Dave & Busters 8-K Results of Operations and Financial Condition

		EXHIBIT 99
	News Release	For further information contact: Jeff Elliott or Geralyn DeBusk Halliburton Investor Relations 972-458-8000

Dave & Buster’s, Inc. Reports a 5.3 Percent Increase in Comparable Store Sales

and a 31.7 Percent Increase in Adjusted EBITDA for its Fiscal 2007 Second Quarter

DALLAS—September 18, 2007—Dave & Buster's, Inc., a leading operator of upscale restaurant/entertainment complexes, today announced results for its 2007 second quarter ended August 5, 2007.

Total revenues increased 6.9% to $131.7 million in the second quarter of 2007, compared to $123.2 million in the second quarter of 2006. This revenue growth was comprised primarily of a 5.3% increase in comparable store sales, which now includes the previously acquired Jillian’s stores. Total Food and Beverage revenues increased 4.4%, while revenues from Amusements and Other increased 9.9%.

EBITDA (Modified) for the second quarter of 2007 of $18.4 million exceeded prior year EBITDA (Modified) of $12.0 million by 53.8%. Adjusted EBITDA, which excludes Startup costs and other non-recurring charges, increased 31.7% to $18.9 million, versus $14.3 million in the second quarter of fiscal 2006.

Total revenues for the 26-week period increased 6.9% to $267.1 million from $250.0 million for the comparable period last year. This revenue growth was comprised primarily of a 4.5% increase in comparable store sales, which now includes the previously acquired Jillian’s stores. Total Food and Beverage revenues increased 5.7%, while revenues from Amusements and Other increased 8.3%.

EBITDA (Modified) for the 26-week period of $37.2 million exceeded prior year EBITDA (Modified) of $26.6 million by 39.8%. Adjusted EBITDA, which excludes Startup costs and other non-recurring charges, increased 27.8% to $41.3 million, versus $32.3 million for the comparable period last year.

“We are thrilled with our results for the first half of the year,” stated Steve King, the Company’s Chief Executive Officer. “Effectively communicating our unique combination of food, drink and games continues to translate into strong sales performance across the country. Our operating team’s focus on implementing key initiatives helped to deliver a great sales performance and outstanding margin improvement.”

Non-GAAP Financial Measures

A reconciliation of EBITDA (Modified) and Adjusted EBITDA to net income, the most directly comparable financial measure presented in accordance with GAAP, is set forth in the attachment to this release.

The Company will hold a conference call to discuss second quarter results on Tuesday, September 18, 2007, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time). To participate in the conference call, please dial (866) 765-2661 a few minutes prior to the start time and reference code # 16719072. Additionally, a live and archived webcast of the conference call will be available on the Company's Web site, www.daveandbusters.com.

1

Celebrating over 24 years of operations, Dave & Buster's was founded in 1982 and is one of the country's leading upscale restaurant/entertainment concepts in the United States and in Canada. The Company is proud to announce the September 17, 2007 opening of its newest store, which is located in Tempe, Arizona. The Tempe location is the 49^th Company-operated store in North America. More information on the Company is available on the Company's Web site, www.daveandbusters.com.

The statements contained in this release that are not historical facts are forward-looking statements. These forward-looking statements involve risks and uncertainties and, consequently, could be affected by our level of indebtedness, general business and economic conditions, the impact of competition, the seasonality of the company’s business, adverse weather conditions, future commodity prices, guest and employee complaints and litigation, fuel and utility costs, labor costs and availability, changes in consumer spending, changes in demographic trends, unfavorable publicity, our ability to open new complexes, acts of God, and governmental regulations.

2

DAVE & BUSTER’S, INC.

Condensed Consolidated Balance Sheets

(in thousands)

ASSETS	August 5,  2007		February 4, 2007
	(unaudited)		(audited)
Current assets:
Cash and cash equivalents	$	17,795	$	10,372
Other current assets		28,594		28,338
Total current assets		46,389		38,710
Property and equipment, net		305,194		316,840
Intangible and other assets, net		150,373		151,263
Total assets	$	501,956	$	506,813
LIABILITIES AND STOCKHOLDERS’ EQUITY
Total current liabilities	$	68,909	$	70,140
Other long-term liabilities		83,595		86,593
Long-term debt, less current liabilities		252,875		253,375
Stockholders’ equity		96,577		96,705
Total liabilities and stockholders’ equity	$	501,956	$	506,813

3

DAVE & BUSTER’S, INC.

