UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                  FORM 10-Q

(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

                 For the quarterly period ended June 30, 2004

                                      Or

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ______TO______.

                         Commission File No. 0-22088

                        MONARCH CASINO & RESORT, INC.
            (Exact name of registrant as specified in its charter)
                          -------------------------

                NEVADA                                88-0300760
     (State or other jurisdiction                  (I.R.S. Employer
   of incorporation or organization)              Identification No.)

     1175 W. MOANA LANE, SUITE 200
             RENO, NEVADA                               89509
        (Address of principal                         (Zip code)
          executive offices)

     Registrant's telephone number, including area code:  (775) 825-3355
                          -------------------------

                                NOT APPLICABLE
                (Former name, former address and former fiscal
                     year, if changed since last report.)

     Indicate by check mark whether the registrant (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
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  YES _X_  NO ___

     Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).  YES ___  NO _X_

                    APPLICABLE ONLY TO CORPORATE ISSUERS:
     Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practicable date.  As of August 12, 2004,
there were 9,378,024 shares of Monarch Casino & Resort, Inc. $0.01 par value
common stock outstanding.




TABLE OF CONTENTS

                                                                     Page
                                                                     ----
PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

        Condensed Consolidated Statements of Income for the
         three and six months ended June 30, 2004 and 2003 (unaudited)..  3

        Condensed Consolidated Balance Sheets at
         June 30, 2004 (unaudited) and December 31, 2003................  4

        Condensed Consolidated Statements of Cash Flows for the
         six months ended June 30, 2004 and 2003 (unaudited)............  6

        Notes to Condensed Consolidated Financial Statements (unaudited)  7

Item 2. Management's Discussion and Analysis of Financial Condition
        and Results of Operations....................................... 12

Item 3. Quantitative and Qualitative Disclosures About Market Risk...... 21

Item 4. Controls and Procedures......................................... 22


PART II - OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders............. 22

Item 6. Exhibits and Reports on Form 8-K................................ 23


        Signatures...................................................... 23

        Certifications.................................................. 24

        Exhibit 99.01 Certification of John Farahi pursuant to
        Section 906 of the Sarbanes-Oxley Act of 2002................... 26

        Exhibit 99.02 Certification of Ben Farahi pursuant to
        Section 906 of the Sarbanes-Oxley Act of 2002................... 27















                                    -2-



                        PART 1. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                        MONARCH CASINO & RESORT, INC.
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)


                                          Three Months Ended            Six Months Ended
                                                June 30,                     June 30,
                                      --------------------------    --------------------------
                                          2004          2003            2004          2003
                                      ------------  ------------    ------------  ------------
                                                                      
Revenues
  Casino............................. $ 20,944,838  $ 18,614,452    $ 40,847,689  $ 36,354,157
  Food and beverage..................    9,440,893     8,736,201      18,266,716    16,947,609
  Hotel..............................    6,434,299     5,507,037      11,952,604    10,223,215
  Other..............................      945,812       989,068       1,808,842     1,871,813
                                      ------------  ------------    ------------  ------------
     Gross revenues..................   37,765,842    33,846,758      72,875,851    65,396,794
  Less promotional allowances........   (5,051,841)   (4,771,688)     (9,675,872)   (9,156,796)
                                      ------------  ------------    ------------  ------------
     Net revenues....................   32,714,001    29,075,070      63,199,979    56,239,998
                                      ------------  ------------    ------------  ------------
Operating expenses
  Casino.............................    7,666,678     7,358,723      15,107,349    14,484,826
  Food and beverage..................    4,817,753     4,475,173       9,209,475     8,598,911
  Hotel..............................    1,988,888     1,738,320       4,056,875     3,384,299
  Other..............................      376,191       308,676         694,654       613,242
  Selling, general and
   administrative....................    8,335,670     8,266,310      16,855,076    16,115,494
  Depreciation and amortization......    2,636,131     2,716,420       5,639,490     5,316,829
                                      ------------  ------------    ------------  ------------
     Total operating expenses........   25,821,311    24,863,622      51,562,919    48,513,601
                                      ------------  ------------    ------------  ------------
     Income from operations..........    6,892,690     4,211,448      11,637,060     7,726,397
                                      ------------  ------------    ------------  ------------
Other expenses
  Interest expense...................     (361,677)     (422,203)       (791,638)     (872,083)
  Stockholder guarantee fee expense..           -       (260,936)       (136,164)     (542,278)
                                      ------------  ------------    ------------  ------------
     Total other expenses............     (361,677)     (683,139)       (927,802)   (1,414,361)
                                      ------------  ------------    ------------  ------------
     Income before income taxes......    6,531,013     3,528,309      10,709,258     6,312,036
Provision for income taxes...........    2,179,000     1,197,200       3,599,000     2,143,000
                                      ------------  ------------    ------------  ------------
     Net income...................... $  4,352,013  $  2,331,109    $  7,110,258  $  4,169,036
                                      ============  ============    ============  ============

Earnings per share of common stock
   Net income
    Basic............................ $       0.46  $       0.25    $       0.76  $       0.44
    Diluted.......................... $       0.46  $       0.25    $       0.76  $       0.44

Weighted average number of common
   shares and potential common
   shares outstanding
    Basic..........................      9,372,603     9,331,877       9,358,670     9,399,716
    Diluted........................      9,399,580     9,361,060       9,390,727     9,431,942




The accompanying Notes to the Condensed Consolidated Financial Statements are
an integral part of these statements.






                                     -3-



                        MONARCH CASINO & RESORT, INC.
                    CONDENSED CONSOLIDATED BALANCE SHEETS


                                                       June 30,      December 31,
                                                         2004            2003
                                                    -------------    -------------
                                                     (Unaudited)
                                                               
                      ASSETS

Current assets
  Cash............................................  $  10,530,729    $   9,711,310
  Receivables, net................................      3,058,752        2,818,727
  Federal income tax refund receivable............             -           756,698
  Inventories.....................................      1,168,302        1,245,967
  Prepaid expenses................................      2,271,708        2,234,773
  Deferred income taxes...........................        542,457          542,457
                                                    -------------    -------------
     Total current assets.........................     17,571,948       17,309,932
                                                    -------------    -------------
Property and equipment
  Land............................................     10,339,530       10,339,530
  Land improvements...............................      3,226,913        3,226,913
  Buildings.......................................     78,955,538       78,955,538
  Building improvements...........................      7,060,680        6,304,642
  Furniture and equipment.........................     64,116,953       63,230,354
                                                    -------------    -------------
                                                      163,699,614      162,056,977
  Less accumulated depreciation and amortization..    (65,527,631)     (63,618,047)
                                                    -------------    -------------
     Net property and equipment...................     98,171,983       98,438,930
                                                    -------------    -------------

Other assets, net.................................        452,456          128,263
                                                    -------------    -------------
     Total assets.................................  $ 116,196,387    $ 115,877,125
                                                    =============    =============



The accompanying Notes to the Condensed Consolidated Financial Statements are
an integral part of these statements.























