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 June 30, 2003
                            Commission File # 1-13290


                          THE SPORTS CLUB COMPANY, INC.

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

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

                                 (310) 479-5200



     Indicate  by check  mark  whether  the  company  (1) has filed all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934,  during the  preceding  12 months  (or for such  shorter  period  that the
company was  required  to file such  reports)  and (2) has been  subject to such
filing requirements for the past 90 days.



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




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



                                                   Shares
                                               Outstanding at
              Class                            August 13, 2003
--------------------------------       --------------------------------
          Common Stock,                          18,369,649
    par value $.01 per share






                          THE SPORTS CLUB COMPANY, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                       December 31, 2002 and June 30, 2003
                    (Amounts in thousands, except share data)
                                   (Unaudited)


                                                                                        December 31,        June 30,
                                       ASSETS                                               2002              2003
                                                                                            ----              ----
                                                                                                  
Current assets:
Cash and cash equivalents                                                            $     3,185        $     7,791
Accounts receivable, net of allowance for doubtful accounts
     of $534 and $552 at December 31, 2002 and June 30, 2003, respectively                 3,951              3,422
Inventories                                                                                1,169              1,293
Other current assets                                                                       1,148              1,042
                                                                                     -----------        -----------
    Total current assets                                                                   9,453             13,548

Property and equipment, at cost, net of accumulated depreciation and
    amortization of $41,119 and $47,040 at December 31, 2002 and
    June 30, 2003, respectively                                                          156,630            155,018
Costs in excess of net assets acquired, less accumulated amortization
    of $2,531 at December 31, 2002 and June 30, 2003                                      12,794             12,794
Restricted cash                                                                              227              5,427
Other assets                                                                               7,282              8,550
                                                                                     -----------        -----------
                                                                                     $   186,386        $   195,337
                                                                                     ===========        ===========





                        LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                                  
Current liabilities:
Current installments of notes payable and equipment
    financing loans                                                                  $     2,158        $     2,446
Accounts payable                                                                           2,545              1,311
Accrued liabilities                                                                       12,657             12,112
Deferred revenues                                                                         18,231             17,488
                                                                                     -----------        -----------
    Total current liabilities                                                             35,591             33,357

Notes payable and equipment financing loans,
    less current installments                                                            101,882            120,538
Deferred lease obligations                                                                 8,307              8,585
Minority interest                                                                            600                600
                                                                                     -----------        -----------
Total liabilities                                                                        146,380            163,080

Commitments and contingencies

Redeemable preferred stock, $.01 par value, 10,500 shares authorized; 10,500
    shares issued and outstanding (liquidation preference of $11,248 and
    $11,723 at December 31, 2002 and June 30, 2003, respectively)                         10,727             11,244

Shareholders' equity:
Preferred stock, $.01 par value, 984,500 shares authorized;
    no shares issued or outstanding                                                           --                 --
Preferred stock, $.01 par value, 5,000 shares authorized, issued and
   outstanding (liquidation preference of $5,140 and $5,363 at December 31, 2002
   and June 30, 2003, respectively)                                                        5,000              5,000
Common stock, $.01 par value, 40,000,000 shares authorized;
   21,068,717 shares issued                                                                  211                211
Additional paid-in capital                                                               101,961            101,444
Accumulated deficit                                                                      (62,709)           (71,076)
Treasury stock, at cost, 2,964,764 and 2,699,068 shares at
   December 31, 2002 and June 30, 2003, respectively                                     (15,184)           (14,566)
                                                                                     ------------       ------------
      Shareholders' equity                                                                29,279             21,013
                                                                                      -----------        -----------
                                                                                     $   186,386        $   195,337
                                                                                      ===========        ===========


     See accompanying notes to condensed consolidated financial statements.



                                       1




                          THE SPORTS CLUB COMPANY, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                Three And Six Months Ended June 30, 2002 and 2003
                (Amounts in thousands, except per share amounts)
                                   (Unaudited)




                                                               Three Months Ended          Six Months Ended
                                                                    June 30,                    June 30,
                                                              2002           2003          2002          2003
                                                              ----           ----          ----          ----
                                                           (Restated)                   (Restated)

                                                                                       
Revenues                                                $    29,946      $  32,181   $    59,914   $    64,584

Operating expenses:
   Direct                                                    25,315         26,358        50,411        52,707
   General and administrative                                 1,885          1,996         3,811         3,969
   Selling                                                    1,149          1,233         2,581         2,600
   Depreciation and amortization                              2,903          2,969         6,008         5,929
   Pre-opening expenses                                          --            637           130           776
                                                        -----------    -----------   -----------   -----------
     Total operating expenses                                31,252         33,193        62,941        65,981
                                                        -----------    -----------   -----------   -----------
       Loss from operations                                 (1,306)         (1,012)       (3,027)       (1,397)

Other expenses (income):
   Interest expense                                          3,342           3,255         6,727         6,535
   Minority interests                                           38              37            75            75
   Non-recurring items                                          --              --           (30)           --
                                                       -----------      -----------  -----------   -----------

      Loss before income taxes                              (4,686)         (4,304)       (9,799)      (8,007)

Income tax expense (benefit)                                   316             168          (521)         360
                                                       -----------     -----------   -----------  -----------

       Net loss                                             (5,002)         (4,472)       (9,278)      (8,367)

Dividends on preferred stock                                   237             350           273          698
                                                       -----------     -----------   -----------  -----------

       Net loss attributable to common shareholders     $   (5,239)     $   (4,822)   $   (9,551)  $   (9,065)
                                                       ===========     ===========   ===========  ===========

Net loss per share:
   Basic and diluted                                    $    (0.29)     $    (0.26)   $    (0.53)  $    (0.50)
                                                       ===========     ===========   ===========  ===========

Weighted average shares outstanding:
   Basic and diluted                                        18,096          18,326        18,062       18,244
                                                       ===========     ===========   ===========  ===========


     See accompanying notes to condensed consolidated financial statements.



