                         -----------  ----------  ------------  -----------

      Loss before income taxes                               (7,645)     (3,680)      (21,426)     (13,773)

Income tax benefit (expense)                                   2,962        (76)        8,252           444
                                                         -----------  ----------  -----------   -----------

       Net loss                                              (4,683)     (3,756)     (13,174)      (13,329)

Dividends on preferred stock                                      --        264            --           537
                                                         -----------  ---------   -----------   -----------

       Net loss attributable to common shareholders      $   (4,683)  $  (4,020)  $  (13,174)   $  (13,866)
                                                         ===========  ==========  ===========   ===========

Net loss per share:
   Basic and diluted                                     $    (0.26)  $   (0.22)  $    (0.73)   $    (0.77)
                                                         ===========  ==========  ===========   ===========

Weighted average shares outstanding:
   Basic and diluted                                          17,963      18,096       17,929        18,073
                                                         ===========  ==========  ===========   ===========

                See accompanying notes to condensed consolidated
                             financial statements.





                                       2




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


                                                                                             Nine Months Ended
                                                                                               September 30,
                                                                                          2001              2002
                                                                                          ----              ----

                                                                                                
Cash flows provided by (used in) operating activities:
    Net loss                                                                         $    (13,174)    $    (13,329)
    Adjustments to reconcile net loss to net cash
    used in operating activities:
        Depreciation and amortization                                                       8,436            8,890
        Deferred tax benefit                                                               (8,478)              --
        (Increase) decrease in:
           Accounts receivable, net                                                          (531)             941
           Inventories                                                                        873              (69)
           Other current assets                                                             1,877             (823)
            Other assets, net                                                                 268           (2,052)
        Increase (decrease) in:
           Accounts payable                                                                   939             (527)
           Accrued liabilities                                                             (1,291)          (1,760)
           Deferred membership revenues                                                     1,884             (578)
           Deferred lease obligations                                                       3,847            3,689
                                                                                     ------------     ------------
               Net cash used in operating activities                                       (5,350)          (5,618)

Cash flows provided by (used in) investing activities:
        Capital expenditures                                                              (14,444)          (5,859)
        Decrease in restricted cash                                                         6,608               --
        Distributions from unconsolidated subsidiary                                           32               --
        Increase in due from affiliates                                                        --              (13)
        Proceeds from sale of Houston real estate-net of costs                                 --            3,036
        Proceeds from sale of The Sports Club/Las Vegas-net of costs                           --            6,154
                                                                                     ------------     ------------
               Net cash provided by (used in) investing activities                         (7,804)           3,318

Cash flows provided by financing activities:
        Exercise of employee stock options                                                      5               --
        Proceeds from issuance of Preferred Stock, net of costs                                --           14,908
        Proceeds from notes payable and equipment financing loans                          15,809           21,725
        Repayments of notes payable and equipment financing loans                         (11,263)         (32,666)
                                                                                     -------------    -------------
               Net cash provided by financing activities                                    4,551            3,967
                                                                                     ------------     ------------
               Net increase (decrease) in cash and cash equivalents                        (8,603)           1,667
Cash and cash equivalents at beginning of period                                           11,059            1,482
                                                                                     ------------     ------------
Cash and cash equivalents at end of period                                           $      2,456     $      3,149
                                                                                     ============     ============

Supplemental disclosure of cash flow information:
        Cash paid for interest                                                       $     11,879     $     11,803
                                                                                     ============     ============
        Cash paid for income taxes                                                   $        533     $        242
                                                                                     ============     ============

                See accompanying notes to condensed consolidated
                             financial statements.






                                       3





                          THE SPORTS CLUB COMPANY, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    December 31, 2001 and September 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 nine-month
periods ended September 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  September  30,
2002, cash and cash equivalents were $3.1 million.

3. Notes Payable and Equipment Financing Loans

     Notes payable and equipment financing loans are summarized as follows:


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

                                                                           
     Senior Secured Notes (a)............................    $      100,000      $      100,000
     Equipment financing loans (b).......................             6,023               4,550
     Other note payable (c)..............................               963                  --
     Credit Line (Note 4 Bank Credit Facility)...........             8,505                  --
                                                             --------------      --------------
                                                                    115,491             104,550
     Less current installments...........................            11,449               2,110
                                                             --------------      --------------
                                                             $      104,042      $      102,440

                                                             ==============      ==============

---------

         (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 September 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 November 8, 2002,  the Company  amended its Loan Agreement with Comerica
Bank -  California  effective  as of October 31,  2002.  The  amended  agreement
extends the maturity date of the Company's  credit  facility  until  November 1,
2003.  Certain  financial  covenants  regarding  Effective  Tangible  Net Worth,
Unsubordinated  Liabilities  to Effective  Tangible Net Worth and minimum EBITDA
levels  have also been  revised.  At  September  30,  2002,  the  Company was in
compliance with all required covenants.  The credit facility bears interest at a
variable rate of LIBOR plus 2 1/4% or the Bank's prime rate (4 3/4% at September
30, 2002). The loans are secured by all the assets of The Sports Club/Irvine and
are guaranteed by three of the Company's major stockholders.

