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


                                    FORM 10-Q

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


                    For the quarter ended September 30, 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                                 November 12, 2003
--------------------------------          ----------------------------------
           Common Stock,                                18,418,714
     par value $.01 per share










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


                                                                                         December 31,     September 30,
                                       ASSETS                                                2002             2003
                                                                                             ----             ----
                                                                                                
Current assets:
  Cash and cash equivalents                                                            $     3,185      $     2,507
  Accounts receivable, net of allowance for doubtful accounts
    of $534 and $561 at December 31, 2002 and September 30, 2003, respectively               3,951            3,434
  Inventories                                                                                1,169            1,182
  Other current assets                                                                       1,148            1,012
                                                                                       -----------      -----------
    Total current assets                                                                     9,453            8,135

Property and equipment, at cost, net of accumulated depreciation and
  amortization of $41,119 and $50,028 at December 31, 2002 and
  September 30, 2003, respectively                                                         156,630          156,246
Costs in excess of net assets acquired, less accumulated amortization
  of $2,531 at December 31, 2002 and September 30, 2003                                     12,794           12,794
Restricted cash                                                                                227            4,427
Other assets                                                                                 7,282            8,368
                                                                                       -----------      -----------
                                                                                       $   186,386      $   189,970
                                                                                       ===========      ===========





                        LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                                            
Current liabilities:
  Current installments of notes payable and equipment
    financing loans                                                                    $     2,158      $     2,297
  Accounts payable                                                                           2,545            3,066
  Accrued liabilities                                                                       12,657            9,935
  Deferred revenues                                                                         18,231           18,227
                                                                                       -----------      -----------
    Total current liabilities                                                               35,591           33,525

Notes payable and equipment financing loans,
  less current installments                                                                101,882          120,169
Deferred lease obligations                                                                   8,307            8,686
Minority interest                                                                              600              600
                                                                                       -----------      -----------
  Total liabilities                                                                        146,380          162,980

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
  $11,960 at December 31, 2002 and September 30, 2003, respectively)                        10,727           11,503

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 $5,476 at December 31, 2002
    and September 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          101,185
  Accumulated deficit                                                                      (62,709)         (76,343)
  Treasury stock, at cost, 2,964,764 and 2,699,068 shares at
    December 31, 2002 and September 30, 2003, respectively                                 (15,184)         (14,566)
                                                                                      ------------     ------------
      Shareholders' equity                                                                  29,279           15,487
                                                                                       -----------      -----------
                                                                                       $   186,386      $   189,970
                                                                                       ===========      ===========


     See accompanying notes to condensed consolidated financial statements.



                                       1




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




                                                             Three Months Ended           Nine Months Ended
                                                                September 30,               September 30,
                                                            2002           2003          2002         2003
                                                            ----           ----          ----         ----
                                                         (Restated)                   (Restated)

                                                                                       
Revenues                                                $    30,195    $  31,727     $    90,109   $    96,311

Operating expenses:
   Direct                                                    24,524       26,491          74,935        79,198
   General and administrative                                 1,944        1,950           5,755         5,919
   Selling                                                    1,086        1,066           3,667         3,666
   Depreciation and amortization                              2,937        2,991           8,945         8,920
   Pre-opening expenses                                          --          901             130         1,677
                                                        -----------  -----------     -----------   -----------
     Total operating expenses                                30,491       33,399          93,432        99,380
                                                        -----------  -----------     -----------   -----------
       Loss from operations                                    (296)      (1,672)         (3,323)       (3,069)

Other expenses (income):
   Interest expense                                           3,305        3,502          10,032        10,037
   Minority interests                                            38           38             113           113
   Non-recurring items                                          (97)          --            (127)           --
                                                        -----------  -----------     -----------   -----------

      Loss before income taxes                               (3,542)      (5,212)        (13,341)      (13,219)

Income tax expense (benefit)                                     76           55            (445)          415
                                                        -----------  -----------     -----------   -----------

       Net loss                                              (3,618)      (5,267)        (12,896)      (13,634)

Dividends on preferred stock                                    264          351             537         1,049
                                                        -----------  -----------     -----------   -----------

       Net loss attributable to common shareholders     $    (3,882)  $   (5,618)     $  (13,433)   $  (14,683)
                                                        ===========  ===========     ===========   ===========

Net loss per share:
   Basic and diluted                                    $     (0.21) $     (0.31)    $     (0.74)  $     (0.80)
                                                        ===========  ===========     ===========   ===========

Weighted average shares outstanding:
   Basic and diluted                                         18,096       18,370          18,073        18,286
                                                        ===========  ===========     ===========   ===========


     See accompanying notes to condensed consolidated financial statements.