                                       2




                          THE SPORTS CLUB COMPANY, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                     Six Months Ended June 30, 2002 and 2003
                             (Amounts in thousands)
                                   (Unaudited)



                                                                                             Six Months Ended
                                                                                                 June 30,
                                                                                          2002              2003
                                                                                          ----              ----
                                                                                       (Restated)
                                                                                                
Cash flows used in operating activities:
    Net loss                                                                         $     (9,278)    $     (8,367)
    Adjustments to reconcile net loss to net cash
    used in operating activities:
        Depreciation and amortization                                                       6,008            5,929
        (Increase) decrease in:
           Accounts receivable, net                                                           829              529
           Inventories                                                                        (70)            (124)
           Other current assets                                                              (985)             110
           Other assets                                                                    (2,154)            (509)
        Increase (decrease) in:
           Accounts payable                                                                  (328)          (1,234)
           Accrued liabilities                                                                941               73
           Deferred revenues                                                                 (482)            (743)
           Deferred lease obligations                                                       2,876              278
                                                                                     ------------     ------------
               Net cash used in operating activities                                       (2,643)          (4,058)

Cash flows provided by (used in) investing activities:
        Capital expenditures                                                               (4,813)          (4,317)
        Increase in restricted cash                                                            --           (5,200)
        Increase in due from affiliates                                                       (13)              (4)
        Proceeds from sale of The Sports Club/Las Vegas-net of costs                        6,154               --
                                                                                     ------------     ------------
               Net cash provided by (used in) investing activities                          1,328           (9,521)

Cash flows provided by financing activities:
        Proceeds from issuance of Preferred Stock, net of costs                             9,908               --
        Proceeds from notes payable and equipment financing loans                          16,175           30,641
        Repayments of notes payable and equipment financing loans                         (24,629)         (12,456)
                                                                                     -------------    -------------
               Net cash provided by financing activities                                    1,454           18,185
                                                                                     ------------     ------------
               Net increase in cash and cash equivalents                                      139            4,606
Cash and cash equivalents at beginning of period                                            1,482            3,185
                                                                                     ------------     ------------
Cash and cash equivalents at end of period                                           $      1,621     $      7,791
                                                                                     ============     ============

Supplemental disclosure of cash flow information:
        Cash paid for interest                                                       $      5,993     $      5,955
                                                                                     ============     ============
        Cash paid for income taxes                                                   $        184     $         12
                                                                                     ============     ============



     See accompanying notes to condensed consolidated financial statements.


                                       3





                          THE SPORTS CLUB COMPANY, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                       December 31, 2002 and June 30, 2003

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, 2002, consolidated
financial  statements and notes thereto  included in the Company's Annual Report
on Form 10-K/A (SEC File  Number  1-13290).  Certain  information  and  footnote
disclosures  which are  normally  included in financial  statements  prepared in
accordance with generally accepted accounting  principles have been condensed or
omitted  pursuant to SEC rules and  regulations.  The Company  believes that the
disclosures made are adequate to make the information  presented not misleading.
The information reflects all adjustments that, in the opinion of management, are
necessary  for a fair  presentation  of the  financial  position  and results of
operations for the interim periods set forth herein. All such adjustments are of
a normal and recurring  nature.  The results for the  three-month  and six-month
periods ended June 30, 2003, are not  necessarily  indicative of the results for
the fiscal year ending December 31, 2003.

2. Cash, Cash Equivalents and Restricted Cash

     The  Company   considers  all  highly  liquid   investments  with  original
maturities  of three  months or less to be cash  equivalents.  On June 30, 2003,
cash and cash  equivalents  were  $7,791,000.  Restricted cash at June 30, 2003,
consisted of a $5.2 million deposit to secure two letters of credit and $227,000
of certificates of deposit to satisfy various regulatory requirements.

3. Notes Payable and Equipment Financing Loans

     Notes payable and equipment financing loans are summarized as follows:

                                               December 31,            June 30,
                                                   2002                  2003
                                                   ----                  ----
                                                     (Amounts in thousands)

      Senior Secured Notes (a)............. $      100,000       $      100,000
      Mortgage note (b)....................             --               20,000
      Equipment financing loans (c)........          4,040                2,984
                                            --------------       --------------
                                                   104,040              122,984
      Less current installments............          2,158                2,446
                                            --------------       --------------
                                            $      101,882       $      120,538
                                             ==============       ==============
---------

     (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").  The Senior Secured Notes are secured by substantially  all of the
     Company's  assets,  other than certain excluded assets.  In connection with
     the  issuance of the Senior  Secured  Notes,  the Company  entered  into an
     indenture  dated as of April  1,  1999  (the  "Indenture")  which  includes
     certain covenants which as of June 30,

                                       4


     2003, 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.  The Senior  Notes are subject to
     redemption  at the  option  of the  Company,  in whole  or in part,  at the
     redemption  prices (expressed as percentages of principal amount) set forth
     below, plus accrued and unpaid interest thereon:

          Period                                               Percentage
          ------                                               ----------

          Prior to March 15, 2004                              105.688%
          Prior to March 15, 2005                              102.844%
          Thereafter                                           100.000%

     (b) Prior to June 12, 2003, the Company had a $10.0 million credit facility
     from a commercial bank. On June 12, 2003, the Company obtained  alternative
     financing in the form of a secured five-year  promissory loan in the amount
     of $20.0  million.  Amounts  outstanding  under the  previous  bank  credit
     facility  were repaid with a portion of the  proceeds of the new loan.  The
     new loan is evidenced by a promissory  note that bears  interest at a fixed
     interest rate of 7.25%; requires monthly principal and interest payments of
     $144,561;  is  secured  by the  common  stock and all the  assets of Irvine
     Sports Club,  Inc.,  the Company's  wholly owned  subsidiary  that owns The
     Sports  Club/Irvine;  and is  guaranteed  by  the  Company's  two  Co-Chief
     Executive Officers.  The note requires The Sports Club/Irvine to maintain a
     minimum operating  income,  as defined,  or the Company will be required to
     establish  a payment  reserve  account of up to  $607,000.  The note may be
     prepaid at any time without penalty and requires a final principal  payment
     of $18.3 million on July 1, 2008.

     (c) 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%.

4. Net Loss per Share

     Basic loss per share  represents the net loss less an accrual for Preferred
Stock dividends divided by the weighted-average number of shares of Common Stock
outstanding for the period.  Diluted loss per share excludes the dilutive effect
of common stock equivalents. For the quarter and six months ended June 30, 2003,
there were  1,718,057  and  2,121,347  anti-dilutive  common stock  equivalents,
respectively.  For the quarter and six months  ended June 30,  2002,  there were
2,180,176 and 2,045,105 anti-dilutive common stock equivalents, respectively.