     The loan  agreement  amendment  added  KASCY,  L.P.,  an affiliate of Kayne
Anderson Capital Advisors, L.P. as a lending participant in the credit facility.
Kayne Anderson Capital  Advisors,  L.P. and certain of its affiliates own all of
the Company's Series B Redeemable Preferred Stock. The credit facility increases
from  $10.0  million  to  $15.0  million  once  KASCY,  L.P.  satisfies  certain
regulatory  requirements.  This is  anticipated to be  accomplished  in the next
several months.

     At September 30, 2002, no cash advances were outstanding  under this credit
facility and $7.4 million was utilized in the form of letters of credit, leaving
$2.6 million available for future borrowings.

5. Net Loss per Share

     Basicloss 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


                                       5


equivalents.  For the quarter and nine months ended  September  30, 2002,  there
were   3,220,038  and   2,374,827   anti-dilutive   common  stock   equivalents,
respectively.  For the quarter and nine months  September  30, 2001,  there were
1,333,630 and 1,477,418 anti-dilutive common stock equivalents, respectively.

6. Income Tax Benefit

     The income tax benefit  recorded  for the nine months ended  September  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 carry
back 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 do accrue at the annual rate of $90.00 per share.  Such  dividends are
cumulative but do not accrue interest and at the Company's  option,  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 and pari passu with holders of the Series C Preferred Stock,
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 September 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.............................                       49
Accrued and unpaid dividends accretion.................                      511
                                                           ---------------------
     Total carrying value                                  $              10,468
                                                           =====================

                                       6



8.  Preferred Stock

     On  September  6,  2002,  the  Company  completed  a $5.0  million  private
placement of a newly created series of Convertible  Preferred Stock. The Company
received  $5.0 million in cash and issued  5,000 shares of Series C  Convertible
Preferred Stock, $.01 par value ("Series C Convertible  Preferred"),  at a price
of $1,000 per share. Dividends are earned at an annual rate of $90.00 per share.
Dividends  are  payable  when and as declared  by the Board of  Directors.  Such
dividends  are  cumulative,  but do not  accrue  interest  and at the  Company's
option,  may be paid in  cash or  additional  shares  of  Series  C  Convertible
Preferred.  The Series C Convertible 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  1,666,667  shares of Common Stock if 100% of the
Series C Convertible Preferred is converted at that price). Upon conversion, any
earned and unpaid  dividends would become payable.  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").  At the  option  of the  Company  the  Series C  Convertible
Preferred Stock may be redeemed in whole or in part by paying in cash the sum of
$1,000 per share plus any earned and unpaid dividends. In the event the Series C
Convertible  Preferred is redeemed  before  September 6, 2005,  the holders will
receive a warrant  to  purchase  shares of Common  Stock at a price of $3.00 per
share,  exercisable  before September 6, 2007. In the event of liquidation,  the
Series C  Convertible  Preferred  holders are entitled to receive,  prior and in
preference  to any  distribution  to common  shareholders,  and pari  passu with
holders of the Series B  Preferred,  an amount equal to $1,000 for each share of
Series  C  Convertible  Preferred  then  outstanding,  plus  earned  and  unpaid
dividends.


9.  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.

     Kalili v. The Sports Club Company,  et al., Case No. LASC073849.  Plaintiff
Tom Kalili,  a former  member of The Sports  Club/LA - Los  Angeles,  filed this
action on September 9, 2002 in Los Angeles County Superior Court.  The complaint
alleges claims for breach of contract, civil rights violations,  defamation, and
interference  with  prospective  economic  advantage  arising from Mr.  Kalili's
membership termination.  Plaintiff alleges that he was terminated because of his
ethnic  descent and that the stated  reason for his  termination - a substantial
infraction  of the Club  Bylaws  - was  pretextual.  The  Company  believes  the
complaint is entirely without merit and intends to vigorously defend the action.
It has  tendered  defense  under  both  its  commercial  general  liability  and
employment practices insurance policies and anticipates that the defense will be
accepted with a reservation of rights.