                                       2




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


                                                                                             Nine Months Ended
                                                                                               September 30,
                                                                                          2002              2003
                                                                                          ----              ----
                                                                                       (Restated)
                                                                                            
Cash flows used in operating activities:
    Net loss                                                                       $    (12,896)    $    (13,634)
    Adjustments to reconcile net loss to net cash
    used in operating activities:
        Depreciation and amortization                                                     8,945            8,920
        (Increase) decrease in:
           Accounts receivable, net                                                         941              517
           Inventories                                                                      (69)             (13)
           Other current assets                                                            (823)             136
           Other assets                                                                  (2,052)            (327)
        Increase (decrease) in:
           Accounts payable                                                                (527)             521
           Accrued liabilities                                                           (1,674)          (2,104)
           Deferred revenues                                                             (1,229)              (4)
           Deferred lease obligations                                                     3,766              379
                                                                                   ------------      -----------
               Net cash used in operating activities                                     (5,618)          (5,609)

Cash flows provided by (used in) investing activities:
        Capital expenditures                                                             (5,859)          (8,536)
         Increase in restricted cash                                                         --           (4,200)
         Increase in due from affiliates                                                    (13)              --
         Proceeds from sale of Houston real estate-net of costs                           3,036               --
         Proceeds from sale of The Sports Club/Las Vegas-net of costs                     6,154               --
                                                                                   ------------      -----------
               Net cash provided by (used in) investing activities                        3,318          (12,736)

Cash flows provided by financing activities:
        Proceeds from issuance of Preferred Stock, net of costs                          14,908               --
        Proceeds from notes payable and equipment financing loans                        21,725           30,741
        Repayments of notes payable and equipment financing loans                       (32,666)         (13,074)
                                                                                   ------------    -------------
               Net cash provided by financing activities                                  3,967           17,667
                                                                                   ------------     ------------
               Net increase (decrease) in cash and cash equivalents                       1,667             (678)
Cash and cash equivalents at beginning of period                                          1,482            3,185
                                                                                   ------------     ------------
Cash and cash equivalents at end of period                                         $      3,149     $      2,507
                                                                                   ============     ============

Supplemental disclosure of cash flow information:
        Cash paid for interest                                                     $     11,803     $     12,075
                                                                                   ============     ============
        Cash paid for income taxes                                                 $        242     $        386
                                                                                   ============     ============


     See accompanying notes to condensed consolidated financial statements.





                                       3




                          THE SPORTS CLUB COMPANY, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    December 31, 2002 and September 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 nine-month
periods ended September 30, 2003, are not necessarily  indicative of the results
for the fiscal year ending December 31, 2003.

2.   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  nine  months  ended  September  30,  2002  and the  Condensed  Consolidated
Statement of Cash Flows for the nine months ended  September 30, 2002, have been
restated from those  originally  presented in the  Company's  September 30, 2002
Form 10-Q.

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



                                                                  Three Months                Nine Months
                                                                      Ended                      Ended
                                                               September 30, 2002          September 30, 2002
                                                               ------------------          ------------------
                                                                           (Amounts in thousands)
                                                                                 
Revenue:
     As reported.......................................     $              30,272      $              90,313
                                                            =====================      =====================
     As restated.......................................     $              30,195      $              90,109
                                                            =====================      =====================

Net loss attributable to common shareholders:
     As reported.......................................     $              (4,020)     $             (13,866)
                                                            ======================     ======================
     As restated.......................................     $              (3,882)     $             (13,433)
                                                            ======================     ======================


Net loss per share - basic and diluted:
     As reported.......................................     $               (0.22)     $               (0.77)
                                                            ======================     ======================
     As restated.......................................     $               (0.21)     $               (0.74)
                                                            ======================     ======================


                                       4


3.   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  September  30,
2003, cash and cash equivalents  were  $2,507,000.  Restricted cash at September
30, 2003,  consisted  of a $4.2 million  deposit to secure two letters of credit
and  $227,000  of  certificates   of  deposit  to  satisfy  various   regulatory
requirements.