5. Income Tax Benefit

     The income tax benefit recorded for the six months ended June 30, 2002, was
the result of a federal  income tax refund the  Company  received 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.



                                       5




6. 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  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 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 December 31, 2002 and June 30, 2003,  the
Series B Preferred carrying value consisted of the following ($ in thousands):

                                                December 31,       June 30,
                                                    2002             2003
                                                    ----             ----
Initial fair value, sale price of $10,500
     Less costs to issue of $592...............$     9,908       $     9,908
Redemption value accretion.....................         71               113
Accrued and unpaid dividends accretion.........        748             1,223
                                               -----------       -----------
     Total carrying value                      $    10,727       $    11,244
                                               ===========       ===========

7.  Litigation

     The Company is involved in various  claims and lawsuits  incidental  to its
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 an material adverse effect on the Company's  financial
condition, cash flow or results of operations.



                                       6




8. Accounting for Stock Based Compensation

     The Company has elected to account for stock  options  granted to employees
and  directors  under the  provisions of APB Opinion No. 25, using the intrinsic
value method.  Entities electing to continue using the accounting  prescribed by
APB Opinion No. 25 must make pro forma  disclosures of net income and income per
share,  as if the fair value based method of accounting  defined in SFAS No. 123
had been applied.  In accordance with APB Opinion No. 25, no  compensation  cost
has been  recognized as the fair value of the  Company's  stock was equal to the
exercise price of the options at the date of grant.  Had  compensation  cost for
the Company's plan been  determined  consistent with SFAS No. 123, the Company's
net income  (loss)  attributable  to common  shareholders  and income (loss) per
share would have been reduced to the pro-forma amounts indicated below:



                                                 Three Months Ended June 30,      Six Months Ended June 30,
                                                 --------------------------       ------------------------
                                                     2002           2003            2002             2003
                                                     ----           ----            ----             ----
                                                             (in thousand, except per share data)
                                                                                    
Net loss attributable to common
  shareholders, as reported                     $  (5,239)     $  (4,822)      $  (9,551)       $  (9,065)

Stock-based employee compensation expense
  included in reported net loss                        --             --              --               --

Stock-based employee compensation expense
  determined under fair value based method
  for all awards                                     (310)           (164)          (619)            (327)
                                              -----------     -----------    -----------      -----------

Adjusted net loss attributable to
  common shareholders                           $  (5,549)     $   (4,986)     $ (10,170)       $  (9,392)
                                              ===========     ===========    ===========      ===========

Net loss per share as reported basic and
  diluted                                       $   (0.29)  $       (0.26)     $   (0.53)       $   (0.50)
                                              ===========     ===========    ===========      ===========

Adjusted net loss per share basic and diluted   $   (0.31)  $       (0.27)     $   (0.56)       $   (0.51)
                                              ===========     ===========    ===========      ===========



9. Restatement

     On June 26, 2003,  the Company filed a Form 10-K/A with the  Securities and
Exchange  Commission to restate its previously  issued financial  statements for
the years ended on and prior to December 31, 2002. The adjustments  consisted of
several  items;  however,  the  principal  adjustment  was a  correction  of the
methodology used to recognize  private training  revenues.  The Company had been
recognizing  private  training  on a cash  basis  rather  than when the  private
training  session was given, as required by GAAP. The other  adjustments made as
part  of  the  restatement  were  not  significant  individually  or  in  total.
Accordingly,  the Condensed Consolidated Statement of Operations for the quarter
and six months ended June 30, 2002 and the Condensed  Consolidated  Statement of
Cash Flows for the six months ended June 30, 2002, have been restated from those
originally presented in the Company's June 30, 2002 Form 10-Q.



                                       7



     The following table presents  consolidated  summary  financial data for the
three  months and six months ended June 30, 2002,  on an "as  reported"  and "as
restated" basis.



                                                                  Three Months                 Six Months
                                                                      Ended                      Ended
                                                                  June 30, 2002              June 30, 2002
                                                                  -------------              -------------
                                                                                 
Revenue:
     As reported                                            $              30,495      $              60,041
                                                            =====================      =====================
     As restated                                            $              29,946      $              59,914
                                                            =====================      =====================

Net loss attributable to common shareholders:
     As reported                                            $              (4,876)     $              (9,846)
                                                            ======================     ======================
     As restated                                            $              (5,239)     $              (9,551)
                                                            ======================     ======================

Net loss per share - basic and diluted:
     As reported                                            $               (0.27)     $               (0.55)
                                                            ======================     ======================
     As restated                                            $               (0.29)     $               (0.53)
                                                            ======================     ======================


10. New Accounting Pronouncements

Accounting for Costs Associated with Exit or Disposal Activities

     In June 2002,  the FASB  issued  Statement  No. 146,  Accounting  for Costs
Associated  with  Exit or  Disposal  Activities.  Statement  No.  146  nullifies
Emerging  Issues Task Force  ("EITF")  issue  94-3,  Liability  Recognition  for
Certain  Employee  Termination  Benefits  and  Other  Costs to Exit an  Activity
(including Certain Costs Incurred in a Restructuring).  Under EITF issue 94-3, a
liability for an exit cost is  recognized at the date of an entity's  commitment
to an exit plan.  Under  Statement No. 146, the  liabilities  associated with an
exit or disposal activity will be measured at fair value and recognized when the
liability  is incurred  and meets the  definition  of a liability  in the FASB's
conceptual  framework.  This  Statement is effective  prospectively  for exit or
disposal activities initiated after December 31, 2002. The adoption of Statement
No.  146 did  not  have  any  impact  on the  Company's  consolidated  financial
statements.

Accounting for Stock-Based Compensation

     On  December  31,  2002,  the FASB  issued  SFAS No.  148,  Accounting  for
Stock-Based  Compensation-Transition  and Disclosure ("SFAS 148"),  which amends
SFAS No. 123,  Accounting for Stock-Based  Compensation  ("SFAS 123").  SFAS 148
amends the disclosure requirements in SFAS 123 for stock-based  compensation for
annual periods ending after December 15, 2002 and for interim periods  beginning
after  December 15, 2002. The  disclosure  requirements  apply to all companies,
including those that continue to recognize  stock-based  compensation  under APB
Opinion  No.  25,  Accounting  for Stock  Issued  to  Employees.  Effective  for
financial  statements for fiscal years ending after December 15, 2002,  SFAS 148
also provides three alternative  transition methods for companies that choose to
adopt the fair value measurement  provisions of SFAS 123.  Management has chosen
not to adopt the fair value measurement  provisions of SFAS 123. The Company has
included the disclosure  requirements  in Note 8 to the  accompanying  unaudited
condensed consolidated financial statements.