                                     -4-



                        MONARCH CASINO & RESORT, INC.
                    CONDENSED CONSOLIDATED BALANCE SHEETS


                                                       June 30,      December 31,
                                                         2004            2003
                                                    -------------    -------------
                                                     (Unaudited)
                                                               
       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Current maturities of long-term debt............  $   1,585,304    $   6,059,591
  Accounts payable................................      7,212,867        8,407,887
  Accrued expenses................................      6,531,616        6,707,257
  Federal income taxes payable....................      1,643,461               -
                                                    -------------    -------------
     Total current liabilities....................     16,973,248       21,174,735

Long-term debt, less current maturities...........     38,275,000       41,125,000

Deferred income taxes.............................      4,933,427        4,854,587

Commitments and contingencies.....................

Stockholders' equity
  Preferred stock, $.01 par value, 10,000,000
   shares authorized; none issued.................             -                -
  Common stock, $.01 par value, 30,000,000
   shares authorized; 9,536,275 issued;
   9,377,024 outstanding at 06/30/2004,
   9,340,328 outstanding at 12/31/2003............         95,363           95,363
  Additional paid-in capital......................     17,345,057       17,432,635
  Treasury stock,
   159,251 shares at 06/30/2004, 195,947 shares
   at 12/31/2003, at cost.........................     (1,168,385)      (1,437,614)
  Retained earnings...............................     39,742,677       32,632,419
                                                    -------------    -------------
     Total stockholders' equity...................     56,014,712       48,722,803
                                                    -------------    -------------
     Total liabilities and stockholders' equity...  $ 116,196,387    $ 115,877,125
                                                    =============    =============



The accompanying Notes to the Condensed Consolidated Financial Statements are
an integral part of these statements.



















                                     -5-



                        MONARCH CASINO & RESORT, INC.
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                     Six Months Ended
                                                         June 30,
                                               ----------------------------
                                                   2004            2003
                                               ------------    ------------
                                                (Unaudited)     (Unaudited)
                                                         
Cash flows from operating activities:
  Net income.................................. $  7,110,258    $  4,169,036
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Depreciation and amortization.............    5,639,490       5,316,829
    Amortization of deferred loan costs.......      127,959          89,714
    Provision for bad debt....................      164,545        (281,540)
    Loss (gain) on disposal of assets.........      195,103          (6,980)
    Deferred income taxes.....................       78,840         526,841
  Changes in assets and liabilities
    Receivables, net..........................      352,128        (215,502)
    Inventories...............................       77,667         (13,179)
    Prepaid expenses..........................      (36,936)       (178,479)
    Other assets..............................     (452,152)          5,343
    Accounts payable..........................   (1,195,020)       (633,557)
    Accrued expenses and federal income
      taxes payable...........................    1,467,823         152,851
                                               ------------    ------------
     Net cash provided by
      operating activities....................   13,529,705       8,931,377
                                               ------------    ------------
Cash flows from investing activities:
  Proceeds from sale of assets................        6,030           6,980
  Acquisition of property and equipment.......   (5,573,680)       (986,044)
                                               ------------    ------------
     Net cash used in investing activities....   (5,567,650)       (979,064)
                                               ------------    ------------
Cash flows from financing activities:
  Proceeds from exercise of stock options.....      181,651         103,760
  Proceeds from long-term borrowings..........   46,960,304              -
  Principal payments on long-term debt........  (54,284,591)     (9,267,658)
  Purchase of Monarch Common Stock............           -       (1,427,400)
                                               ------------    ------------
     Net cash used in
      financing activities....................   (7,142,636)    (10,591,298)
                                               ------------    ------------

     Net increase (decrease) in cash..........      819,419      (2,638,985)

Cash at beginning of period...................    9,711,310       9,961,484
                                               ------------    ------------
Cash at end of period......................... $ 10,530,729    $  7,322,499
                                               ============    ============

Supplemental disclosure of
 cash flow information:
  Cash paid for interest...................... $    892,660    $  1,112,370
  Cash paid for income taxes.................. $  1,120,000    $  1,596,612

Supplemental schedule of non-cash
 investing and financing activities:
  The Company financed the purchase
  of property and equipment in the
  following amounts........................... $     560,304    $ 2,230,899


The accompanying Notes to the Condensed Consolidated Financial Statements are
an integral part of these statements.


                                     -6-



                        MONARCH CASINO & RESORT, INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

     Monarch Casino & Resort, Inc. ("Monarch"), a Nevada corporation, was
incorporated in 1993.  Monarch's wholly-owned subsidiary, Golden Road Motor
Inn, Inc. ("Golden Road"), operates the Atlantis Casino Resort (the
"Atlantis"), a hotel/casino facility in Reno, Nevada.  Unless stated
otherwise, the "Company" refers collectively to Monarch and its Golden Road
subsidiary.

     The consolidated financial statements include the accounts of Monarch and
Golden Road.  Intercompany balances and transactions are eliminated.

Interim Financial Statements

     The accompanying condensed consolidated financial statements for the
three-month and six-month periods ended June 30, 2004 and June 30, 2003 are
unaudited.  In the opinion of management, all adjustments, (which include
normal recurring adjustments) necessary for a fair presentation of the
Company's financial position and results of operations for such periods, have
been included.  The accompanying unaudited condensed consolidated financial
statements should be read in conjunction with the Company's audited financial
statements included in its Annual Report on Form 10-K for the year ended
December 31, 2003.  The results for the three-month and six-month periods
ended June 30, 2004 are not necessarily indicative of the results that may be
expected for the year ending December 31, 2004, or for any other period.

Use of Estimates

     In preparing these financial statements in conformity with U.S. generally
accepted accounting principles, management is required to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
disclosure of contingent assets and liabilities at the date of the financial
statements and revenues and expenses during the respective periods.  Actual
results could differ from those estimates.

Self-insurance Reserves

     The Company reviews self-insurance reserves at least quarterly. The
amount of reserve is determined by reviewing the actual expenditures for the
previous twelve-month period and reviewing reports prepared by third party
plan administrators for any significant unpaid claims.  The reserve is accrued
at an amount that approximates amounts needed to pay both reported and
unreported claims as of the balance sheet dates, which management believes are
adequate.

Stockholder Guarantee Fees

     All of the Company's bank debt was personally guaranteed by the Company's
three largest stockholders since the inception of our original loan agreement
on December 29, 1997.  Effective January 1, 2001, until February 20, 2004, the
Company compensated the guarantors at the rate of 2% per annum of the
quarterly average outstanding bank debt amount.  During the three months ended

                                   -7-



June 30, 2003, the Company recorded interest expense in the amount of
approximately $261,000 in guarantee fees.  No guarantee fees were paid during
the three months ended June 30, 2004, because the individuals who guaranteed
the Original Credit Facility were not required to do so for the New Credit
Facility (see Liquidity and Capital Resources under Item 2.).

Inventories

     Inventories, consisting primarily of food, beverages, and retail
merchandise, are stated at the lower of cost or market.  Cost is determined on
a first-in, first-out basis.