4.   Notes Payable and Equipment Financing Loans

     Notes payable and equipment financing loans are summarized as follows:

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

        Senior Secured Notes (a)......... $      100,000       $      100,000
        Mortgage note (b)................             --               19,928
        Equipment financing loans (c)....          4,040                2,538
                                          --------------       --------------
                                                 104,040              122,466
        Less current installments........          2,158                2,297
                                          --------------       --------------
                                          $      101,882       $      120,169
                                          ==============       ==============
---------

     (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") that includes certain
     covenants,  which as of September 30, 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.,

                                       5




     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.  As of  September  30,  2003,  the  Company has
     maintained  the minimum  operating  income.  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 7.1% and 13.3%.

5.   Net Loss per Share

     Basic loss per share  represents the net loss less an accrual for Preferred
Stock dividends divided by the weighted-average number of shares of Common Stock
outstanding for the period.  Diluted loss per share excludes the dilutive effect
of common stock equivalents. For the quarter and nine months ended September 30,
2003, there were 1,694,768 and 1,886,998 anti-dilutive common stock equivalents,
respectively.  For the quarter and nine months ended  September 30, 2002,  there
were   3,220,038  and   2,374,827   anti-dilutive   common  stock   equivalents,
respectively.

6.   Income Tax Benefit

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

7.   Redeemable Preferred Stock

     On March 18, 2002, the Company  completed a $10.5 million private placement
of a newly  created  series of its  Convertible  Preferred  Stock.  The  Company
received $9.9 million in cash, after issuance costs, and issued 10,500 shares of
Series B Preferred Stock,  $.01 par value ("Series B Preferred"),  at a price of
$1,000 per share.  The  Company  has the  obligation  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


                                       6



Convertible  Preferred  Stock  (See Note 8), 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 September 30, 2003,
the  Series  B  Preferred  carrying  value  consisted  of  the  following  ($ in
thousands):

                                                    December 31,   September 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              135
Accrued and unpaid dividends accretion........             748            1,460
                                                  ------------   --------------
    Total carrying value......................    $     10,727   $       11,503
                                                  ============   ==============

8.   Preferred Stock

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

9.   Litigation

     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 a material  adverse effect on the Company's  financial
condition, cash flow or results of operations.



                                       7




10.  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 September 30,   Nine Months Ended September 30,
                                                --------------------------------   -------------------------------
                                                     2002             2003            2002            2003
                                                     ----             ----            ----            ----
                                                              (in thousand, except per share data)
                                                                                     
Net loss attributable to common
  shareholders, as reported...................   $   (3,882)    $   (5,618)       $  (13,433)    $   (14,683)

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)             (929)           (491)
                                                 -----------    -----------       -----------    ------------

Adjusted net loss attributable to
  common shareholders.........................   $   (4,192)    $   (5,782)       $  (14,362)    $   (15,174)
                                                 ===========    ===========       ===========    ============

Net loss per share as reported basic and
  Diluted.....................................   $    (0.21)    $    (0.31)       $    (0.74)    $     (0.80)
                                                 ===========    ===========       ===========    ============

Adjusted net loss per share basic and diluted..  $    (0.23)    $    (0.31)       $    (0.79)    $     (0.83)
                                                 ===========    ===========       ===========    ============



11.  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.


                                       8




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 10 to the  accompanying  unaudited
condensed consolidated financial statements.

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

     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


                                       9


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.  The
Company  adopted EITF 00-21  effective July 1, 2003 and has started  classifying
revenues generated from new membership sales in accordance with the statement.

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
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  December 15, 2003, to variable  interest  entities in which an
enterprise  holds a variable  interest that it acquired before February 1, 2003.
The Company has no "Variable Interest Entities" and therefore the application of
this  interpretation  will  not have an  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.  The Company has no  "Derivative  Instruments"  and is not involved in any
"Hedging  Activities"  and  therefore  the adoption of SFAS 149 did not have any
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.  The
application  of SFAS 150 did not have any effect on the  Company's  consolidated
financial  statements and it did not change the presentation of any liability or
equity items in its consolidated balance sheets.



                                       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  September  30, 2003 to Three  Months  Ended
September 30, 2002.

     Our  revenues for the three months  ended  September  30, 2003,  were $31.7
million,  compared to $30.2  million for the same period in 2002, an increase of
$1.5  million  or 5.1%.  Revenue  increased  by $1.5  million  at our five  most
recently  opened Sports Club/LA Clubs  primarily as a result of a 11.2% increase
in membership at these Sports  Club/LA  Clubs,  from  September 30, 2002 through
September  30,  2003,  and to annual rate  increases  for monthly dues and other
ancillary  services.  Revenue  decreased  by $23,000 at our three  mature  Clubs
primarily  due to a decrease in membership  at Reebok  Sports  Club/NY.  Revenue
increased  by $84,000 at our  SportsMed  subsidiary  primarily  due to increased
patient visits.