Guarantor's  Accounting and Disclosure  Requirements  for Guarantees,  Including
Indirect Guarantees of Indebtedness of Others





                                       8






     In  November  2002,  the FASB  issued  Interpretation  No. 45,  Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of Indebtedness of Others ("FIN 45"),  which addresses the disclosure
to be made by a guarantor in its interim and annual  financial  statements about
its obligations under guarantees.  The disclosure requirements are effective for
interim and annual  financial  statements  ending after  December 15, 2002.  The
Company does not have any guarantees that require disclosure under FIN 45.

     FIN 45 also requires the  recognition  of a liability by a guarantor at the
inception of certain  guarantees.  FIN 45 requires the  guarantor to recognize a
liability  for  the  non-contingent  component  of a  guarantee,  which  is  the
obligation  to stand  ready to perform in the event  that  specified  triggering
events or conditions  occur.  The initial  measurement  of this liability is the
fair value of the guarantee at inception.  The  recognition  of the liability is
required even if it is not probable  that  payments  will be required  under the
guarantee or if the guarantee was issued with a premium  payment or as part of a
transaction  with multiple  elements.  The initial  recognition  and measurement
provisions are effective for all guarantees within the scope of FIN 45 issued or
modified after December 31, 2002.

     As noted above the Company has adopted the disclosure  requirements  of FIN
45 and will apply the recognition and measurement  provisions for all guarantees
entered into or modified  after  December 31, 2002. To date, the Company has not
entered into or modified any guarantees requiring the recognition of a liability
pursuant to the provisions of FIN 45.

Revenue Arrangements with Multiple Deliverables

     In November  2002,  the EITF issued EITF 00-21  Revenue  Arrangements  with
Multiple  Deliverables  ("EITF 00-21").  EITF 00-21 addresses certain aspects of
the accounting by a vendor for arrangements under which it will perform multiple
revenue-generating  activities.   Specifically,  EITF  00-21  addresses  how  to
determine whether an arrangement  involving multiple  deliverables contains more
than one unit of accounting. In applying EITF 00-21, separate contracts with the
same entity or related  parties  that are entered  into at or near the same time
are  presumed to have been  negotiated  as a package and should,  therefore,  be
evaluated as a single  arrangement in considering  whether there are one or more
units of  accounting.  That  presumption  may be overcome if there is sufficient
evidence to the contrary.  EITF 00-21 also addresses how consideration should be
measured and allocated to the separate  units of accounting in the  arrangement.
The guidance in EITF 00-21 is effective for revenue arrangements entered into in
fiscal periods beginning after June 15, 2003. Alternatively, companies may elect
to report the change in accounting as a cumulative-effect adjustment. Management
expects that the  application  of EITF 00-21 will not have a material  effect on
the Company's consolidated financial statements.

Consolidation of Variable Interest Entities

     In January 2003, the FASB issued  Interpretation  No. 46,  Consolidation of
Variable  Interest  Entities ("FIN 46"),  which addressed the  consolidation  by
business  enterprises of variable interest  entities,  which have one or both of
the  following  characteristics:  (1)  the  equity  investment  at  risk  is not
sufficient  to permit the entity to finance its  activities  without  additional
financial  support from other parties,  or (2) the equity  investors lack one or
more of the  following  essential  characteristics  of a  controlling  financial
interest:  (a) the  direct  or  indirect  ability  to make  decisions  about the
entity's  activities  through  voting or similar  rights,  (b) the obligation to
absorb  the  expected  losses of the entity if they  occur,  or (c) the right to
receive the expected  residual  returns of the entity if they occur. FIN 46 will
have a

                                       9


significant  effect on existing  practice because it requires  existing variable
interest  entities  to be  consolidated  if those  entities  do not  effectively
disburse risks among parties  involved.  In addition,  FIN 46 contains  detailed
disclosure  requirements.  FIN  46  applies  immediately  to  variable  interest
entities  created after January 31, 2003, and to variable  interest  entities in
which an enterprise obtains an interest after that date. It applies in the first
fiscal  year or interim  period  beginning  after  June 15,  2003,  to  variable
interest  entities  in which an  enterprise  holds a variable  interest  that it
acquired  before  February 1, 2003.  Management  expects that the application of
this   interpretation   will  not  have  a  material  effect  on  the  Company's
consolidated financial statements.

Amendment of Statement 133 on Derivative Instruments and Hedging Activities

     On April 30, 2003, FASB issued SFAS No. 149,  Amendment of Statement 133 on
Derivative  Instruments and Hedging Activities ("SFAS 149"). SFAS 149 amends and
clarifies  accounting for derivative  instruments,  including certain derivative
instruments  embedded in other contracts,  and for hedging activities under SFAS
No. 133.  This  Statement is effective  for  contracts  entered into or modified
after June 30, 2003,  and for hedging  relationships  designated  after June 30,
2003.  Management does not believe the adoption of SFAS 149 will have a material
impact on the Company's consolidated financial statements.

Accounting  for  Certain  Financial  Instruments  with  Characteristics  of both
Liabilities and Equity

     In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial
Instruments  with  Characteristics  of both Liabilities and Equity ("SFAS 150"),
which  addresses  how an issuer  classifies  and  measures in its  statement  of
financial  position certain financial  instruments with  characteristics of both
liabilities  and  equity.  It  requires  that an  issuer  classify  a  financial
instrument as a liability if it embodies an obligation  for the issuer such as a
mandatorily redeemable financial instrument. SFAS 150 is effective for financial
instruments  entered into or modified after May 31, 2003, and otherwise shall be
effective for the first interim period beginning after June 15, 2003. Management
expects that the  application of SFAS 150 will not have a material effect on the
Company's consolidated financial statements.



                                       10




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.

Results of Operations

Comparison  of Three  Months  Ended June 30, 2003 to Three Months Ended June 30,
2002.