Property and Equipment

     Property and equipment are stated at cost, less accumulated depreciation
and amortization.  Since inception, property and equipment have been
depreciated principally on a straight line basis over the estimated service
lives as follows:

     Land improvements ........... 15-40 years
     Buildings ................... 30-40 years
     Building improvements ....... 15-40 years
     Furniture ...................  5-10 years
     Equipment ...................  5-20 years

     In accordance with SFAS No. 144, "Accounting for the Impairment and
Disposal of Long-Lived Assets," the Company evaluates the carrying value of
its long-lived assets for impairment at least annually or whenever events or
changes in circumstances indicate that the carrying value of the assets may
not be recoverable from related future undiscounted cash flows.  Indicators
which could trigger an impairment review include legal and regulatory factors,
market conditions and operational performance.  Any resulting impairment loss,
measured as the difference between the carrying amount and the fair value of
the assets, could have a material adverse impact on the Company's financial
condition and results of operations.

Casino Revenues

     Casino revenues represent the net win from gaming activity, which is the
difference between wins and losses.  Additionally, net win is reduced by a
provision for anticipated payouts on slot participation fees, progressive
jackpots and any pre-arranged marker discounts.

Promotional Allowances

     The retail value of hotel, food and beverage services provided to
customers without charge is included in gross revenue and deducted as
promotional allowances.

Income Taxes

     Income taxes are recorded in accordance with the liability method
specified by Statement of Financial Accounting Standards ("SFAS") No. 109
"Accounting for Income Taxes."  Under the asset and liability approach for
financial accounting and reporting for income taxes, the following basic
principles are applied in accounting for income taxes at the date of the
financial statements: (a) a current liability or asset is recognized for the

                                   -8-



estimated taxes payable or refundable on taxes for the current year; (b) a
deferred income tax liability or asset is recognized for the estimated future
tax effects attributable to temporary differences and carryforwards; (c) the
measurement of current and deferred tax liabilities and assets is based on the
provisions of the enacted tax law; the effects of future changes in tax laws
or rates are not anticipated; and (d) the measurement of deferred income taxes
is reduced, if necessary, by the amount of any tax benefits that, based upon
available evidence, are not expected to be realized.

Stock Based Compensation

     The Company maintains three stock option plans. The Company accounts for
these plans under the recognition and measurement principles of Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees"
("APB No. 25") and related interpretations in accounting for its plans. No
stock-based compensation costs are reflected in net income, as all options
granted under those plans had an exercise price equal to the market value of
the underlying common stock on the date of the grant.  If the Company had
elected to recognize compensation cost on the fair market value at the grant
dates for awards under the stock option plans, consistent with the method
prescribed by Statement of Financial Accounting Standards ("SFAS No. 123"),
"Accounting for Stock-Based Compensation," (and as amended by SFAS No. 148,
"Accounting for Stock-Based Compensation - Transition and Disclosure," which
the Company adopted for the fiscal quarter ended June 30, 2004), net income
and income per share would have been changed to the pro forma amounts
indicated below:




                                       Three Months Ended June 30,     Six Months Ended June 30,
                                      -----------------------------    -------------------------
                                         2004              2003           2004           2003
                                      ----------        -----------    ----------    -----------
                                                                         
Net income, as reported               $4,352,013        $2,331,109     $7,110,258    $4,169,036
Stock-based employee compensation
  expensed determined under the fair
  value based method for all awards,
  net of related income tax effects       (9,954)          (19,099)       (13,621)      (37,988)
                                      -----------       -----------    ----------    -----------
Pro forma net income                  $4,342,059        $2,312,010     $7,096,637    $4,131,048
                                      ===========       ===========    ==========    ===========
Basic earnings per share
  As reported                         $     0.46        $     0.25     $     0.76    $   0.44
  Pro forma                           $     0.46        $     0.25     $     0.76    $   0.44

Diluted earnings per share
  As reported                         $     0.46        $     0.25     $     0.76    $   0.44
  Pro forma                           $     0.46        $     0.25     $     0.76    $   0.44



Concentrations of Credit Risk

     Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of bank deposits and trade
receivables.  The Company maintains its cash in bank deposit accounts which,
at times, may exceed federally insured limits.  The Company has not
experienced any losses in such accounts.  Concentrations of credit risk with
respect to trade receivables are limited due to the large number of customers


                                   -9-



comprising the Company's customer base.  The Company believes it is not
exposed to any significant credit risk on cash and accounts receivable.

Certain Risks and Uncertainties

     A significant portion of the Company's revenues and operating income are
generated from patrons who are residents of northern California.  A change in
general economic conditions or the extent and nature of casino gaming in
California, Washington or Oregon could adversely affect the Company's
operating results.  On September 10, 1999, California lawmakers approved a
constitutional amendment that gave Indian tribes the right to offer slot
machines and a range of house-banked card games.  On March 7, 2000, California
voters approved the constitutional amendment.  Several Native American casinos
have opened in Northern California since passage of the constitutional
amendment.  A large Native American casino facility opened in the Sacramento
area, one of our primary feeder markets, in June of 2003.  Other new Native
American casinos are under construction in the northern California market, as
well as other markets the Company currently serves, that could have an impact
on the Company's financial position and results of operations.

     In addition, the Company relies on non-conventioneer visitors partially
comprised of individuals flying into the Reno area.  The ?War on Terrorism,?
combined with the ongoing situation in Iraq and the threat of further
terrorist attacks could have an adverse effect on the Company's revenues from
this segment. The terrorist attacks that took place in the United States on
September 11, 2001 were unprecedented events that created economic and
business uncertainties, especially for the travel and tourism industry.
The potential for future terrorist attacks, the national and international
responses, and other acts of war or hostility including the ongoing situation
in Iraq, have created economic and political uncertainties that could
materially adversely affect our business, results of operations, and financial
condition in ways we cannot predict.


NOTE 2.     EARNINGS PER SHARE

     The Company reports "basic" earnings per share and "diluted" earnings per
share in accordance with the provisions of SFAS No. 128, "Earnings Per Share."
Basic earnings per share is computed by dividing reported net earnings by the
weighted-average number of common shares outstanding during the period.
Diluted earnings per share reflect the additional dilution for all potentially
dilutive securities such as stock options.  The following is a reconciliation
of the number of shares (denominator) used in the basic and diluted earnings
per share computations (shares in thousands):














                                    -10-





                                   Three Months ended June 30,
                                -----------------------------------
                                      2004               2003
                                ----------------   ----------------
                                       Per Share          Per Share
                                Shares   Amount    Shares   Amount
                                ------ ---------   ------ ---------
                                                 
Net Income
     Basic.....................  9,373    $ 0.46    9,332    $ 0.25
     Effect of dilutive
      stock options............     27        -        29       -
                                ------   -------   ------   -------
     Diluted...................  9,400    $ 0.46    9,361    $ 0.25
                                ======   =======   ======   =======




                                     Six Months Ended June 30,
                                -----------------------------------
                                      2004               2003
                                ----------------   ----------------
                                       Per Share          Per Share
                                Shares   Amount    Shares   Amount
                                ------ ---------   ------ ---------
                                                 
Net Income
     Basic.....................  9,359    $ 0.76    9,400    $ 0.44
     Effect of dilutive
      stock options............     32        -        32        -
                                ------   -------   ------   -------
     Diluted...................  9,391    $ 0.76    9,432    $ 0.44
                                ======   =======   ======   =======


     Excluded from the computation of diluted earnings per share are options
where the exercise prices are greater than the market price and their effects
would be anti-dilutive in the computation of diluted earnings per share.