                                       7



     Patterson  Cleaning  Services v. The Sports Club Company,  Civil Action No.
02-4750.  Plaintiff  Patterson  Cleaning  Services,  a former  cleaning  service
retained by The Sports  Club/LA - Boston,  filed this action on October 21, 2002
in Suffolk County  Superior  Court.  The Complaint  alleges claims for breach of
contract  and  related  claims  stemming  from  the  Company's   termination  of
Patterson's  cleaning services.  The Company contends that Patterson's  services
were properly  terminated  pursuant to the agreement.  The Company  believes the
case is entirely  without merit and has tendered  defense  under its  commercial
general liability insurance policy, and anticipates the defense will be accepted
with a reservation of rights.

     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.

10. 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  nine-months
ended September 30, 2001 and 2002 ($ in thousands, except per share amounts):



                                                             Three Months Ended            Nine Months Ended
                                                               September 30,                 September 30,
                                                               -------------                 -------------
                                                            2001           2002           2001          2002
                                                            ----           ----           ----          ----

                                                                                        
Reported net loss                                       $   (4,683)    $   (3,756)    $  (13,174)   $  (13,329)
Add back: Goodwill amortization, net of tax                     76             --            228            --
                                                        ----------     ----------     ----------    ----------
Adjusted net loss                                       $   (4,607)    $   (3,756)    $  (12,946)   $  (13,329)
                                                        ===========    ===========    ===========   ===========

Reported basic and diluted
    loss per share                                      $    (0.26)    $    (0.22)    $    (0.73)   $    (0.77)
                                                        ===========    ===========    ===========   ===========

Adjusted basic and diluted
    loss per share                                      $    (0.26)    $    (0.22)    $    (0.72)   $    (0.77)
                                                        ===========    ===========    ===========   ===========


     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


                                       8


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.

     In June 2002, the Financial Accounting Standards Board issued SFAS No. 146,
"Accounting for Costs Associated with Exit or Disposal  Activities." SFAS No.146
supersedes previous accounting guidance,  principally Emerging Issues Task Force
Issue ("EITF") No. 94-3, "Liability Recognition for Certain Employee Termination
Benefits and Other Costs to Exit an Activity  (including  Certain Costs Incurred
in a  Restructuring)."  SFAS No.  146  requires  that the  liability  for  costs
associated with an exit or disposal activity be initially measured at fair value
and  recognized  when the liability is incurred.  The provisions of SFAS No. 146
are  required  to be  applied  prospectively  to  exit  or  disposal  activities
initiated  after  December  31, 2002.  The adoption of Statement  No. 146 is not
expected to have a material impact on the Company's financial statements.


                                       9


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 nine months
ended  September  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  September  30, 2002 to Three  Months  Ended
September 30, 2001.

     Our  revenues for the three months  ended  September  30, 2002,  were $30.3
million,  compared to $24.1  million for the same period in 2001, an increase of
$6.2 million or 25.9%.  Revenue increased by $5.8 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, by $1.4 million as a result of  membership  growth
at the three Sports  Club/LA Clubs opened in 2000 and by $743,000 as a result of
dues  increases and ancillary  revenue growth at our other Sports Club/LA Clubs.
Revenue decreased by $1.5 million as a result of the sale of The Sports Club/Las
Vegas on January 31,  2002,  and by $206,000  due to the  transfer of our retail
operations to outside third party vendors.



                                       10




     Our direct  expenses  increased  by $4.4  million to $24.8  million for the
three months ended September 30, 2002,  versus $20.4 million for the same period
in 2001.  Direct expenses  increased by $6.0 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  $258,000  as a result of an  increase  in
expenses associated with the membership growth at the three Sports Club/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 $198,000 due to the transfer of
our retail  operations  to outside  third  party  vendors and by $176,000 at our
other Sports Club/LA Clubs and our SportsMed subsidiary primarily as a result of
cost cutting  measures we  implemented.  Direct expenses as a percent of revenue
for the three months ended September 30, 2002, decreased to 81.9% from 84.9% for
the same period in 2001. As membership levels and therefore revenues increase at
The Sports Club/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  September  30,  2002,  versus $2.1 million for the same period in
2001, a decrease of $210,000 or 9.9%.  Our general and  administrative  expenses
decreased by $194,000 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 $157,000 as a result of expense  cutting
measures that have reduced our payroll and payroll related expenses. General and
administrative  expenses  increased  by  $141,000  primarily  as a  result  of a
reduction in corporate  office overhead  capitalized on certain  development and
information systems projects. General and administrative expenses decreased as a
percentage  of revenue to 6.3% for the three  months ended  September  30, 2002,
from  8.8%  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 $1.1 million for the three months ended September
30, 2002,  versus  $739,000 for the same period in 2001, an increase of $347,000
or  47.0%.  The  increase  in  selling  expenses  was  the  result  of  expanded
advertising  and  promotion  efforts at the five Sports  Club/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  September 30, 2002 at these five most recently  opened Clubs increased by
$451,000 when compared to the same period in 2001. Selling expenses decreased by
$108,000  as a result of the sale of The Sports  Club/Las  Vegas on January  31,
2002.  Selling  expenses  increased as a  percentage  of revenue to 3.6% for the
three months ended September 30, 2002, from 3.1% for the same period in 2001.