     Our direct  expenses  increased by $2.0 million (8.0%) to $26.5 million for
the three months ended  September  30, 2003,  versus $24.5  million for the same
period in 2002.  Direct  expenses  increased  by $1.3  million  at our five most
recently  opened Sports  Club/LA  Clubs  primarily as a result of an increase in
variable  direct  expenses  associated  with the 11.2%  membership  increase and
resulting  revenue  growth  that  occurred at these five  Sports  Club/LA  Clubs
between  September  30, 2002 and  September 30, 2003 and to increases in workers
compensation,  group  medical and  property/liability  insurance  rates.  Direct
expenses  increased  by  $646,000 at our three  mature  Clubs  primarily  due to
increased  payroll,  utility and  property tax costs and to increases in workers
compensation,  group  medical and  property/liability  insurance  rates.  Direct
expenses as a percent of revenue for the three months ended  September 30, 2003,
increased to 83.5% from 81.2% 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 decrease.  There is no assurance,
however, that such membership or revenue growth will occur.



                                       11



     Our general and  administrative  expenses remained flat at $2.0 million for
both the three  months  ended  September  30,  2003 and the three  months  ended
September 30, 2002. Legal expenses for the three months ended September 30, 2003
decreased by $40,000 but were offset by minor increases in various other general
and  administrative  expense  categories.  General and  administrative  expenses
decreased  as a  percentage  of  revenue  to 6.1%  for the  three  months  ended
September  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 $1.1  million  for both the three
months ended  September 30, 2003 and the three months ended  September 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 as a percentage
of revenue decreased to 3.4% for the three months ended September 30, 2003, from
3.6% for the same period in 2002.

     Our depreciation and amortization  expenses were $3.0 million for the three
months  ended  September  30,  2003,  versus $2.9 million for the same period in
2002, an increase of $54,000 or 1.8%.  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 $901,000,  for the three months ended September 30,
2003, consisted of expenses related to The Sports  Club/LA-Beverly  Hills, which
opened on October 7, 2003.

     Our net interest  expense  increased by $197,000 (6.0%) to $3.5 million for
the three months  ended  September  30,  2003,  versus $3.3 million for the same
period in 2002. Interest expense decreased by $195,000 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 $47,000 due to
a reduction of equipment  financing  loans.  Net interest  expense  increased by
$439,000 as a result of interest  incurred on our new  five-year  mortgage  loan
secured by The Sport Club/Irvine.

     We recorded a  non-recurring  gain of  $97,000,  related to the sale of the
potential Houston, Texas site on August 30, 2002.

     The tax provisions  recorded for the three months ended  September 30, 2003
and three months ended September 30, 2002 are comprised of New York City and New
York State income taxes incurred on pre-tax  earnings at Reebok Sports  Club/NY.
We did not  record any  federal or state  deferred  tax  benefit  related to our
consolidated  pre-tax losses  incurred for the three months ended  September 30,
2003 and three months ended  September 30, 2002.  After the tax  provisions  and
dividends  on  preferred  stock of  $351,000 in 2003 and  $264,000 in 2002,  our
consolidated net loss attributable to common  shareholders,  was $5.6 million or
$0.31 per basic and diluted share for the three months ended  September 30, 2003
versus a loss of $3.9 million or $0.21 per basic and diluted share for the three
months ended September 30, 2002.



                                       12



Comparison  of Nine  Months  Ended  September  30,  2003 to  Nine  Months  Ended
September 30, 2002.