NOTE 4.     RECENTLY ISSUED ACCOUNTING STANDARDS

     In January 2003, the FASB issued interpretation No. 46 ("FIN 46"),
"Consolidation of Variable Interest Entities."  The objective of FIN 46 is to
improve the financial reporting by companies involved with variable interest
entities.  FIN 46 changes certain consolidation requirements by requiring a
variable interest entity to be consolidated by a company that is subject to a
majority of the risk of loss from the variable interest entity's activities or
entitled to receive a majority of the entity's residual returns or both. The
Company has determined that all variable interest entities it holds at June
30, 2004, do not require consolidation under the provisions of FIN 46 as the
Company is not subject to a majority of the risk of loss or entitled to
receive a majority of the variable interest entity's residual returns.

NOTE 5.     RELATED PARTY TRANSACTIONS

     The three principal stockholders of the Company, through their
affiliates, control the ownership and management of a shopping center directly
adjacent to the Atlantis (the "Shopping Center").  The Shopping Center
occupies 18.7 acres and consists of approximately 213,000 square feet of
retail space.  The Company currently rents various spaces totaling
approximately 8,100 square feet in the Shopping Center which it uses as office
space, and pays rent of approximately $6,100 per month.

                                    -11-



     In addition, currently under construction is a new driveway that will be
shared between the Atlantis and the Shopping Center.  As part of this project,
in January 2004, the Company leased a 37,368 square-foot corner section of the
Shopping Center for a minimum lease term of 15 years at a monthly rent of
$25,000, subject to increase every 60 months based on the Consumer Price
Index.  The Company is also to use part of the common area of the Shopping
Center and will pay its proportional share of the common area expense of the
Shopping Center. The Company has the option to renew the lease for 3 five-year
terms, and at the end of the extension periods, the Company has the option to
purchase the leased section of the Shopping Center at a price to be determined
based on a MAI Appraisal.  The leased space will be used by the Company for
pedestrian and vehicle access to the Atlantis, and the Company will have use
of a portion of the parking spaces at the Shopping Center. The Company is
responsible for two thirds of the construction costs of the project, up to a
maximum of $1.2 million. The Company anticipates this project will be
completed late in the third quarter of 2004, at which time it will begin
paying rent and common area charges for its leased space.

     On September 23, 2003, the Company entered into an option agreement with
an affiliate of its controlling stockholders to purchase property in South
Reno for development of a new hotel casino.  Commencement of any development
of the property will require completion of property due diligence and receipt
of numerous approvals, including master plan changes and zoning changes,
neither of which can be assured.  The Company, through the current property
owner, has filed an application with the City of Reno for both master plan and
zoning changes for 13 acres of the property.


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

     Monarch Casino & Resort, Inc., through its wholly-owned subsidiary,
Golden Road Motor Inn, Inc. ("Golden Road"), owns and operates the tropically-
themed Atlantis Casino Resort, a hotel/casino facility in Reno, Nevada (the
"Atlantis"). Monarch was incorporated in 1993 under Nevada law for the purpose
of acquiring all of the stock of Golden Road.  The principal asset of Monarch
is the stock of Golden Road, which holds all of the assets of the Atlantis.

     Our sole operating asset, the Atlantis, is a hotel/casino resort located
in Reno, Nevada.  Our business strategy is to maximize the Atlantis' revenues,
operating income and cash flow primarily through our casino, our food and
beverage operations and our hotel operations.  We derive our revenues by
appealing to middle to upper-middle income Reno residents, emphasizing slot
machine play in our casino.  We capitalize on the Atlantis' location for
locals, tour and travel visitors and conventioneers by offering exceptional
service, value and an appealing theme to our guests. Our hands-on management
style focuses on customer service and cost efficiencies.

     Unless otherwise indicated, "Monarch," "Company," "we," "our" and "us"
refer to Monarch Casino & Resort, Inc. and its Golden Road subsidiary.








                                    -12-



OPERATING RESULTS SUMMARY

     During the second quarter of 2004, we exceeded all previously reported
second quarter casino revenues, hotel revenues, net revenues, net income and
earnings per share.



                                           Three Months            Percentage
                                          ended June 30,      Increase / (Decrease)
                                          ---------------    -----------------------
                                           2004     2003     Second Quarter 04 vs 03
                                          ------   ------    -----------------------
                                                    
(In millions, except earnings per share and percentages)

Casino revenues.........................  $ 20.9   $ 18.6             12.5%
Food and beverage revenues..............     9.4      8.7              8.1%
Hotel revenues..........................     6.4      5.5             16.8%
Other revenues..........................     0.9      1.0             (4.4)%

Net revenues............................    32.7     29.1             12.5%
Income from operations..................     6.9      4.2             63.7%

Net income..............................     4.4      2.3             86.7%

Earnings per share - diluted............    0.46     0.25             84.0%

Operating margin........................   21.1%    14.5%             6.6 pts




                                             Six Months            Percentage
                                           Ended June 30,     Increase / (Decrease)
                                          ---------------    -----------------------
                                           2004     2003     January - June 04 vs 03
                                          ------   ------    -----------------------
                                                    
(In millions, except earnings per share and percentages)

Casino revenues.........................  $ 40.8   $ 36.4            12.4%
Food and beverage revenues..............    18.3     16.9             7.8%
Hotel revenues..........................    12.0     10.2            16.9%
Other revenues..........................     1.8      1.9            (3.4%)

Net revenues............................    63.2     56.2            12.4%
Income from operations..................    11.6      7.7            50.6%

Net income..............................     7.1      4.2            70.5%

Earnings per share - diluted............    0.76     0.44            72.7%

Operating margin........................   18.4%    13.7%             4.7 pts


     Some significant items that affected our second quarter results in 2004
are listed below.  These items are discussed in greater detail elsewhere in
our discussion of operating results and in the Liquidity and Capital Resources
section.

     - Gross revenues increased 11.6% in the second quarter of 2004 over the
       second quarter of 2003 driven by significant increases in casino
       (12.5%), food and beverage (8.1%) and hotel (16.8%) revenue centers,
       while promotional allowances increased only 5.9%.  This resulted in a
       12.5% increase in net revenues.  Operating expenses increased only 3.9%
       resulting in a 63.7% increase in and an approximate 73.7% flowthrough
       to income from operations.

                                    -13-



     - Our interest and stockholder guarantee fee expenses during the second
       quarter of 2004 decreased approximately $321,000, or 47.1%, as
       compared to the second quarter of 2003.  The decrease was mainly
       due to the elimination of our stockholder guarantee fee expense in late
       February 2004. Under our New Credit Facility (as defined in "The Credit
       Facility" below), our controlling stockholders no longer provide
       personal guarantees as required under the Original Credit Facility (as
       defined).  The Company, therefore, no longer pays the corresponding
       stockholder guarantee fee.

CAPITAL SPENDING AND DEVELOPMENT

     Capital expenditures at the Atlantis totaled approximately $6.1 million
and $3.2 million during the first six months of 2004 and 2003, respectively.
During the six months ended June 30, 2004, our capital expenditures consisted
primarily of renovations to our second tower hotel rooms and suites, the
installation of a new slot player tracking system and continued
acquisitions of and upgrades to gaming equipment.  During last year's first
six months, capital expenditures consisted primarily of the construction and
opening of the Sushi Bar and the acquisition of and upgrades to gaming
equipment.

