| · |
12,844,000
shares of common stock issued to investors who participated to our
June
2005 and September 2004 private
placements;
|
| · |
12,844,000
shares of common stock underlying warrants issued to investors who
participated in our June 2005 and September 2004 private
placements;
|
| · |
1,456,000
warrants issued to First Montauk Securities Corp., the placement
agent for
our June 2005 and September 2004 private placements, and employees
of
First Montauk, as compensation for placement agent
services;
|
| · |
1,666,663
shares of common stock issued to certain of the selling stockholders
pursuant to a Share Exchange Agreement between Great Western Parks
LLC and
Royal Pacific Resources, Inc. in December 2003. The Share Exchange
Agreement resulted in Great Western Parks acquiring control of Royal
Pacific Resources and changing the name to Great American Family
Parks,
Inc.
|
| · |
42,000
shares of our common stock issued to Mark Wachs & Associates pursuant
to a public relations consulting
agreement;
|
|
PROSPECTUS
SUMMARY
|
3
|
|
RISK
FACTORS
|
7
|
|
USE
OF PROCEEDS
|
12
|
|
MARKET
FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
12
|
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
12
|
|
DESCRIPTION
OF BUSINESS
|
18
|
|
MANAGEMENT
|
23
|
|
EXECUTIVE
COMPENSATION
|
24
|
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS
|
26
|
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
|
26
|
|
DESCRIPTION
OF SECURITIES
|
27
|
|
INDEMNIFICATION
FOR SECURITIES ACT LIABILITIES
|
27
|
|
SELLING
STOCKHOLDERS
|
27
|
|
PLAN
OF DISTRIBUTION
|
39
|
|
LEGAL
MATTERS
|
42
|
|
EXPERTS
|
42
|
|
AVAILABLE
INFORMATION
|
43
|
|
FINANCIAL
STATEMENT INDEX
|
44
|
|
CHANGES
AND DISAGREEMENTS WITH ACCOUNTANTS
|
101
|
|
Common
stock offered by selling stockholders
|
28,852,663
shares, including 14,300,000
shares issuable upon the exercise of
common stock purchase warrants, assuming full
exercise of the warrants. This number represents
24.18% of the total number of shares
to be outstanding following this offering
assuming the exercise of all securities
being
registered.
|
|
Common
stock to be outstanding after the offering
|
59,346,537
shares
|
|
Use
of proceeds
|
We
will not receive any proceeds from the sale of
the common stock. However, we will receive the
exercise price of any common stock we issue to the
selling stockholders upon exercise of the warrants.
We expect to use the proceeds received
from the exercise of their warrants,
if any, for general working capital
purposes.
|
|
Pink
Sheets Symbol
|
GFAM
|
|
Forward-Looking
Statements
|
This
prospectus contains forward-looking statements that address, among
other
things, our strategy to develop our business, projected capital
expenditures, liquidity, and our development of additional revenue
sources. The forward-looking statements are based on our current
expectations and are subject to risks, uncertainties and assumptions.
We
base these forward-looking statements on information currently available
to us, and we assume no obligation to update them. Our actual results
may
differ materially from the results anticipated in these forward-looking
statements, due to various factors. Among the key factors that have
a
direct bearing on our results of operations are the effects of various
governmental regulations, fluctuations in currency exchange rates
or
interest rates, the fluctuation of our direct costs and the costs
and
effectiveness of our operating strategy.
|
|
I.
Great American Family Parks, Inc.
|
|||||||||||||
|
Year
ended December 31,
|
Nine
months ended September 30,
|
||||||||||||
|
2004
|
2003
|
2005
|
2004
|
||||||||||
|
Statement
of Operations Data:
|
|||||||||||||
|
Revenues
|
$
|
4,610,452
|
$
|
3,993,515
|
$
|
5,269,012
|
3,366,478
|
||||||
|
Gross
Profit
|
589,205
|
602,543
|
1,017,287
|
518,464
|
|||||||||
|
Net
Profit (Loss)
|
(280,406
|
)
|
(4,984
|
)
|
(490,247
|
)
|
(93,380
|
)
|
|||||
|
|
Year
ended December 31,
|
Nine
months ended September 30,
|
|||||||||||
|
2004
|
2005
|
||||||||||||
|
Balance
Sheet Data:
|
|||||||||||||
|
Working
Capital
|
(118,546)
|
(334,577)
|
|||||||||||
|
Long
Term Liabilities
|
773,609
|
2,733,077
|
|||||||||||
|
Total
Current Liabilities
|
247,285
|
714,988
|
|||||||||||
|
Total
Shareholder's Equity
|
291,859
|
2,758,714
|
|||||||||||
|
II.