     Our depreciation and  amortization  expenses  increased by $46,000 and were
$2.9 million for the three months ended  September  30, 2002.  Depreciation  and
amortization  expenses increased by $176,000,  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 $262,000 at our corporate headquarters,  primarily due
to the start of amortization  on our recently  installed  membership  accounting
software.  Depreciation  and  amortization  expenses  decreased  by $96,000 as a
result of the sale of The  Sports  Club/Las  Vegas on  January  31,  2002 and by
$172,000  at our other  Sports  Club/LA  Clubs  primarily  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 indefinite
lived intangibles no longer be amortized against earnings.


                                       11


     Due to the  completion  of our  Clubs  under  development,  there  were  no
pre-opening expenses for the three months ended September 30, 2002.  Pre-opening
expenses  by Club for the three  months  ended  September  30,  2001,  were $1.2
million at The Sports  Club/LA - Boston and $1.2 million at The Sports Club/LA -
San Francisco.

     We incurred net interest expense of $3.3 million for the three months ended
September 30, 2002, versus $3.1 million for the same period in 2001, an increase
of   $202,000.   Net  interest   expense   increased  by  $252,000  due  to  our
discontinuance of capitalizing  interest costs on Sports Clubs under development
after the last Sports  Club/LA  Club was opened in October  2001.  Net  interest
expense  increased  by $32,000 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  $47,000  decrease  in net  interest  expense  due to
decreased  usage of our Bank credit  facility  and a $35,000  decrease  due to a
reduction of equipment financing loans.

     We recorded a  non-recurring  gain of  $97,000,  related to the sale of the
Houston,  Texas site,  during the three months  ended  September  30, 2002.  The
Houston, Texas site was sold on August 30, 2002.

     The tax provision  recorded for the three months ended  September 30, 2002,
is  comprised  of New York City and New York  State  income  taxes  incurred  on
pre-tax earnings at our 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 September 30, 2002. After the New York State and City tax
provision,  our loss for the three months  ended  September  30, 2002,  was $3.8
million or $0.22 per basic and diluted  share.  Our estimated  federal and state
income tax benefit rate was 38.7% for the three months ended September 30, 2001,
resulting in a net loss of $4.7 million or $0.26 per basic and diluted share.

Comparison of Nine Months Ended September 30, 2002 to Nine Months Ended
September 30, 2001.

     Our  revenues  for the nine months ended  September  30,  2002,  were $90.3
million,  compared to $72.7  million for the same period in 2001, an increase of
$17.6 million or 24.3%.  Revenue increased by $18.9 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 $3.9 million as a result
of membership  growth at the three Sports Club/LA Clubs opened in 2000.  Revenue
decreased by $4.1 million as a result of the sale of The Sports  Club/Las  Vegas
on  January  31,  2002,  by  $1.4  million  due to the  transfer  of our  retail
operations to outside  third party vendors and revenue  increased by $325,000 at
our other Sports Clubs and our SportsMed subsidiary primarily due to an increase
in private training revenues partially offset by a decrease in food and beverage
revenues at the Reebok Sports Club/NY and The Sports Club/Irvine.

     Our direct  expenses  increased by $13.2  million to $75.7  million for the
nine months ended  September 30, 2002,  versus $62.5 million for the same period
in 2001. Direct expenses  increased by $19.7 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  $417,000  as a result of an  increase in
expenses associated with the membership growth at the three Sports Club/LA Clubs
opened in 2000. Direct expenses decreased by $4.0 million due to the sale of The
Sports  Club/Las  Vegas on January 31, 2002, by $1.3 million due to the transfer
of our retail  operations  to outside third party vendors and by $1.6 million at
our other Sports  Clubs


                                       12



and our SportsMed  subsidiary  primarily as a result of cost cutting measures we
implemented,  the closing of our SportsMed Agoura Hills location and a reduction
in costs  associated  with the  decrease in food and beverage  revenues.  Direct
expenses as a percent of revenue for the nine months ended  September  30, 2002,
decreased to 83.8% from 86.0% for the same period in 2001. As membership  levels
and therefore  revenues  increase at The Sports Club/LA Clubs opened in 2000 and
2001, the direct expense percentage should continue to decrease.