     Future cash needed to finance ongoing maintenance capital spending is
expected to be made available from operating cash flow, the Credit Facility
(see "Liquidity and Capital Resources - THE CREDIT FACILITY" below) and, if
necessary, additional borrowings.

STATEMENT ON FORWARD-LOOKING INFORMATION

     Certain information included herein contains statements that may be
considered 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,
such as statements relating to anticipated expenses, capital spending and
financing sources.  Such forward-looking information involves important risks
and uncertainties that could significantly affect anticipated results in the
future and, accordingly, such results may differ from those expressed in any
forward-looking statements made herein.  These risks and uncertainties
include, but are not limited to, those relating to competitive industry
conditions, expansion of Indian casinos in California, Reno-area tourism
conditions, dependence on existing management, leverage and debt service
(including sensitivity to fluctuations in interest rates), the regulation of
the gaming industry (including actions affecting licensing), outcome of
litigation, domestic or global economic conditions including those affected by
the events of September 11, 2001 and the ongoing situation in Iraq, and
changes in federal or state tax laws or the administration of such laws.

RESULTS OF OPERATIONS

Comparison of Operating Results for the Three-Month
  Periods Ended June 30, 2004 and 2003

     For the three-month period ended June 30, 2004, the Company earned net
income of $4.4 million, or $0.46 per diluted share, on net revenues of $32.7
million, an increase from net income of $2.3 million, or $0.25 per diluted
share, on net revenues of $29.1 million for the three months ended June 30,
2003.  Income from operations for the three months ended June 30, 2004 totaled
$6.9 million, a 63.7% increase when compared to the $4.2 million for the same

                                    -14-



period in 2003.  Both net revenues and net income for the second quarter of
2004 represent new second quarter records for the Company.  Net
revenues increased 12.5%, and net income increased 86.7% when compared to last
year's second quarter.

     Casino revenues totaled $20.9 million in the second quarter of 2004, a
12.5% increase from the $18.6 million in the second quarter of 2003,
reflecting increases in the volume of play and a slight increase in hold
percentage at the Atlantis.  Casino operating expenses amounted to 36.6% of
casino revenues in the second quarter of 2004, compared to 39.5% in the second
quarter of 2003, with the difference due primarily to reduced payroll and
benefit expenses, reduced complimentaries and more efficient operations.

     Food and beverage revenues totaled $9.4 million in the second quarter of
2004, an 8.1% increase from the $8.7 million in the second quarter of 2003,
due primarily to a 5.3% increase in the average revenue per food cover
combined with an approximate 3.9% increase in the number of food covers served
during the quarter.  Food and beverage operating expenses amounted to 51.0% of
food and beverage revenues during the second quarter of 2004, relatively
unchanged when compared to 51.2% in the second quarter of 2003.

     Hotel revenues were $6.4 million for the second quarter of 2004, an
increase of 16.8% from the $5.5 million reported in the 2003 second quarter.
This increase was the result of increases in both the average daily room rate
(ADR) and hotel occupancy.  The second quarter 2004 increase is also
moderately affected by the Beauty Salon which opened in October 2003.  Both
second quarters' 2004 and 2003 revenues also included a $3 per occupied room
energy surcharge.  During the second quarter of 2004, the Atlantis experienced
a 98.7% occupancy rate, up from a 95.4% occupancy rate for the same period in
2003.  The Atlantis' ADR was $65.09 in the second quarter of 2004 compared to
$58.34 in the second quarter of 2003.  Hotel operating expenses as a percent
of hotel revenues decreased to 30.9% in the 2004 second quarter, compared to
31.6% in the 2003 second quarter.  The improved margin is primarily due to
more efficient operations and the increased ADR.

     Promotional allowances increased to $5.1 million in the second quarter of
2004 compared to $4.8 million in the second quarter of 2003.  The increase is
attributable to continued efforts to generate additional revenues.  Although
dollar amounts increased, promotional allowances as a percentage of gross
revenues declined to 13.4% of gross revenues during the second quarter of
2004, from 14.1% in the second quarter of 2003.

     Other revenues decreased 4.4% to $946 thousand in the 2004 second quarter
compared to $989 thousand in the same period last year.  The decrease reflects
an approximate 7.0% increase in gift and sundries retail shops, which is
offset by an approximate $96 thousand loss on disposal of assets.  The
entertainment fun center revenue decreased 7.9% in the second quarter of 2004
compared to the second quarter of 2003.  Other expenses in the 2004 second
quarter increased to 39.8% of other revenues, from 31.2% in the 2003 second
quarter, which is directly the result of the approximate $96 thousand loss on
disposal of assets.

     Depreciation and amortization expense was $2.6 million in the second
quarter of 2004, down 3.0% compared to $2.7 million in the same period last
year.



                                    -15-



     Selling, general and administrative (SG&A) expenses amounted to $8.3
million in the second quarter of 2004, relatively unchanged from $8.3 million
in the second quarter of 2003.  As a percentage of net revenues, SG&A expenses
declined to 25.5% in the second quarter of 2004 as compared to 28.4% in the
second quarter of 2003.

     Interest expense for the 2004 second quarter totaled $362 thousand, a
decrease of 47.1%, from $683 thousand in the 2003 second quarter.  The
decrease reflects the Company's reduction in debt outstanding.  Also, interest
expense for the quarter ended June 30, 2003 included guarantee fees paid to
the three principal stockholders of the Company.  Effective January 2001,
until February 2004, the Company compensated the three principal stockholders
of the Company for their personal guarantees of the Company's outstanding bank
debt at the rate of 2% per annum of the quarterly average outstanding bank
debt.  There were no guarantee expenses in the second quarter of 2004.  The
individuals who guaranteed the Company's Original Credit Facility (defined in
"The Credit Facility" below) were not required to provide such guarantees for
the New Credit Facility (also defined in "The Credit Facility" below) and,
therefore, the Company will no longer be required to pay such fees in the
future.

Comparison of Operating Results for the Six-month Periods Ended June 30,
  2004 and 2003

     For the six months ended June 30, 2004, the Company earned net income of
$7.1 million, or $0.76 per diluted share, on net revenues of $63.2 million, an
increase from net income of $4.2 million, or $0.44 per diluted share, on net
revenues of $56.2 million during the six months ended June 30, 2003. Income
from operations for the 2004 six-month period totaled $11.6 million, compared
to $7.7 million for the same period in 2003. Net revenues increased 12.4%, and
net income increased 70.5% when compared to last year's six-month period ended
June 30, 2003.

     Casino revenues for the first six months of 2004 totaled $40.8 million, a
12.4% increase from $36.4 million for the first six months of 2003, reflecting
increases in all gaming departments.  Casino operating expenses amounted to
37.0% of casino revenues for the six months ended June 30, 2004, compared to
39.8% for the same period in 2003, primarily due to improved hold percentages
and more efficient operations.

     Food and beverage revenues totaled $18.3 million for the six months ended
June 30, 2004, an increase of 7.8% from the $16.9 million for the six months
ended June 30, 2003, due to an approximate 5.5% increase in the number of
covers served and a 3.5% increase in the average revenue per cover. Food and
beverage operating expenses amounted to 50.4% of food and beverage revenues
during the 2004 six-month period, relatively flat when compared to 50.7% for
the same period in 2003.