     Our revenues for the three months ended June 30, 2003,  were $32.2 million,
compared  to $30.0  million  for the same  period in 2002,  an  increase of $2.2
million or 7.5%.  Revenue  increased by $1.5  million at our five most  recently
opened  Sports  Club/LA  Clubs  primarily  as a result  of a 13.8%  increase  in
membership at these Sports  Club/LA  Clubs,  from June 30, 2002 through June 30,
2003,  and to  annual  rate  increases  for  monthly  dues and  other  ancillary
services.  Revenue increased by $583,000 at our three mature Clubs primarily due
to a $323,000  increase  in dues  revenues  and a $260,000  increase  in private
training  and food and  beverage  sales.  Revenue  increased  by $108,000 at our
SportsMed subsidiary primarily due to increased patient visits.

     Our direct  expenses  increased by $1.0 million (4.1%) to $26.3 million for
the three months ended June 30, 2003,  versus $25.3  million for the same period
in 2002. Direct expenses  increased by $635,000 at our five most recently opened
Sports  Club/LA  Clubs  primarily as a result of an increase in variable  direct
expenses  associated with the 13.8%  membership  increase and resulting  revenue
growth that  occurred at these five Sports  Club/LA  Clubs between June 30, 2002
and June 30, 2003 and to increases in workers  compensation,  group  medical and
property/liability insurance rates. Direct expenses increased by $365,000 at our
three mature Clubs primarily due to increased payroll and payroll related costs,
increased utility and property/liability  insurance costs and increased property
taxes.  Direct  expenses as a percent of revenue for the three months ended June
30,  2003,  decreased  to 81.9%  from  84.5%  for the same  period  in 2002.  As
membership  levels and therefore  revenues  increase at the five Sports  Club/LA
Clubs opened in 2000 and 2001, the direct expense  percentage should continue to
decrease. There is no assurance, however, that such membership or revenue growth
will occur.

     Our general and  administrative  expenses  were $2.0  million for the three
months ended June 30, 2003,  versus $1.9 million for the same period in 2002, an
increase  of $111,000 or 5.9%.  The  increase in our general and  administrative
expenses was primarily the result of rate

                                       11


increases  related  to  workers'  compensation  insurance,   group  medical  and
property/liability insurance. Our outside service expenses also increased due to
additional  information  system technology support related to our new membership
accounts receivable software. General and administrative expenses decreased as a
percentage  of revenue to 6.2% for the three months  ended June 30,  2003,  from
6.3% for the same period in 2002.  We believe  that  general and  administrative
expenses  should  continue to decrease as a percentage of future  revenues as we
expand and achieve economies of scale. There is no assurance, however, that said
expansion or economies of scale will be achieved.

     Our selling  expenses were $1.2 million for the three months ended June 30,
2003, versus $1.1 million for the same period in 2002, an increase of $84,000 or
7.3%.  The  increase  in selling  expenses  was due to the timing of our various
promotions and marketing efforts. We expect our annual selling expenses for each
of the years ended  December 31, 2003 and  December 31, 2002 to remain flat.  We
continue to concentrate our advertising and promotion efforts at the five Sports
Club/LA  Clubs  opened in 2000 and 2001.  Selling  expenses as a  percentage  of
revenue remained flat at 3.8%.

     Our depreciation and amortization  expenses were $3.0 million for the three
months ended June 30, 2003,  versus $2.9 million for the same period in 2002, an
increase of $66,000 or 2.3%. The increase in  depreciation  expense is primarily
due to capital additions made at our Sports Club/LA Clubs during the past twelve
months.

     Pre-opening expenses of $637,000, for the three months ended June 30, 2003,
consisted  of expenses  related to The Sports  Club/LA-Beverly  Hills,  which is
scheduled to open later this year.

     Interest  expense  remained  flat at $3.3 million for both the three months
ended June 30,  2003 and three  months  ended June 30,  2002.  Interest  expense
decreased by $150,000 due to the  capitalization of interest on our construction
costs for The Sports  Club/LA-Beverly  Hills during the construction  period and
interest expense decreased by $46,000 due to a reduction of equipment  financing
loans.  These decreases were partially  offset by increased  interest expense of
$109,000  resulting from usage of our bank credit facility and interest  expense
incurred  when we refinanced  our $10.0 million bank credit  facility with a new
$20.0 million five-year mortgage note secured by The Sports
Club Irvine.

     The tax  provisions  recorded  for the three months ended June 30, 2003 and
2002 are 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 losses incurred
for the three  months  ended  June 30,  2003 and 2002.  After  income  taxes and
dividends  on  preferred  stock of  $350,000 in 2003 and  $237,000 in 2002,  our
consolidated net loss attributable to common  shareholders,  was $4.8 million or
$0.26 per basic and  diluted  share for the three  months  ended  June 30,  2003
versus a loss of $5.2 million or $0.29 per basic and diluted share for the three
months ended June 30, 2002.

Comparison of Six Months Ended June 30, 2003 to Six Months Ended June 30, 2002.

     Our revenues for the six months  ended June 30, 2003,  were $64.6  million,
compared  to $59.9  million  for the same  period in 2002,  an  increase of $4.7
million or 7.8%.  Revenue  increased by $4.4  million at our five most  recently
opened  Sports  Club/LA  Clubs  primarily  as a result  of a 13.8%  increase  in
membership at these five Sports Club/LA  Clubs,  from June 30, 2002 through June
30, 2003, and to annual rate increases for monthly dues and other ancillary

                                       12


services.  Revenue increased by $705,000 at our three mature Clubs primarily due
to a  $394,000  increase  in dues  revenues,  a  $276,000  increase  in food and
beverage  revenues and a $35,000 increase in other ancillary  services.  Revenue
increased by $143,000 at our  SportsMed  subsidiary  primarily  due to increased
patient visits and revenue  decreased by $547,000 as a result of the sale of The
Sports Club/Las Vegas on January 31, 2002.