     Our  revenues  for the nine months ended  September  30,  2003,  were $96.3
million,  compared to $90.1  million for the same period in 2002, an increase of
$6.2  million  or 6.9%.  Revenue  increased  by $5.9  million  at our five  most
recently  opened Sports Club/LA Clubs  primarily as a result of a 11.2% increase
in  membership  at these five Sports  Club/LA  Clubs,  from  September  30, 2002
through  September 30, 2003,  and to annual rate  increases for monthly dues and
other  ancillary  services.  Revenue  increased  by $682,000 at our three mature
Clubs  primarily  due to a $327,000  increase in food and beverage  revenues,  a
$89,000  increase in private training  revenues and a $204,000  increase in dues
revenues.   Revenue  increased  by  approximately   $211,000  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 $4.3 million (5.7%) to $79.2 million for
the nine months  ended  September  30, 2003,  versus $74.9  million for the same
period in 2002.  Direct  expenses  increased  by $3.1  million  at our five most
recently  opened  Sports  Club/LA  Clubs  primarily due to increases in variable
direct  expenses  associated  with the 11.2%  membership  increase and resulting
revenue  growth  that  occurred  at these  five  Sports  Club/LA  Clubs  between
September  30,  2002  and  September  30,  2003  and  to  increases  in  workers
compensation,  group  medical and  property/liability  insurance  rates.  Direct
expenses  increased by $1.7 million at our three mature Clubs  primarily  due to
increased  payroll,  utility and  property tax costs and to increases in workers
compensation,  group  medical and  property/liability  insurance  rates.  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 nine months
ended  September 30, 2003,  decreased to 82.2% from 83.2% 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 $5.9  million for the nine
months  ended  September  30,  2003,  versus $5.8 million for the same period in
2002,  an  increase  of  $164,000  or 2.8%.  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
nine months ended  September 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 $3.7 million for both the nine months
ended  September  30, 2003 and for the nine months ended  September 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 3.8% for the nine months ended September 30, 2003, from
4.1% for the same period in 2002.



                                       13



     Our depreciation and  amortization  expenses  remained flat at $8.9 million
for both the nine months ended  September 30, 2003 and for the nine months ended
September  30,  2002. A decrease in  depreciation  and  amortization  expense of
$32,000,  resulting  from the sale of The Sports  Club/Las  Vegas on January 31,
2002,  was partially  offset by increased  depreciation  resulting  from capital
additions made in 2002 and 2003.

     Pre-opening  expenses were $1.7 million for the nine months ended September
30, 2003, versus $130,000 for the same period in 2002.  Pre-opening expenses for
the nine months ended September 30, 2003,  consisted of expenses  related to The
Sports  Club/LA-Beverly  Hills, which opened on October 6, 2003. The pre-opening
expenses for the nine months  ended  September  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.

     Our net interest  expense  remained flat at $10.0 million for both the nine
months  ended  September  30, 2003 and for the nine months ended  September  30,
2002. Net interest expense  decreased by $344,000 due to the  capitalization  of
interest on our construction costs for The Sports  Club/LA-Beverly  Hills during
the  construction  period  and by  $134,000  due  to a  reduction  of  equipment
financing loans. These decreases in net interest expense were offset by interest
incurred on our new five-year  mortgage loan secured by The Sport Club/Irvine of
$483,000.

     We recorded two non-recurring  gains,  totaling  $127,000,  during the nine
months ended  September 30, 2002. We recorded a  non-recurring  gain of $30,000,
related  to the sale of The Sports  Club/Las  Vegas on  January  31,  2002 and a
non-recurring  gain of  $97,000,  related to the sale of real estate in Houston,
Texas on August 30, 2002.

     The tax provision of $415,000  recorded for the nine months ended September
30, 2003, is comprised of New York City and New York State income taxes incurred
on pre-tax  earnings at Reebok Sports Club/NY.  We did not record any federal or
state deferred tax benefit related to our consolidated pre-tax loss incurred for
the nine months ended  September  30, 2003.  After the tax provision of $415,000
and dividends on preferred  stock of $1.0  million,  our  consolidated  net loss
attributable  to common  shareholders  for the nine months ended  September  30,
2003, was $14.7 million or $0.80 per basic and diluted share. The tax benefit of
$445,000  recorded for the nine months ended  September 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 $455,000  incurred on pre-tax  earnings at Reebok
Sports  Club/NY.  We did not record any  federal or state  deferred  tax benefit
related to our  consolidated  pre-tax  loss  incurred  for the nine months ended
September 30, 2002. After the tax benefit of $445,000 and dividends on preferred
stock of $537,000, our consolidated net loss attributable to common shareholders
for the nine months ended  September  30, 2002,  was $13.4  million or $0.74 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

                                       14


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 maintain the
quality of the Clubs to our satisfaction.  We also expect to spend approximately
$430,000 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 nine  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  September  30,  2003,  we had $2.5  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 September 30, 2004
are estimated to be as follows (amounts in thousands):


Indenture interest......................................   $          11,375
Information system upgrades.............................                 430
Payments on long-term debt..............................               4,171
                                                           -----------------
                                                           $          15,976
                                                           =================

                                       15


Capital Requirements - New Clubs

     On April  22,  2002,  we signed a lease to  develop  The  Sports  Club/LA -
Beverly Hills and on October 7, 2003 opened this Club. The new Sports Club/LA is
approximately  40,000 square feet and is located at 9601  Wilshire  Boulevard in
the heart of the Beverly  Hill's  retail and  commercial  district.  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  size  Clubs to be built in
locations near existing  Sports Club/LA sites.  As of September 30, 2003 we have
spent  approximately $7.0 million on this development and we anticipate spending
another $1.5 million by December 31, 2003.