     Our  general and  administrative  expenses  were $5.7  million for the nine
months  ended  September  30,  2002,  versus $6.8 million for the same period in
2001,  a decrease  of $1.1  million or 16.5%.  Our  general  and  administrative
expenses  decreased  by  $808,000  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 $729,000 as a result of expense
cutting  measures  that have reduced our payroll and payroll  related  expenses.
General and administrative  expenses increased by $419,000 primarily as a result
of higher corporate office rent, increased insurance premiums and a reduction in
corporate  office  overhead  capitalized on certain  development and information
systems projects.  General and administrative expenses decreased as a percentage
of revenue to 6.3% for the nine months ended  September 30, 2002,  from 9.3% 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 $3.7 million for the nine months ended September
30,  2002,  versus  $3.0  million  for the same  period in 2001,  an increase of
$709,000 or 24.0%.  The increase in selling  expenses was the result of expanded
advertising  and  promotion  efforts at the five Sports  Club/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 nine months
ended  September 30, 2002 at these five most recently  opened Clubs increased by
$1.1  million  when  compared  to the  same  period  in 2001.  Selling  expenses
decreased  by $328,000 as a result of the sale of The Sports  Club/Las  Vegas on
January 31, 2002 and selling  expenses were  $103,000  lower at our other Sports
Club/LA Clubs and our SportsMed subsidiary.  Selling expenses as a percentage of
revenue for the nine months ended  September  30,  2002,  versus the nine months
ended September 30, 2001, remained at 4.1%.

     Our depreciation  and amortization  expenses were $8.9 million for the nine
months  ended  September  30,  2002,  versus $8.4 million for the same period in
2001, an increase of $454,000 or 5.4%.  Depreciation and  amortization  expenses
increased by $606,000, 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  $794,000  at our  corporate  headquarters,  primarily  due to the  start  of
amortization  on  our  recently  installed   membership   accounting   software.
Depreciation and amortization  expenses decreased by $248,000 as a result of the
sale of The Sports  Club/Las  Vegas on January  31,  2002 and by $327,000 at our
other Sports Club/LA Clubs primarily due to assets  becoming fully  depreciated.
Depreciation  and  amortization  expense  also  decreased by $371,000 due to the
adoption of Statement  of  Financial  Accounting  Standards  No. 142,  effective
January 1, 2002, that requires  goodwill and other indefinite lived  intangibles
no longer be amortized against earnings.

     Pre-opening  expenses were $130,000 for the nine months ended September 30,
2002, versus $4.5 million for the same period in 2001.  Pre-opening expenses for
the nine months  ended  September  30, 2002,  consisted  of legal fees  incurred
related  to a  possible  club site on Long  Island in New  York.  We have  since
terminated our interest in this site.  Pre-opening


                                       13


expenses by Club for the nine months ended September 30, 2001, were $2.3 million
at The  Sports  Club/LA - Boston and $2.2  million  at The Sports  Club/LA - San
Francisco.

     We incurred net interest expense of $10.0 million for the nine months ended
September 30, 2002, versus $9.2 million for the same period in 2001, an increase
of   $806,000.   Net  interest   expense   increased  by  $496,000  due  to  our
discontinuance of capitalizing  interest costs on Sports Clubs under development
after the last Sports  Club/LA  Club was opened in October  2001.  Net  interest
expense  increased by $328,000,  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  $92,000  increase  in net  interest  expense  due to
increased  usage and  shareholder  loan guarantee fees  associated with our Bank
credit  facility  and a  $110,000  decrease  due  to a  reduction  of  equipment
financing loans.

     We recorded a  non-recurring  gain of  $97,000,  related to the sale of the
Houston,  Texas site,  during the nine months  ended  September  30,  2002.  The
Houston,  Texas site was sold on August 30,  2002.  We recorded a  non-recurring
gain  of  $397,000  during  the  nine  months  ended  September  30,  2001.  The
non-recurring  gain 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 nine months ended  September 30, 2002, is
comprised of a $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 our Reebok
Sports  Club/NY.  We did not record any deferred tax benefit related to our loss
incurred for the nine months ended  September  30, 2002.  After the tax benefit,
our loss for the nine months  ended  September  30, 2002,  was $13.3  million or
$0.77 per basic and diluted  share.  Our estimated  federal and state income tax
benefit rate was 38.5% for the nine months ended  September 30, 2001,  resulting
in a net loss of $13.2 million or $0.73 per basic and diluted share.

Liquidity and Capital Resources

Capital Requirements - Existing Operations

     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.  The Indenture requires us to make semi-annual interest payments
of $5.7 million on March 15th and September 15th of each year.

     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 September 30, 2002, the
unpaid  development  and  equipment  costs for these Clubs are  estimated  to be
approximately $488,000. These unpaid development and


                                       14


equipment costs are payable to outside third party  contractors and are included
in accounts payable as of September 30, 2002.