Consolidated Statements of Operations

(dollars in thousands)

(unaudited)

	13 Weeks Ended August 5, 2007 (Successor)					13 Weeks Ended July 30, 2006 (Successor)
Food and beverage revenues	$	70,350		53.4	%	$	67,374		54.7	%
Amusement and other revenues		61,315		46.6	%		55,777		45.3	%
Total revenues		131,665		100.0	%		123,151		100.0	%
Cost of products		26,259		19.9	%		25,629		20.8	%
Store operating expenses		78,719		59.8	%		75,038		60.9	%
General and administrative expenses		8,780		6.7	%		9,687		7.9	%
Depreciation and amortization		12,809		9.7	%		11,455		9.3	%
Startup costs		299		0.2	%		821		0.7	%
Total operating expenses		126,866		96.3	%		122,630		99.6	%
Operating income		4,799		3.7	%		521		0.4	%
Interest expense, net		6,347		4.8	%		6,525		5.3	%
Loss before provision for income taxes		(1,548	)	(1.1	)%		(6,004	)	(4.9	)%
Benefit for income taxes		(867	)	(0.7	)%		(2,129	)	(1.7	)%
Net loss	$	(681	)	(0.4	)%	$	(3,875	)	(3.2	)%
Other information:
Company operated stores open at end of period		48					47
The following table sets forth a reconciliation of net loss to EBITDA (Modified) and Adjusted EBIDTA for the periods shown:
Total net loss	$	(681	)			$	(3,875	)
Add back:Benefit for income taxes		(867	)				(2,129	)
Interest expense, net		6,347					6,525
Depreciation and amortization		12,809					11,455
Loss (gain) on asset disposal		454					(8	)
Stock-based compensation		342					—
EBITDA (Modified) (1)		18,404					11,968
Add back:Startup costs		299					821
Wellspring expense reimbursement		187					303
Non-recurring Expenses:
Transaction costs		—					479
Change in control expense		—					770
Adjusted EBITDA (1)	$	18,890				$	14,341

4

DAVE & BUSTER’S, INC.

Consolidated Statements of Operations

(dollars in thousands)

(unaudited)

	26 Weeks Ended August 5, 2007 (Successor)					26 Weeks Ended July 30, 2006 (Combined)
Food and beverage revenues	$	144,174		54.0	%	$	136,438		54.6	%
Amusement and other revenues		122,954		46.0	%		113,556		45.4	%
Total revenues		267,128		100.0	%		249,994		100.0	%
Cost of products		52,896		19.8	%		51,506		20.6	%
Store operating expenses		156,603		58.6	%		149,533		59.8	%
General and administrative expenses		21,499		8.0	%		19,246		7.7	%
Depreciation and amortization		25,412		9.5	%		22,524		9.0	%
Startup costs		357		0.1	%		3,107		1.2	%
Total operating expenses		256,767		96.0	%		245,916		98.3	%
Operating income		10,361		4.0	%		4,078		1.7	%
Interest expense, net		13,921		5.2	%		12,418		5.0	%
Loss before provision for income taxes		(3,560	)	(1.2	)%		(8,340	)	(3.3	)%
Benefit for income taxes		(2,044	)	(0.7	)%		(2,923	)	(1.1	)%
Net loss	$	(1,516	)	(0.5	)%	$	(5,417	)	(2.2	)%
Other information:
Company operated stores open at end of period		48					47
The following table sets forth a reconciliation of net loss to EBITDA (Modified) and Adjusted EBIDTA for the periods shown:
Total net loss	$	(1,516	)			$	(5,417	)
Add back:Benefit for income taxes		(2,044	)				(2,923	)
Interest expense, net		13,921					12,418
Depreciation and amortization		25,412					22,524
Loss (gain) on asset disposal		638					(33	)
Stock-based compensation		826					61
EBITDA (Modified) (1)		37,237					26,630
Add back:Startup costs		357					3,107
Wellspring expense reimbursement		375					303
Non-recurring Expenses:
Transaction costs		—					1,034
Change in control expense		3,337					1,245
Adjusted EBITDA (1)	$	41,306				$	32,319

5

NOTE

(1) EBITDA (Modified), a non-GAAP measure, is defined as net income (loss) before income tax expense (benefit), interest expense (net), depreciation, amortization, loss (gain) on asset disposal and stock-based compensation expense. Adjusted EBITDA, also a non-GAAP measure, is defined as EBITDA (Modified) plus startup costs, Wellspring expense reimbursement, non-cash and non-recurring charges. The company believes that EBITDA (Modified) and Adjusted EBITDA (collectively, “EBITDA - Based Measures”) provide useful information to debt holders regarding the Company’s operating performance and its capacity to incur and service debt and fund capital expenditures. The Company believes that the EBITDA - Based Measures are used by many investors, analysts and rating agencies as a measure of performance. In addition, Adjusted EBITDA is approximately equal to “Consolidated EBITDA” as defined in our Senior Credit Facility and indentures relating to the Company’s senior notes. Neither of the EBITDA - Based Measures is defined by GAAP and neither should be considered in isolation or as an alternative to other financial data prepared in accordance with GAAP or as an indicator of the Company’s operating performance. EBITDA (Modified) and Adjusted EBITDA as defined in this release may differ from similarly titled measures presented by other companies.

6