Ron Snider & Associates, Inc. d/b/a Wild Animal Safari and Pine
Mountain Wild Animal Park
|
|||||||||||||
|
|
Year
ended December 31,
|
Three
months ended March 31,
|
|||||||||||
|
2004
|
2003
|
2005
|
2004
|
||||||||||
|
Statement
of Operations Data:
|
|||||||||||||
|
Revenues
|
$
|
1,870,825
|
$
|
1,576,338
|
$
|
264,146
|
236,394
|
||||||
|
Gross
Profit
|
1,636,858
|
1,460,969
|
245,481
|
224,414
|
|||||||||
|
Net
Profit (Loss)
|
754,020
|
680,894
|
60,021
|
78,321
|
|||||||||
|
|
Year
ended December 31,
|
Three
months ended March 31,
|
|||||||||||
|
2004
|
2005
|
||||||||||||
|
Balance
Sheet Data:
|
|||||||||||||
|
Working
Capital
|
548,440
|
1,095,022
|
|||||||||||
|
Long
Term Liabilities
|
0
|
500,166
|
|||||||||||
|
Total
Current Liabilities
|
551,874
|
14,278
|
|||||||||||
|
Total
Shareholder's Equity
|
948,529
|
743,768
|
|||||||||||
| § |
Inclement
weather and forecasts thereof;
|
| § |
Natural
disasters and forecasts thereof;
|
| § |
Human
or animal borne disease and threats
thereof;
|
| § |
Terrorist
attacks and threats thereof;
|
| § |
Accidents
occurring or almost occurring at our venues or at competing
venues;
|
| § |
Actual
or attempted security breaches at our venues or at competing
venues;
|
| § |
An
economic downturn and projections
thereof;
|
| § |
Fuel
price increases and projections
thereof;
|
| § |
Airline
ticket price increases and forecasts
thereof;
|
| § |
Disruptions
in air travel and threats thereof;
|
| § |
Competition
from numerous theme park and entertainment
alternatives.
|
| · |
subsequent
third party purchaser(s) of the shares;
and/or
|
| · |
other
existing shareholders of our Company that may make a claim, on a
derivative basis, that the resale of these shares may created
downward price pressure, and, as a result, had a dilutive effect
of the
value of their shareholdings.
|
|
High
|
Low
|
|
|
2006
|
||
|
First
Quarter*
|
$0.40
|
$0.40
|
|
2005
|
||
|
Fourth
Quarter
|
$1.07
|
$0.38
|
|
Third
Quarter
|
$1.35
|
$0.85
|
|
Second
Quarter
|
$1.23
|
$0.45
|
|
First
Quarter
|
$1.60
|
$1.01
|
|
2004
|
||
|
Fourth
Quarter
|
$1.65
|
$1.25
|
|
Third
Quarter
|
$1.65
|
$1.01
|
|
Second
Quarter
|
$1.15
|
$0.60
|
|
First
Quarter
|
$3.06
|
$1.02
|
| · |
Properties
that have an operating history and are
profitable;
|
| · |
Properties
where our management team believes the potential exists to increase
profits and operating efficiencies;
and
|
| · |
Properties
where there is additional, underutilized land upon which to expand
operations.
|
| · |
the
largest regional auto mall in
Idaho;
|
| · |
a
new 7,500 student Boise State University extension
campus;
|
| · |
a
significant increase in the number of events held at the Idaho Center
entertainment complex;
|
| · |
six
new multi-story office buildings;
|
| · |
a
regional hospital complex;
|
| · |
a
hotel;
|
| · |
a
Walmart and Sam’s Club facility;
and
|
| · |
renovation
of the I-84 off-ramp and surrounding roads leading directly to the
Crossroads Convenience Center.