     We also  anticipate  entering  into a  management  service  agreement  with
Terremark  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 33.7% 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 nine  months of 2003 our  operating  activities  generated
$6.5 million  before we made interest  payments of $12.1 million  resulting in a
net use of cash from  operating  activities of $5.6 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 used most of the net proceeds to complete the development of The
Sports Club/LA-Beverly Hills and to make the September 15, 2003 interest payment
on the Senior Secured Notes.

     The Indenture allows us to incur up to $10.0 million of equipment financing
obligations.  At September 30, 2003, we had $2.5 million of equipment  financing
obligations  outstanding  and would be allowed to  finance  an  additional  $7.5
million with our equipment serving as collateral.

     On April 4, 2003,  we  announced  that we had  received  a "going  private"
proposal from a group  consisting of four of our  principal  stockholders  and a
private equity fund  ("Palisade") 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  was to
evaluate the offer on behalf of the public  stockholders.  The  transaction,  as
then structured, would have resulted in a capital infusion of approximately $8.5
million to the  Company.  Those  funds  would have been  available  for  general
working  capital  purposes.  On October  13,  2003,  we  announced  that we have
mutually agreed with Palisade to set aside the

                                       16


previously  announced  offer of "going  private."  We have  received  an amended
letter of intent setting forth revised terms and conditions under which Palisade
would propose to make an equity investment in us. Palisade's term sheet has been
submitted to the Special  Committee of our Board of  Directors  for review.  The
Special  Committee  will  negotiate  the terms  with  Palisade  on behalf of the
Company and its Shareholders.  There can be no assurance,  however, that such an
agreement will be reached.

Summary

     In order to make our interest  payment due on March 15, 2004,  we will need
to sell additional assets or complete a transaction to raise additional  equity.
There can be no assurance  that we will be able to raise  additional  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,

                                       17


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

     o    competition,

     o    changes in personnel or compensation, and

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

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



                                       18




ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are also  exposed to risk from a change in interest  rates to the extent
we are required to refinance  existing fixed rate  indebtedness  at rates higher
than those prevailing at the time the existing  indebtedness was incurred. As of
September 30, 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 September 30, 2003, the fair value of the Senior Secured Notes
is approximately  $91.0 million.  We also have a $19.9 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.



                                       19




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 June 30, 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

                                       20


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.

     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.

     On  October  3,  2003,  we filed a report  on Form 8-K  announcing  that on
September 29, 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  November 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.

     On October 9, 2003,  we filed a report on Form 8-K stating  that on October
8,  2003,  we  issued a press  release  announcing  the  opening  of The  Sports
Club/LA-Beverly  Hills. The new Club opened on October 7, 2003 and is located in
Beverly  Hills,  California.  The Club,  a two-story  40,000  square foot luxury
sports and fitness complex offers a state-of-the art environment including a Bar
and Lounge and spa services.

     On October 14, 2003,  we filed a report on Form 8-K stating that on October
13, 2003, we issued a press release  announcing that we had mutually agreed with
Palisade  Concentrated  Equity Partnership,  L.P.  ("Palisade") to set aside its
previously  announced offer of "going private." We also stated that we expect to
receive  an  amended  letter  of intent  setting  forth  the  revised  terms and
conditions  under which  Palisade  would propose to make an $18.5 million equity
investment in us, subject to an additional investment by certain of our existing
stockholders,  the proceeds of which would be retained by us to fund operations.
There can be no assurance that the proposed financing  transaction with Palisade
will be completed.

     On November 3, 2003, we filed a report on Form 8-K stating that on November
3, 2003, we issued a press release  announcing  operating  results for the third
quarter and nine months ending September 30, 2003.







                                       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: November 12, 2003             by    /s/ Rex A. Licklider
                                          ------------------------------------
                                          Rex A. Licklider
                                          Vice Chairman of the Board
                                          and Co-Chief Executive Officer
                                          (Principal Executive Officer)

Date: November 12, 2003             by    /s/ Michael Talla
                                          ------------------------------------
                                          D. Michael Talla
                                          Chairman of the Board
                                          and Co-Chief Executive Officer
                                          (Principal Executive Officer)

Date: November 12, 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: November 12, 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: November 12, 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: November 12, 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
          September  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:  November 12, 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