     Hotel revenues for the first six months of 2004 increased 16.9% to $12.0
million from $10.2 million for the first six months of 2003, primarily due to
increases in both the ADR and occupancy. The six-month period increase is also
moderately affected by the Beauty Salon which opened in October 2003.  Hotel
revenues for the entire first six months of 2004 and 2003 also include a $3
per occupied room energy surcharge.  The Atlantis experienced an increase in
the ADR during the 2004 six-month period to $62.54, compared to $55.92 for the
same period in 2003.  The occupancy rate increased to 94.7% for the six-month
period in 2004, from 92.3% for the same period in 2003.  Hotel operating
expenses in the first six months of 2004 were 33.9% of hotel revenues, up
slightly when compared to 33.1% for the same period in 2003. The reduced
margin is primarily due to increased expenses related to the remodeling and
renovation of our second hotel tower primarily in the first quarter of 2004.


                                    -16-



     Promotional allowances increased to $9.7 million in the first six months
of 2004 compared to $9.2 million in the same period of 2003.  The increase is
attributable to continued efforts to generate additional revenues.  Although
dollar amounts increased, promotional allowances as a percentage of gross
revenues declined to 13.3% of gross revenues during the first six months of
2004, from 14.0% in the first six months of 2003.

     Other revenues were $1.8 million for the six months ended June 30, 2004,
a decrease of 3.4% from $1.9 million in the same period in 2003, which is
directly the result of the approximately $195 thousand loss on disposal of
assets.  The 3.4% decrease is partially offset by a 10.1% increase in gift and
sundries retail shops.  Other expenses as a percentage of revenue increased to
38.4% for the six months ended June 30, 2004 as compared to 32.8% for the same
period in 2003.

     Depreciation and amortization expense was $5.6 million in the first six
months of 2004, up 6.1% compared to $5.3 million in the same period last year.

     Selling, general and administrative expenses increased 4.6% to $16.9
million in the first six months of 2004, compared to $16.1 million in the
first six months of 2003, primarily as a result of increased marketing and
promotional expenditures.  As a percentage of net revenue, SG&A expenses
decreased to 26.7% in the 2004 six-month period from 28.7% in the same period
in 2003.

     Interest expense for the first six months of 2004 totaled $928 thousand,
a decrease of 34.4%, compared to $1.4 million for the same period one year
earlier.  The decrease reflects the Company's reduction in debt outstanding
and reduced stockholder guarantee fee expense.  Interest expense for the six-
month periods ended June 30, 2004, and 2003 included guarantee fees paid to
the Company's three principal shareholders. These guarantee fee expenses
totaled approximately $136 thousand and $542 thousand in the first six months
of 2004 and 2003, respectively.  Effective January 2001, until February 2004,
the Company compensated the three principal stockholders of the Company for
their personal guarantees of the Company's outstanding bank debt at the rate
of 2% per annum of the quarterly average outstanding bank debt.  The
individuals who guaranteed the Company's Original Credit Facility (defined in
"The Credit Facility" below) were not required to provide such guarantees for
the New Credit Facility (also defined in "The Credit Facility" below) and,
therefore, the Company will no longer be required to pay such fees in the
future.


LIQUIDITY AND CAPITAL RESOURCES

     We have historically funded our daily hotel and casino activities with
net cash provided by operating activities.

     For the six months ended June 30, 2004, net cash provided by operating
activities totaled $13.5 million, an increase of 51.5% compared to the same
period last year.  Net cash used in investing activities totaled $5.6 million
and $979 thousand in the six months ended June 30, 2004 and 2003,
respectively.  During the first six months of 2004 and 2003, net cash used in
investing activities was used primarily in the purchase of property and
equipment.  Net cash used in financing activities totaled $7.1 million for
the first six months of 2004, compared to $10.6 million for the same period
last year, as the Company refinanced its credit facility during the first six
months of 2004, simultaneously paying off old debt and acquiring new debt.
During the first six months of 2003, the Company used funds in the amount of
approximately $1.4 million to repurchase Monarch common stock.  As a result,

                                    -17-



at June 30, 2004, the Company had a cash balance of $10.5 million, compared to
$7.3 million at June 30, 2003 and $9.7 million at December 31, 2003.

     The Company has a reducing revolving credit facility with a group of
banks (see "THE CREDIT FACILITY" below).  At June 30, 2004, the total balance
outstanding on the Credit Facility was $39.3 million.


OFF BALANCE SHEET ARRANGEMENTS

     Currently under construction is a new driveway that will be shared
between the Atlantis and a shopping center directly adjacent to the Atlantis,
and which is controlled by our controlling stockholders (the "Shopping
Center").  As part of this project, in January 2004, the Company leased a
37,368 square-foot corner section of the Shopping Center for a minimum lease
term of 15 years at a monthly rent of $25,000, subject to increase every 60
months based on the Consumer Price Index.  The Company is also to use part of
the common area of the Shopping Center and will pay its proportional share of
the common area expense of the Shopping Center. The Company has the option to
renew the lease for 3 five-year terms, and at the end of the extension
periods, the Company has the option to purchase the leased section of the
Shopping Center at a price to be determined based on a MAI Appraisal.  The
leased space will be used by the Company for pedestrian and vehicle access to
the Atlantis, and the Company will have use of a portion of the parking spaces
at the Shopping Center. The Company is responsible for two thirds of the
construction costs of the project, up to a maximum of $1.2 million. The
Company anticipates this project will be completed in the third quarter of
2004.

     On September 23, 2003, the Company entered into an option agreement with
an affiliate of its controlling stockholders to purchase property in South
Reno for development of a new hotel casino.  Commencement of any development
of the property will require completion of property due diligence and receipt
of numerous approvals, including master plan changes and zoning changes,
neither of which can be assured.  The Company, through the current property
owner, has filed application with the City of Reno for master plan and zoning
changes for 13 acres of the property.


Critical Accounting Policies

     A description of our critical accounting policies and estimates can be
found in Item 7 of our Form 10-K for the year ended December 31, 2003 (?2003
Form 10-K?). For a more extensive discussion of our accounting policies, see
Note 1, Summary of Significant Accounting Policies, in the Notes to the
Consolidated Financial Statements in our 2003 Form 10-K filed on March 12,
2004.


OTHER FACTORS AFFECTING CURRENT AND FUTURE RESULTS

     The constitutional amendment approved by California voters in 1999
allowing the expansion of Indian casinos in California has had an impact on
casino revenues in Nevada in general, and many analysts have continued to
predict the impact will be more significant on the Reno-Lake Tahoe market.
The extent of this continued impact is difficult to predict, but the Company
believes that the impact on the Company will continue to be mitigated to some

                                    -18-



extent due to the Atlantis' emphasis on Reno-area residents as a significant
base of its business, as well as its proximity to the Reno-Sparks Convention
Center.  However, if other Reno-area casinos continue to suffer business
losses due to increased pressure from California Indian casinos, they may
intensify their marketing efforts to Reno-area residents as well.