     Our direct  expenses  increased by $2.3 million (4.6%) to $52.7 million for
the six months ended June 30, 2003,  versus $50.4 million for the same period in
2002. Direct expenses increased by $1.8 million at our five most recently opened
Sports  Club/LA  Clubs  primarily due to increases in variable  direct  expenses
associated with the 13.8% membership  increase and resulting revenue growth that
occurred at these five Sports  Club/LA  Clubs between June 30, 2002 and June 30,
2003  and  to   increases   in   workers   compensation,   group   medical   and
property/liability insurance rates. Direct expenses increased by $1.0 million at
our three mature Clubs  primarily due to increased  payroll and payroll  related
costs,  increased utility and  property/liability  insurance costs and increased
property  taxes.  Direct  expenses  decreased by $505,000 due to the sale of The
Sports  Club/Las  Vegas on January  31,  2002.  Direct  expenses as a percent of
revenue for the six months  ended June 30,  2003,  decreased to 81.6% from 84.1%
for the same  period  in 2002.  As  membership  levels  and  therefore  revenues
increase at the five Sports  Club/LA  Clubs opened in 2000 and 2001,  the direct
expense percentage should continue to decrease. There is no assurance,  however,
that such membership or revenue growth will occur.

     Our  general  and  administrative  expenses  were $4.0  million for the six
months ended June 30, 2003,  versus $3.8 million for the same period in 2002, an
increase  of $158,000 or 4.1%.  The  increase in our general and  administrative
expenses was primarily the result of increased  workers  compensation  insurance
rates,  increased group medical and  property/liability  insurance costs, plus a
small increase in payroll costs.  General and administrative  expenses decreased
as a percentage of revenue to 6.1% for the six months ended June 30, 2003,  from
6.4% for the same period in 2002.  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  remained flat at $2.6 million for both the six months
ended June 30, 2003 and for the six months ended June 30,  2002.  We continue to
concentrate  our  advertising  and promotion  efforts at the five Sports Club/LA
Clubs opened in 2000 and 2001.  Selling  expenses  decreased as a percentage  of
revenue to 4.0% for the six months ended June 30,  2003,  from 4.3% for the same
period in 2002.

     Our depreciation  and  amortization  expenses were $5.9 million for the six
months ended June 30,  2003,  versus $6.0 million for the same period in 2002, a
decrease of $79,000 or 1.3%.  The  decrease  in  depreciation  and  amortization
expenses  was  primarily  the  result  of assets at the  Reebok  Sports  Club/NY
becoming fully  depreciated and the sale of The Sports Club/Las Vegas on January
31, 2002, partially offset by the impact of additions.

     Pre-opening  expenses were $776,000 for the six months ended June 30, 2003,
versus  $130,000 for the same period in 2002.  Pre-opening  expenses for the six
months  ended  June 30,  2003,  consisted  of  expenses  related  to The  Sports
Club/LA-Beverly  Hills,  which  is  scheduled  to  open  later  this  year.  The
pre-opening  expenses  for the six months  ended  June 30,  2002,  consisted  of
expenses  related to a possible  Club site on Long  Island in New York.  We have
since decided not to develop the Long Island site.

                                       13


     We incurred net  interest  expense of $6.5 million for the six months ended
June 30,  2003,  versus $6.7  million for the same period in 2002, a decrease of
$192,000  or  2.9%.  Net  interest  expense  decreased  by  $150,000  due to the
capitalization   of   interest  on  our   construction   costs  for  The  Sports
Club/LA-Beverly  Hills  during the  construction  period and by $90,000 due to a
reduction of  equipment  financing  loans.  Net  interest  expense  increased by
$48,000  primarily due to interest expense recorded related to our new five-year
mortgage loan secured by The Sport Club/Irvine.

     We recorded a  non-recurring  gain of  $30,000,  related to the sale of The
Sports Club/Las Vegas on January 31, 2002.

     The tax  provision  of $360,000  recorded for the six months ended June 30,
2003, 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 six  months  ended  June 30,  2003.  After  income  taxes and  dividends  on
preferred stock of $698,000,  our consolidated  net loss  attributable to common
shareholders  for the six months ended June 30, 2003,  was $9.1 million or $0.50
per basic and diluted  share.  The tax benefit of $521,000  recorded for the six
months  ended June 30,  2002,  was the result of a $900,000  federal  income tax
refund we recorded due to tax law changes that allowed us to carry-back our 2001
loss to prior tax years and New York  City and New York  State  income  taxes of
$379,000 incurred 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 six months  ended June 30,  2002.  After the tax  benefit and  dividends  on
preferred stock of $273,000,  our consolidated  net loss  attributable to common
shareholders  for the six months ended June 30, 2002,  was $9.6 million or $0.53
per basic and diluted share.

Liquidity and Capital Resources

Capital Requirements - Existing Operations

     On April 1, 1999,  we issued in a private  placement  $100.0  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 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,  the proceeds  from those sales would be
subject to the excess proceeds provision of the Indenture.  We are currently not
required to make such an offer as a result of the sale of any of our assets. The
Indenture  requires us to make semi-annual  interest payments of $5.7 million on
March 15th and September 15th of each year.

     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

                                       14


maintain the quality of the Clubs to our  satisfaction.  We also expect to spend
approximately   $375,000   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 five  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.  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 cash flows from operations for each of the last three years and for
the first six months of 2003 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.

     At June 30, 2003, we had $3.0 million of  outstanding  equipment  financing
loans.  We make  monthly  principal  and interest  payments on this debt.  These
monthly  payments are currently  $203,000 and they will continue  until December
2004, when a significant  portion of the debt will be repaid.  On June 12, 2003,
we entered into a new loan to replace our prior bank credit facility.  This loan
requires us to make monthly  principal and interest payments of $144,561 through
June 2008.

     Other than our normal operating  activities and capital  expenditures,  our
total cash  requirements for our existing  operations  through June 30, 2004 are
estimated to be as follows (amounts in thousands):


Indenture interest....................................... $          11,375
Information system upgrades..............................               375
Payments on long-term debt...............................             4,026
                                                          -----------------
                                                          $          15,776
                                                          =================

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
Hill's retail and commercial district. Anticipated development costs and working
capital  requirements are approximately $9.0 million.  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.  We have been  searching  for a joint  venture
partner to contribute to the development  costs necessary to complete this Club.
However,  we have not been able to find a party willing to  participate on terms
that we find acceptable. Therefore, it now appears that we will need to complete
the  development  of this Club with our own funds.  As of June 30,  2003 we have
spent  approximately $4.0 million on this development and we anticipate spending
another $5.0 million by December 31, 2003.