     We completed  construction  of a  restaurant/cafe  at The Sports  Club/LA -
Upper East Side in October 2002. At September 30, 2002,  approximately  $112,000
remains unpaid on this project.

     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  $300,000  during the next
year 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 nine months ended
September  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
sufficient  positive cash flows. Our ability to generate positive cash flow from
operating  activities is 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 $4.6 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 offer 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 were not required to make such an offer
as a result of the sale of The Sports Club/Las Vegas or the Houston real estate.


                                       15



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

Indenture interest........................................    $          11,375
Remaining construction costs of new Clubs.................                  600
Information system upgrades...............................                  300
Payments on long-term debt................................                2,110
                                                              -----------------
                                                              $          14,385
                                                              =================

Capital Requirements - New Clubs

     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  $8.5  million.  Due  to  our  limited
financial  resources,   we  are  seeking  development  partners  or  alternative
financing  (subject  to the  restrictions  in the  Indenture)  to  finance  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.

Cash and Credit Availability

     Our  September  30, 2002 cash  balance is $3.1  million.  In  addition,  we
received a $900,000  federal income tax refund during October 2002 and we expect
to convert $2.5 million of assets currently  classified as "other assets" on our
September 30, 2002 balance sheet to cash within the next year.

     On November 8, 2002,  we amended our Loan  Agreement  with  Comerica Bank -
California  effective as of October 31, 2002. The amended  agreement extends the
maturity date of our credit facility until November 1, 2003. The credit facility
bears  interest at a variable rate of LIBOR plus 2 1/4% or the Bank's prime rate
(4 3/4% at September 30,  2002).  The loans are secured by all the assets of The
Sports Club/Irvine and are guaranteed by three of our major stockholders.

     The loan  agreement  amendment  added  KASCY,  L.P.,  an affiliate of Kayne
Anderson Capital Advisors, L.P. as a lending participant in the credit facility.
Kayne Anderson Capital  Advisors,  L.P. and certain of its affiliates own all of
our Series B Redeemable  Preferred  Stock.  The credit  facility  increases from
$10.0 million to $15.0 million once KASCY,  L.P.  satisfies  certain  regulatory
requirements. This is anticipated to be accomplished in the next several months.

     At September 30, 2002, no cash advances were outstanding  under this credit
facility and $7.4 million was utilized in the form of letters of credit, leaving
$2.6 million  available  for future  borrowings.  A further $5.0 million will be
available  for future  borrowing  once KASCY,  L.P.  becomes duly  licensed as a
lender and the credit line increases to $15.0 million.

     During the nine months ended  September 30, 2002, our operations  generated
$6.3 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,  before pre-opening


                                       16


expenses,  capital  expenditures  and debt  service  and that such  amount  will
increase as our new Clubs continue to mature.

     The Indenture allows us to incur up to $10.0 million of equipment financing
obligations.  At September 30, 2002, we had $4.6 million of equipment  financing
obligations  outstanding  and would be allowed to  finance  an  additional  $5.4
million with our equipment serving as collateral.

Summary

     During the nine months ended  September  30, 2002 we improved our liquidity
by completing $15.5 million in Preferred Stock issuances and completing the sale
of our  assets in Las Vegas,  Nevada  and  Houston,  Texas.  These  transactions
generated  $24.1 million of cash. We have also recently  renewed our bank credit
facility and  currently  have $2.6 million  available  for  borrowing  under the
agreement.  We  expect to soon  increase  our bank  agreement  by  another  $5.0
million.

     In our opinion,  our current  cash  balance at September  30, 2002 plus our
available  credit under our Bank credit  facility and our  projected  cash flows
before  capital  expenditures  and debt service are  estimated to be adequate to
cover our debt  service and  projected  on-going  capital  expenditures  for the
twelve  months ended  September  30, 2003.  If our  projected  cash flows before
capital expenditures and debt service do not meet our estimates or our available
credit under our Bank credit facility decreases or becomes  unavailable,  we may
need to sell additional assets or offer additional equity securities to meet our
cash flow needs through  September 30, 2003.  There can be no assurance  that we
would be able  raise  additional  capital  by  selling  additional  assets or by
offering  additional  equity  securities.  In order to  continue  to service our
interest  obligations  after  September  30, 2003 we will need to  increase  our
operating cash flows above the current levels or secure additional capital.

     Due to our limited financial  resources,  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 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.


                                       17



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.



                                       18




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 September 30, 2002, we had no 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
September 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 September 30, 2002, the fair value of the Senior Secured Notes
is approximately $90.0 million.

ITEM 4.           CONTROLS AND PROCEDURES

(a)  Evaluation of disclosure controls and procedures.