     The Company also believes that unlimited land-based casino gaming in or
near any major metropolitan area in the Atlantis' key non-Reno marketing
areas, such as San Francisco or Sacramento, could have a material adverse
effect on its business.

     In June 2004, five California Indian tribes signed compacts with the
state that allows the tribes to increase the number of slot machines beyond
the previous 2,000-per-tribe limit in exchange for higher fees from each of
the five tribes.  The State of California hopes to sign similar compacts with
more Indian tribes.  In addition, there are currently two initiatives in
California that, if passed, will increase the number of gaming devices in that
state.  The passage of either initiative, or both, could have a material
adverse effect on the Company?s results of operations and, as a result, its
financial condition.


COMMITMENTS AND CONTINGENCIES

     Contractual cash obligations for the Company as of June 30, 2004 over the
next five years are as follows:



                                                Payments Due by Period
                            ---------------------------------------------------------------
                                                       
Contractual Cash                         Less than      1 to 3      4 to 5       More than
Obligations                  Total         1 year       years        years        5 years
                            ---------------------------------------------------------------
Long-Term debt              $39,860,304  $ 1,585,304  $13,000,000  $25,275,000  $       -
Operating Leases (1)          6,911,261    1,453,761      740,000      740,000   3,977,500
Purchase Obligations (2)      1,950,000    1,950,000           -            -           -
                            -----------  -----------  -----------  -----------  -----------
Total Contractual Cash      $48,721,565  $ 4,989,065  $13,740,000  $26,015,000  $3,977,500
Obligations


 (1) Operating leases include an up-to $1.2 million one-time construction cost
in 2004 representing our portion of the new driveway, and approximately
$370,000 per year in lease and common expense payments to the shopping center
adjacent to the Atlantis (see Capital Spending and Development).

 (2) Our open purchase order commitments total approximately $2.0 million.  Of
the total purchase order commitments, approximately $1.7 million are
cancelable by the Company upon providing a 30-day notice.

     The Company believes that its existing cash balances, cash flow from
operations, reducing revolving credit facility and availability of equipment
financing, if necessary, will provide the Company with sufficient resources to
fund its operations, meet its existing debt obligations, and fulfill its
capital expenditure requirements; however, the Company's operations are
subject to financial, economic, competitive, regulatory, and other factors,
many of which are beyond its control.  If the Company is unable to generate
sufficient cash flow, it could be required to adopt one or more alternatives,

                                   -19-



such as reducing, delaying, or eliminating planned capital expenditures,
selling assets, restructuring debt, or obtaining additional equity capital.

THE CREDIT FACILITY  Until February 20, 2004, we had a reducing revolving term
loan credit facility with a consortium of banks that was to expire on June 30,
2004, and in the original amount of $80 million but that had been reduced to
$46 million at payoff (the "Original Credit Facility").

     On February 20, 2004, the Original Credit Facility was refinanced (the
"New Credit Facility") for $50 million, which included the $46 million payoff
of the unpaid balance of the Original Credit Facility.  The amount of the New
Credit Facility, which is also a reducing revolving facility, may be increased
by up to $30 million on a one-time basis and, if requested by us, before the
second anniversary of the closing date, as defined.  At our option, borrowings
under the New Credit Facility will accrue interest at a rate designated by the
agent bank at its base rate (the "Base Rate") or at the London Interbank
Offered Rate ("LIBOR") for one, two, three or six month periods.  The rate of
interest paid by us will include a margin added to either the Base Rate or to
LIBOR that is tied to our ratio of funded debt to EBITDA (the "Leverage
Ratio").  Depending on our Leverage Ratio, this margin can vary between 0.25
percent and 1.25 percent above the Base Rate, and between 1.50 percent and
2.50 percent above LIBOR (under the Original Credit Facility, this margin
varied between 0.00 percent and 2.00 percent above the Base Rate, and between
1.50 percent and 3.50 percent above LIBOR).  At June 30, 2004, the applicable
margin was the Base Rate plus 0.75%, and the applicable LIBOR margin was LIBOR
plus 2.0%. At June 30, 2004, the Base Rate was 4.00% and the LIBOR rate was
1.30%. At June 30, 2004, the Company had no Base Rate loans outstanding and
had one LIBOR loan outstanding totaling $39.3 million, for a total obligation
of $39.3 million.

     We may utilize proceeds from the New Credit Facility for working capital
needs and general corporate purposes relating to the Atlantis and for ongoing
capital expenditure requirements at the Atlantis.

     The New Credit Facility is secured by liens on substantially all of the
real and personal property of the Atlantis, and is guaranteed by Monarch. The
Original Credit Facility was guaranteed individually by certain controlling
stockholders of the Company.  These individuals were not required to provide
any personal guarantees for the New Credit Facility and, therefore, going
forward, we will no longer incur guarantee fee expenses.

     The New Credit Facility contains covenants customary and typical for a
facility of this nature, including, but not limited to, covenants requiring
the preservation and maintenance of our assets and covenants restricting our
ability to merge, transfer ownership of Monarch, incur additional
indebtedness, encumber assets, and make certain investments.  The New Credit
Facility also contains covenants requiring us to maintain certain financial
ratios and provisions restricting transfers between Monarch and its
affiliates.  The New Credit Facility also contains provisions requiring the
achievement of certain financial ratios before we can repurchase our common
stock. We currently meet such ratio requirements.

     The maturity date of the New Credit Facility is February 23, 2009.
Beginning June 30, 2004, the maximum principal available under the Credit
Facility will be reduced over five years by an aggregate of $30.875 million in
equal increments of $1.625 million per quarter with the remaining balance due
at the maturity date.  We may prepay borrowings under the New Credit Facility

                                    -20-



without penalty (subject to certain charges applicable to the prepayment of
LIBOR borrowings prior to the end of the applicable interest period).  Amounts
prepaid under the New Credit Facility may be reborrowed so long as the total
borrowings outstanding do not exceed the maximum principal available.  We may
also permanently reduce the maximum principal available under the New Credit
Facility at any time so long as the amount of such reduction is at least $500
thousand and a multiple of $50 thousand.  We also benefited from a reduced
loan amortization schedule, from $3 million per quarter under the Original
Credit Facility to $1.625 million per quarter under the New Credit Facility.

     We paid various one-time fees and other loan costs upon the closing of
the refinancing of the New Credit Facility that will be amortized over the
term of the New Credit Facility using the straight-line method.

     SHORT-TERM DEBT.  At June 30, 2004, we had approximately $560 thousand
outstanding in slot purchase contracts.  These contracts have original terms
of 12 months or less and do not bear any interest.


ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Market risk is the risk of loss arising from adverse changes in market
risks and prices, such as interest rates, foreign currency exchange rates and
commodity prices.  We do not have any cash or cash equivalents as of June 30,
2004 that are subject to market risks.

     We have substantial variable interest rate debt in the amount of
approximately $39.3 million as of June 30, 2004, and $50.9 million as of June
30, 2003, which is subject to market risks.

     A one-point increase in interest rates would have resulted in an increase
in interest expense of approximately $109 thousand in the second quarter of
2004 and $132 thousand in the second quarter of 2003.

