                                       15



     We also  anticipate  entering  into a  management  service  agreement  with
Terrimark  Brickell II Ltd., an affiliate of Millennium  Partners LLC, to manage
The  Sports  Club/LA  -  Miami.  Millennium  Partners  LLC  and  its  affiliates
("Millennium")  collectively owns approximately 36.6% of our common stock. Under
the terms of the agreement,  Millennium will provide all the capital required to
develop this facility and  Millennium  will retain a 100% ownership in the Club.
We will be entitled to a management  fee based upon the Club's  revenues and can
also earn a profit participation based upon the facility's net operating income,
as  defined.  We will not be  required  to invest any of our  capital  into this
development.

Cash and Credit Availability

     During the first six months of 2003 our operating activities generated $1.9
million before we made interest  payments of $6.0 million resulting in a net use
of cash from operating  activities of $4.1 million.  We believe we will continue
to  generate  positive  cash  flow from  operating  activities  before  interest
payments and that such amount will increase as our new Clubs continue to mature.

     On June 12, 2003, we replaced our existing bank credit  facility with a new
$20.0  million  loan.  We used $3.1 million of those  proceeds to repay our bank
credit facility and $5.2 million to establish a deposit account with the bank as
collateral  for  letters of credit  they have  issued on our  behalf.  After the
payment of various  closing  costs,  the remaining net proceeds of $10.9 million
was  added  to our  cash  balances.  The  bank  credit  facility  has  now  been
terminated.  We expect to use most of these funds to complete the development of
The  Sports  Club/LA-Beverly  Hills  and to make the next  semi-annual  interest
payment on our Senior Secured Notes due on September 15, 2003.

     On April 4, 2003, we announced that we received a "going private"  proposal
from a group  consisting  of four of our  principal  stockholders  and a private
equity fund to purchase all the outstanding shares of our common stock not owned
by these and certain other stockholders for a cash price of $3.00 per share. The
offer was  submitted  to a Special  Committee of our Board of  Directors,  which
together with its legal and financial advisors will evaluate the offer on behalf
of the public  stockholders.  The transaction,  as currently  structured,  would
result in a capital infusion of approximately $8.5 million to the Company. Those
funds would be available  for general  working  capital  purposes.  The ultimate
completion of the  transaction is still subject to many conditions and therefore
its completion and the resulting capital infusion are not assured.

     The Indenture allows us to incur up to $10.0 million of equipment financing
obligations.  At June 30,  2003,  we had $3.0  million  of  equipment  financing
obligations  outstanding  and would be allowed to  finance  an  additional  $7.0
million with our equipment serving as collateral.

Summary

     Our cash balances at June 30, 2003,  plus amounts we will generate from our
operations,  will provide us with the funds required to complete the development
of The  Sports  Club/LA-Beverly  Hills  and to make  our  September  15th,  2003
interest payment. In order to make our interest payment due on March 15, 2004 we
will need to complete  the "going  private"  transaction  that will  generate an
estimated $8.5 million of new capital for the Company or we would be required to
sell additional assets,  offer additional equity securities or increase our cash
flow from operations to meet our cash flow needs. There can be no assurance that
we will be able to complete the "going private" transaction or raise additional

                                       16


capital by selling assets or by offering additional equity securities.  However,
two of our major shareholders,  who now guarantee our new $20.0 million mortgage
loan,  have  committed  to  providing us with  sufficient  financial  support to
continue our operations through March 31, 2004.

     Additional  funds will be required to undertake any future  acquisitions or
the development of additional new Clubs.  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. 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 and mortgage note,

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

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

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

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

     o    competition,

     o    changes in personnel or compensation, and

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

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



                                       17



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are also  exposed to risk from a change in interest  rates to the extent
we are required to refinance  existing fixed rate  indebtedness  at rates higher
than those prevailing at the time the existing  indebtedness was incurred. As of
June 30, 2003, we had Senior Secured Notes totaling  $100.0 million due in March
2006.  Annual  interest of $11.4 million is payable  semi-annually  in March and
September.  At June 30,  2003,  the fair  value of the Senior  Secured  Notes is
approximately  $91.0  million.  We also have a $20.0  million  loan with a fixed
interest  rate of 7.25% that matures and requires a final  principal  payment of
$18.3 million on July 1, 2008. A change in interest rates of 1% would impact our
interest expense by approximately $1.2 million per year.

ITEM 4.           CONTROLS AND PROCEDURES

     (a) Evaluation of disclosure controls and procedures.

     Our  management,  including  the  Co-Chief  Executive  Officers  and  Chief
Financial  Officer,  have  conducted an evaluation of the  effectiveness  of our
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,  our  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 our internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the Evaluation Date.



                                       18




PART II.   OTHER INFORMATION

ITEM 1.    Legal Proceedings

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

Item 2.           Changes in Securities

         None.

Item 3.           Defaults upon Senior Securities

         None

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

         None.

Item 5.           Other Information

         None

Item 6.           Exhibits and Reports on Form 8-K

a) Exhibits

     99.1 Certification  of D.  Michael  Talla  pursuant  to Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.2 Certification  of Rex A.  Licklider  pursuant  to  Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.3 Certification  of  Timothy  O'Brien  pursuant  to  Section  302 of the
          Sarbanes-Oxley Act of 2002.

     99.4 Certification  pursuant to 18 U.S.C. Section 1350, as adopted pursuant
          to Section 906 of the Sarbanes-Oxley Act of 2002.

b) The following reports on Form 8-K have been filed since March 31, 2003:

     On April 4, 2003,  we filed a report on Form 8-K  stating  that on April 4,
2003,  we  issued  a press  release  announcing  that we had  received  a "going
private" proposal from a group consisting of four of our principal  stockholders
and a private equity fund to purchase all outstanding shares of our common stock
not owned by these and certain other  stockholders for a cash price of $3.00 per
share.  The  offer  was  submitted  to the  Special  Committee  of our  Board of
Directors which,  together with its financial advisor, RBC Dain Rauscher (a unit
of RBC  Capital  Markets),  will  evaluate  the offer on  behalf  of the  public
stockholders.