     The management of the Company,  including the Co-Chief  Executive  Officers
and Chief Financial  Officer,  have conducted an evaluation of the effectiveness
of the  Company's  disclosure  controls and  procedures  pursuant to Rule 13a-14
under the Securities  Exchange Act of 1934 as of a date (the "Evaluation  Date")
within  90 days  prior  to the  filing  date of this  report.  Based  upon  that
evaluation,   the  Co-Chief  Executive  Officers  and  Chief  Financial  Officer
concluded that, as of the Evaluation Date, the Company's disclosure controls and
procedures were effective in ensuring that all material  information relating to
the Company required to be filed in this quarterly report has been made known to
them in a timely manner.

(b)  Changes in internal controls.

     There  have been no  significant  changes  made in the  Company's  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the Evaluation Date.



                                       19




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.

     Kalili v. The Sports Club Company,  et al., Case No. LASC073849.  Plaintiff
Tom Kalili,  a former  member of The Sports  Club/LA - Los  Angeles,  filed this
action on September 9, 2002 in Los Angeles County Superior Court.  The complaint
alleges claims for breach of contract, civil rights violations,  defamation, and
interference  with  prospective  economic  advantage  arising from Mr.  Kalili's
membership termination.  Plaintiff alleges that he was terminated because of his
ethnic  descent and that the stated  reason for his  termination - a substantial
infraction  of the Club Bylaws - was  pretextual.  We believe the  complaint  is
entirely  without  merit and intend to  vigorously  defend the  action.  We have
tendered  defense under both our  commercial  general  liability and  employment
practices  insurance  policies and anticipate  that the defense will be accepted
with a reservation of rights.

     Patterson  Cleaning  Services v. The Sports Club Company,  Civil Action No.
02-4750.  Plaintiff  Patterson  Cleaning  Services,  a former  cleaning  service
retained by The Sports  Club/LA - Boston,  filed this action on October 21, 2002
in Suffolk County  Superior  Court.  The complaint  alleges claims for breach of
contract  and  related  claims  stemming  from our  termination  of  Patterson's
cleaning services. We contend that Patterson's services were properly terminated
pursuant to the  agreement.  We believe the case is entirely  without  merit and
have tendered defense under our commercial  general liability  insurance policy,
and anticipate the defense will be accepted with a reservation of rights.

     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

     On September 6, 2002,  we completed a $5.0 million  private  placement of a
newly created series of Convertible Preferred Stock. We received $5.0 million in
cash and issued 5,000 shares of Series C Convertible  Preferred Stock,  $.01 par
value  ("Series  C  Convertible  Preferred"),  at a price of $1,000  per  share.
Dividends are earned at the rate of $90.00 per share. Dividends are payable when
and as declared by the Board of Directors. Such dividends are cumulative, but do
not accrue interest and at our option,  may be paid in cash or additional shares
of Series C Convertible  Preferred.  The Series C Convertible  Preferred may, at
the option of the holder, be converted into shares of Common Stock at an initial
rate of $3.00 per share (resulting in the issuance of 1,666,667 shares of Common
Stock if 100% of the Series C Convertible Preferred is converted at that price).
Upon  conversion,  any earned and unpaid


                                       20


dividends would become payable.  The conversion price will be adjusted  downward
in the event we issue  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").  At our
option, the Series C Convertible  Preferred Stock may be redeemed in whole or in
part by paying in cash the sum of $1,000  per share  plus any  earned and unpaid
dividends.  In the event the Series C Convertible  Preferred is redeemed  before
September  6, 2005,  the holders  will  receive a warrant to purchase  shares of
Common  Stock at a price of $3.00 per share,  exercisable  before  September  6,
2007. In the event of liquidation,  the Series C Convertible  Preferred  holders
are entitled to receive,  prior and in preference to any  distribution to common
shareholders,  and pari passu with holders of the Series B Preferred,  an amount
equal  to  $1,000  for  each  share  of  Series  C  Convertible  Preferred  then
outstanding, plus earned and unpaid dividends.

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



Item 5.           Other Information

         None

Item 6.           Exhibits and Reports on Form 8-K

a)       Exhibits

         None.


                                       21


b)       The following reports on Form 8-K have been filed since June 30, 2002:

     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.

     On  September  4, 2002,  we filed a report on Form 8-K  announcing  that on
August 30, 2002,  the Company  amended its Loan  Agreement  with Comerica Bank -
California.  The amended  agreement  extends the maturity  date of the Company's
credit facility until October 31, 2002. Additionally,  the Company completed the
sale of its real estate in Houston, Texas to an unaffiliated buyer on August 30,
2002.  The Company  received  net proceeds of $3.0 million upon the close of the
transaction.