                                   -21-



ITEM 4. CONTROLS AND PROCEDURES

     (a) Evaluation of Disclosure Controls and Procedures.  The Company's
Chief Executive Officer and Chief Financial Officer have evaluated the
effectiveness of the Company's disclosure controls and procedures (as such
term is defined in Rules 13a-14(c) and 15d-14(c) under the Securities Exchange
Act of 1934, as amended (the "Exchange Act")) as of a date within 90 days
prior to the filing date of this quarterly report (the "Evaluation Date").  In
designing and evaluating disclosure controls and procedures, management
recognizes that any controls and procedures, no matter how well designed and
operated, can provide only reasonable assurance of achieving the desired
control objectives, and management necessarily is required to apply its
judgment in evaluating the cost-benefit relationship of possible controls and
procedures.  Based on such evaluation, such officers have concluded that, as
of the Evaluation Date, the Company's disclosure controls and procedures are
effective in alerting them on a timely basis to material information relating
to the Company (including its consolidated subsidiaries) required to be
included in the Company's periodic filings under the Exchange Act.

     (b)  Changes in Internal Controls.  Since the Evaluation Date, there have
not been any significant changes in the Company's internal controls or in
other factors that could significantly affect such controls.


                         PART II.  OTHER INFORMATION

ITEM 4. ? SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     On Wednesday, May 26, 2004, the Company conducted its annual meeting of
stovkholders in Reno, Nevada, in which the only action taken was the re-
election of three of directors whose terms expired in 2004.  The voting
results were as follows:


                                                  Votes Cast
                                   -----------------------------------------
                                                  Against or
Name of Director Elected              For          Withheld      Abstentions
- ------------------------           ----------   --------------   -----------
John Farahi                        7,098,297        99,563        2,164,566
Craig F. Sullivan                  7,184,195        13,665        2,164,566
Charles W. Scharer                 7,184,184        13,676        2,164,566
















                                   -22-



ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits

         Exhibit No.          Description
         -----------          -----------

         99.01                Certification of John Farahi, pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002

         99.02                Certification of Ben Farahi, pursuant to
                              Section 906 of the Sarbanes-Oxley Act of 2002


     (b) Reports on Form 8-K

     On April 26, 2004, we filed a Current Report on Form 8-K reporting that
we had issued a press release announcing the results for the fiscal quarter
ended March 31, 2004.

     On July 27, 2004, we filed a Current Report on Form 8-K reporting that we
had issued a press release announcing the results for the fiscal quarter ended
June 30, 2004.



                                 SIGNATURES

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



                                       MONARCH CASINO & RESORT, INC.
                                               (Registrant)



                                    
Date:  August 13, 2004                    By: /s/ BEN FARAHI
                                       ------------------------------------
                                       Ben Farahi, Co-Chairman of the Board,
                                       Secretary, Treasurer, and Chief
                                       Financial Officer(Principal Financial
                                       Officer and Duly Authorized Officer)












                                     -23-



CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, John Farahi, Chief Executive Officer of Monarch Casino & Resort, Inc.,
certify that:

1. I have reviewed this quarterly report on Form 10-Q of Monarch Casino &
   Resort, Inc., a Nevada Corporation;

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 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
   report;

4. The registrant's other certifying officer and I are responsible for
   establishing and maintaining disclosure controls and procedures (as
   defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
   and have:
     a) designed such disclosure controls and procedures, or caused such
        disclosure controls and procedures to be designed under our
        supervision, to ensure that material information relating to the
        registrant, including its consolidated subsidiaries, is made
        known to us by others within those entities, particularly during
        the period in which this report is being prepared;
     b) evaluated the effectiveness of the registrant's disclosure controls
        and procedures and presented in this report our conclusions about the
        effectiveness of the disclosure controls and procedures, as of the
        end of the period covered by this report based on such evaluation; and
     c) disclosed in this report any change in the registrant's internal
        control over financial reporting that occurred during the registrant's
        second fiscal quarter that has materially affected, or is reasonably
        likely to materially affect, the registrant's internal control over
        financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on
   our most recent evaluation of internal control and reporting, 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 and material weaknesses in the design or
        operation of internal control over financial reporting which are
        reasonably likely to adversely affect the registrant's ability to
        record, process, summarize and report financial information; and
     b) any fraud, whether or not material, that involves management or other
        employees who have a significant role in the registrant's internal
        control over financial reporting.


Date: August 13, 2004

By: /s/ John Farahi
    ---------------
        John Farahi
        Chief Executive Officer




                                     -24-



CERTIFICATIONS PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Ben Farahi, Chief Financial Officer of Monarch Casino & Resort, Inc.,
certify that:

1. I have reviewed this quarterly report on Form 10-Q of Monarch Casino &
   Resort, Inc., a Nevada Corporation;

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 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
   report;

4. The registrant's other certifying officer and I are responsible for
   establishing and maintaining disclosure controls and procedures (as
   defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant
   and have:
     a) designed such disclosure controls and procedures, or caused such
        disclosure controls and procedures to be designed under our
        supervision, to ensure that material information relating to the
        registrant, including its consolidated subsidiaries, is made
        known to us by others within those entities, particularly during
        the period in which this report is being prepared;
     b) evaluated the effectiveness of the registrant's disclosure controls
        and procedures and presented in this report our conclusions about the
        effectiveness of the disclosure controls and procedures, as of the
        end of the period covered by this report based on such evaluation; and
     c) disclosed in this report any change in the registrant's internal
        control over financial reporting that occurred during the registrant's
        second fiscal quarter that has materially affected, or is reasonably
        likely to materially affect, the registrant's internal control over
        financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on
   our most recent evaluation of internal control and reporting, 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 and material weaknesses in the design or
        operation of internal control over financial reporting which are
        reasonably likely to adversely affect the registrant's ability to
        record, process, summarize and report financial information; and
     b) any fraud, whether or not material, that involves management or other
        employees who have a significant role in the registrant's internal
        control over financial reporting.


Date: August 13, 2004

By: /s/ Ben Farahi
    ---------------
        Ben Farahi
        Chief Financial Officer, Secretary and Treasurer




                                     -25-



                                                                 EXHIBIT 99.01

                        MONARCH CASINO & RESORT, INC.
                          CERTIFICATION PURSUANT TO
                SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection with the Quarterly Report of Monarch Casino & Resort, Inc.
(the "Company") on Form 10-Q for the quarterly period ended June 30, 2004, as
filed with the Securities and Exchange Commission on the date hereof (the
"Report"), I, John Farahi, Chief Executive Officer of the Company certify,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

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

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


Dated: August 13, 2004

By: /s/ JOHN FARAHI
    ---------------
        John Farahi
        Chief Executive Officer






























                                     -26-



                                                                 EXHIBIT 99.02

                        MONARCH CASINO & RESORT, INC.
                          CERTIFICATION PURSUANT TO
                SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection with the Quarterly Report of Monarch Casino & Resort, Inc.
(the "Company") on Form 10-Q for the quarterly period ended June 30, 2004, as
filed with the Securities and Exchange Commission on the date hereof (the
"Report"), I, Ben Farahi, Chief Financial Officer of the Company certify,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that:

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

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


Dated: August 13, 2004

By: /s/ BEN FARAHI
    ---------------
        Ben Farahi
        Chief Financial Officer






























                                     -27-