|
| · |
The
theme park’s popularity has increased in recent years n due to customer
satisfaction, which is passed on to friends and
neighbors.
|
| · |
The
number of school sponsored groups visiting the Wild Animal Safari
theme
park has increased. This increase is due in part to the theme park’s
admission price, which is lower than competing entertainment venues.
|
| · |
The
park launched a marketing campaign that included an insert in t local
and
regional newspapers.
|
| · |
Expanding
of the size and number of items sold at the gift
shop;
|
| · |
Improving
the quality of the merchandise sold at the gift shop. including authentic,
replica and educational animal
items;
|
| · |
Upgrading
the quality of the food
concessions;
|
| · |
Adding
Noble Roman’s and Tuscano’s Subs food franchises in order to expand the
variety of food offerings;
|
| · |
Doubling
the seating capacity in the restaurant; and
|
| · |
Increasing
ticket prices at the Wild Animal Safari theme park.
|
| · |
Revenue
and profit growth at our Crossroads Convenience Center and Wild Animal
Safari subsidiaries will continue
|
| · |
The
infrastructure in both entities will accommodate the additional
customers;
|
| · |
Cost
of improvements and operations will remain a relatively stable budgeted
allocation;
|
| · |
Per
capita spending by the customers will continue to rise in relation
to the
rise in capital expenditures;
|
| · |
Current
economic dislocations in the Southeastern United States due to Hurricanes
Katrina and Wilma will not materially affect entertainment spending
in our
market.
|
| · |
Each
Agreement is for a term of five years, with automatic extensions
of five
years assuming the franchisee is not delinquent in fulfilling the
terms of
the Agreements at the time of
renewal;
|
| · |
There
are no territorial rights;
|
| · |
All
costs and expenses related to construction and implementation are
the
franchisee’s responsibility;
|
| · |
The
initial franchise fee was $5,000 for each franchise. An additional
$10,000
per franchise was paid for equipment and
signage;
|
| · |
The
Franchisor receives 7.0% of gross sales
proceeds.
|
| · |
Renewal
Date: May 31, 2006
|
| · |
Notification
of Renewal: 1-2 months prior, a renewal form is sent to be updated,
signed
and returned with $100 check
|
| · |
Date
of Issuance: Not available.
|
| · |
Grounds
for Revocation: Smuggling,
violation of clearance procedures, proper notification of shipments,
etc.
|
| · |
Notes:
This license is not crucial for the operation of the business, but
would
be necessary for importing/exporting animals, skins, horns,
etc.
|
| · |
Renewal
Date: October 13, 2006
|
| · |
Notification
of Renewal: 1-2 months prior, a renewal form is sent to be updated,
signed
and returned with $300 check
|
| · |
Approximate
Date of Issuance: 1991
|
| · |
Grounds
for Revocation: “If
the Secretary has reason to believe that any person licensed as
an…exhibitor…subject to section 2142 of this title, has violated or is
violating any provision of this chapter (54), or any of the rules
or
regulations or standards promulgated by the Secretary hereunder,
he may
suspend such person’s license temporarily, but not to exceed 21 days, and
after notice and opportunity for hearing, may suspend for such additional
period as he may specify, or revoke such license, if such violation
is
determined to have occurred.”
|
| · |
Renewal
Date: March 31, 2006
|
| · |
Notification
of Renewal: Mid-January, a renewal form is sent to be updated, signed
and
returned with $236
check
|
| · |
Approximate
Date of Issuance: 1991
|
| · |
Grounds
for Revocation: License
is dependent upon current and valid USDA license. Violations are
given
different amounts of response times based upon the type of violation.