     On  September  9, 2002,  we filed a report on Form 8-K  announcing  that on
September 6, 2002,  the Company  completed a $5,000,000  private  placement of a
newly created class of Series C Convertible Preferred Stock.

     On November  12,  2002,  we filed a report on Form 8-K  announcing  that on
November 8, 2002, we amended our Loan  Agreement with Comerica Bank - California
effective as of October 31,  2002.  The amended  agreement  extends the maturity
date of our credit facility until November 1, 2003. Certain financial  covenants
regarding Effective Tangible Net Worth,  Unsubordinated Liabilities to Effective
Tangible Net Worth and minimum  EBITDA levels have also been  revised.  The loan
agreement  amendment added KASCY,  L.P., an affiliate of Kayne Anderson  Capital
Advisors,  L.P. as a lending participant in the credit facility.  Kayne Anderson
Capital  Advisors,  L.P. and certain of its  affiliates  own all of our Series B
Redeemable  Preferred Stock. The credit facility increases from $10.0 million to
$15.0 million once KASCY, L.P. satisfies certain regulatory  requirements.  This
is anticipated to be accomplished in the next several months.







                                       22




                                   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: November 13, 2002               by    /s/ Rex A. Licklider
                                            -----------------------------------
                                            Rex A. Licklider
                                            Vice Chairman of the Board
                                            And Co-Chief Executive Officer
                                            (Principal Executive Officer)

Date: November 13, 2002               by    /s/ Michael Talla
                                            -----------------------------------
                                            D. Michael Talla
                                            Chairman of the Board
                                            And Co-Chief Executive Officer
                                            (Principal Executive Officer)

Date: November 13, 2002               by    /s/ Timothy M. O'Brien
                                            -----------------------------------
                                            Timothy M. O'Brien
                                            Chief Financial Officer
                                            (Principal Financial and Accounting
                                            Officer)





                                       23




                                  CERTIFICATION

I, D. Michael Talla, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a)       designed such disclosure controls and procedures to ensure that
         material information relating to the registrant is made known to us by
         others within the registrant, particularly during the period in which
         this quarterly report is being prepared;

              b) evaluated the effectiveness of the registrant's disclosure
         controls and procedures as of a date within 90 days prior to the filing
         date of this quarterly report (the "Evaluation Date"); and

              c) presented in this quarterly report our conclusions about the
         effectiveness of the disclosure controls and procedures based on our
         evaluation as of the Evaluation Date;

     5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

              a) all significant deficiencies in the design or operation of
         internal controls which could adversely affect the registrant's ability
         to record, process, summarize and report financial data and have
         identified for the registrant's auditors any material weaknesses in
         internal controls; and


                                       24


              b) any fraud, whether or not material, that involves management or
         other employees who have a significant role in the registrant's
         internal controls; and

     6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                /s/ D. Michael Talla
                                      ------------------------------------------
                                      ------------------------------------------
                                                  D. Michael Talla
                                             Co-Chief Executive Officer
Date: November 13, 2002




                                       25





                                  CERTIFICATION

I, Rex A. Licklider, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
information  relating to the registrant is made known to us by others within the
registrant,  particularly  during the period in which this  quarterly  report is
being prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date;

     5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

              a) all significant deficiencies in the design or operation of
         internal controls which could adversely affect the registrant's ability
         to record, process, summarize and report financial data and have
         identified for the registrant's auditors any material weaknesses in
         internal controls; and


                                       26



              b) any fraud, whether or not material, that involves management or
         other employees who have a significant role in the registrant's
         internal controls; and

     6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                       /s/ Rex A. Licklider
                                               ---------------------------------
                                               ---------------------------------
                                                         Rex A. Licklider
                                                    Co-Chief Executive Officer
Date: November 13, 2002




                                       27






                                  CERTIFICATION

I, Timothy M. O'Brien, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of The Sports Club
Company, Inc.

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this quarterly
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
information  relating to the registrant is made known to us by others within the
registrant,  particularly  during the period in which this  quarterly  report is
being prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
effectiveness of the disclosure  controls and procedures based on our evaluation
as of the Evaluation Date;

     5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

     a) all  significant  deficiencies  in the design or  operation  of internal
controls  which  could  adversely  affect  the  registrant's  ability to record,
process,  summarize  and  report  financial  data  and have  identified  for the
registrant's auditors any material weaknesses in internal controls; and


                                       28


     b) any fraud,  whether or not material,  that involves  management or other
employees who have a significant role in the registrant's internal controls; and

     6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

                                                    /s/ Timothy M. O'Brien
                                            ------------------------------------
                                            ------------------------------------
                                                      Timothy M. O'Brien
                                                   Chief Financial Officer
Date: November 13, 2002

                                       29