                                       19



     On April 17, 2003, we filed a report on Form 8-K  announcing  that on March
31, 2003, Millennium Partners LLC and its affiliates,  Rex Licklider, D. Michael
Talla and Kayne Anderson  Capital  Advisors L.P.  (collectively,  the "Principle
Shareholders")   executed  a  term  sheet  with  Palisade   Concentrated  Equity
Partnership, L.P. ("Palisade"), which was amended and restated on April 9, 2003.
The Term Sheet sets forth a non-binding  commitment on the part of the Principle
Shareholders  and Palisade to consummate a "going private"  transaction with us.
Additionally,  on April 15, 2003, we issued a press release  announcing  that on
April 14, 2003, our Board of Directors  appointed  Philip J. Swain to the office
of President and Chief Operating  Officer,  an office that has been vacant since
the  resignation of John Gibbons in February 2000.  Also, on April 14, 2003, the
Special Committee of our Board of Directors  approved an amendment to our Rights
Agreement  adopted on September 29, 1998. The Amendment  provides that until May
31, 2003,  the Rights Plan will not be triggered as a result of any  non-binding
"going private"  negotiations or understandings  between and among the Principal
Shareholders.

     On June 2,  2003,  we filed a report  on Form 8-K  stating  that on May 23,
2003,  we  issued a press  release  announcing  that we had not  filed our first
quarter financial  statements on a timely basis with the Securities and Exchange
Commission and that we will restate our financial  statements for prior periods.
Additionally,  on May 27, 2003, the Special  Committee of our Board of Directors
approved an amendment to our Rights Agreement adopted on September 29, 1998. The
Amendment  provides  that  until  July 31,  2003,  the  Rights  Plan will not be
triggered  as a  result  of any  non-binding  "going  private"  negotiations  or
understandings between and among the Principal Shareholders.

     On June 18,  2003,  we filed a report on Form 8-K stating  that on June 18,
2003,  we issued a press release  announcing  that on June 12, 2003, we replaced
our Bank Credit  Agreement  with a new $20.0  million  secured  loan from Orange
County's  Credit  Union.  The loan is evidenced by a promissory  note that bears
interest at a fixed  interest  rate of 7.25%;  requires  monthly  principal  and
interest payments of $144,561; is secured by the common stock and all the assets
of Irvine  Sports Club,  Inc, our wholly owned  subsidiary  that owns The Sports
Club/Irvine;  and is guaranteed by our two Co-Chief Executive Officers. The note
may be prepaid  at any time  without  penalty  and  requires  a final  principal
payment of $18.3 million on July 1, 2008.

     On June 27,  2003,  we filed a report on Form 8-K stating  that on June 27,
2003,  we issued a press  release  announcing  the filing of restated  financial
statements and our first quarter 2003 operating results.  An amended 2002 Annual
Report on Form 10-K/A and the Quarterly Report on Form 10-Q for the period ended
March 31, 2003,  were filed with the Securities and Exchange  Commission on June
26, 2003.

     On July 9,  2003,  we filed a report  on Form 8-K  stating  that on July 3,
2003, we issued a press release announcing the filing of a purported shareholder
class action lawsuit  against us and our principal  shareholders  and directors.
The lawsuit  alleges,  among other things,  that the  individual  defendants had
violated certain  fiduciary duties owed the minority  shareholders by announcing
the principal  shareholders'  offer to cash out the minority  shareholders  in a
"going  private"  transaction at a price of $3.00 per share.  The complaint also
asserts that the defendants were using the proposed going private transaction to
avoid disclosure of accounting  problems that resulted in the restatement of our
financial  statements,  which were  re-filed  with the  Securities  and Exchange
Commission on June 26, 2003. The plaintiffs are seeking to enjoin the completion
of the going private transaction, damages and attorney's fees.

                                       20



     On July 31,  2003,  we filed a report on Form 8-K stating  that on July 31,
2003,  we issued a press  release  announcing  operating  results for the second
quarter and six months ending June 30, 2003. Additionally, on July 25, 2003, the
Special Committee of our Board of Directors  approved an amendment to our Rights
Agreement  adopted on September  29, 1998.  The  Amendment  provides  that until
September  30,  2003,  the Rights Plan will not be  triggered as a result of any
non-binding "going private" negotiations or understandings between and among the
Principal Shareholders, so long as such negotiations or understandings relate to
a  transaction  that has been,  or is  intended  to be,  proposed to our Special
Committee.




                                       21




                                   SIGNATURES



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




                                      THE SPORTS CLUB COMPANY, INC.


Date: August 13, 2003                 by    /s/ Rex A. Licklider
                                            ----------------------------------
                                            Rex A. Licklider
                                            Vice Chairman of the Board
                                            And Co-Chief Executive Officer
                                            (Principal Executive Officer)

Date: August 13, 2003                 by    /s/ Michael Talla
                                            ----------------------------------
                                            D. Michael Talla
                                            Chairman of the Board
                                            And Co-Chief Executive Officer
                                            (Principal Executive Officer)

Date: August 13, 2003                 by    /s/ Timothy M. O'Brien
                                            ----------------------------------
                                            Timothy M. O'Brien
                                            Chief Financial Officer
                                            (Principal Financial and Accounting
                                            Officer)





                                       22





                                                                   EXHIBIT 99.1

                                  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

                                       23


          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: August 13, 2003



                                       24




                                                                   EXHIBIT 99.2

                                  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

                                       25


          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: August 13, 2003




                                       26




                                                                   EXHIBIT 99.3



                                  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

                                       27


          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: August 13, 2003



                                       28




                                                                   EXHIBIT 99.4


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


          Each of the undersigned herby certifies, in his capacity as an officer
     of The Sports Club Company, Inc. (the "Company"), for purposes of 18 U.S.C.
     Section 1350, as adopted pursuant to Section 906 of the  Sarbanes-Oxley Act
     of 2002, that to the best of his knowledge:

          o    The  Quarterly  Report of the Company on Form 10-Q for the period
               ended  June 30,  2003 fully  complies  with the  requirements  of
               Section 13(a) of the Securities Exchange Act of 1934; and

          o    The information  contained in such report fairly  represents,  in
               all material  respects,  the  financial  condition and results of
               operations of the Company.

Dated:  August 13, 2003


/s/ D. Michael Talla
---------------------------------------------
D. Michael Talla
Co-Chief Executive Officer


/s/ Rex A. Licklider
---------------------------------------------
Rex A. Licklider
Co-Chief Executive Officer


/s/ Timothy O'Brien
---------------------------------------------
Timothy O'Brien
Chief Financial Officer


                                       29