Complete Revocation of license can only result from direct permission
from
the Commissioner of Natural Resources.
|
| · |
Renewal
Date: March 31, 2006
|
| · |
Notification
of Renewal: Mid-January
|
| · |
Approximate
Date of Issuance: March 1991.
|
| · |
Grounds
for Revocation: Liability
insurance must be maintained at all times. License is dependent upon
current and valid USDA license. Violations are given different amounts
of
response times based upon the type of violation. Complete Revocation
of
license can only result from direct permission from the Commissioner
of
Natural Resources.
|
| · |
Renewal
Date: 1-1-06 to 2-15-06 (yearly)
|
| · |
Notification
of Renewal: Mid-October
|
| · |
Approximate
Date of Issuance: 1991.
|
| · |
Grounds
for Revocation: Not
renewing license and legitimate complaints by
neighbors.
|
| · |
Renewal
Date: 1-1-06 to 2-15-06 (yearly)
|
| · |
Notification
of Renewal: Mid-December
|
| · |
Approximate
Date of Issuance: 1991
|
| · |
Grounds
for Revocation: A
failing food inspection score. Being the source of food related
illnesses.
|
|
Name
|
Age
|
Position
|
|
Larry
L. Eastland
|
62
|
President,
CEO and Chairman of the Board of Directors
|
|
Dale
W. Van Voorhis
|
64
|
Chief
Financial Officer and Director
|
|
Jane
Klosterman
|
47
|
Director
|
|
Jack
Klosterman
|
53
|
Corporate
Secretary and Treasurer
|
|
SUMMARY
COMPENSATION
TABLE
|
|||||||||||||||||||||||||
|
ANNUAL
COMPENSATION
|
|||||||||||||||||||||||||
|
Name
&
Principal
Position
|
Year
|
Salary
|
|
Bonus
|
|
Other
Annual Compensation
|
|
Restricted
Stock Awards
|
|
Options
SARs
|
|
LTIP
Payouts
|
|
All
Other Compensation
|
|||||||||||
| Larry E. Eastland President, CEO & Chairman |
2004
|
0 | 0 | - | - | - | - | - | |||||||||||||||||
|
2003
|
0 | 0 | - | - | - | - | - | ||||||||||||||||||
|
2002
|
0 | 0 | - | - | - | - | - | ||||||||||||||||||
|
-
|
Any
of our directors or officers;
|
|
-
|
Any
person proposed as a nominee for election as a
director;
|
|
-
|
Any
person who beneficially owns, directly or indirectly, shares carrying
more
than 10% of the voting rights attached to our outstanding shares
of common
stock;
|
|
-
|
Any
of our promoters;
|
|
NAME
AND ADDRESS OF OWNER
|
TITLE
OF CLASS
|
AMOUNT
AND NATURE(1)
|
PERCENT
OF CLASS (2)
|
|
EDLA
FLP.
|
Common
Stock
|
5,000,000
Direct(3)
|
11.2%
|
|
208
S. Academy Ave.
|
|||
|
Ste.
130
|
|||
|
Eagle,
ID 83616
|
|||
|
Larry
L. Eastland
|
Common
Stock
|
5,000,000
Indirect(4)
|
11.2
|
|
208
S. Academy
|
|||
|
Eagle,
ID 83616
|
|||
|
Jane
Klosterman
|
Common
Stock
|
3,450,000
Direct
|
7.7
|
|
1162
N. Glen Abby Pl.
|
|||
|
Eagle,
ID 83616
|
|||
|
Dale
Van Voorhis
|
Common
Stock
|
1,725,000
Direct
|
3.9
|
|
5684
Pioneer Trail
|
|||
|
Hiram,
OH 44234
|
|||
|
Jack
Klosterman
|
Common
Stock
|
500,000
Direct
|
1.1
|
|
25538
Via Impreso
|
|||
|
Valencia,
CA 91355
|
|||
|
James
Meikle
|
Common
Stock
|
1,725,000
Direct
|
3.9
|
|
21
Clayton Court
|
|||
|
Hudson,
OH 44236
|
|||
|
Jay
Pitlake
|
Common
Stock
|
3,475,000
Direct
|
7.8
|
|
1878
Edward Lane
|
|||
|
Merrick,
NY 11566
|
|||
|
All
Officers and Directors
|
Common
Stock
|
10,675,000
|
24.0
|
|
As
a Group (4 persons)
|
| · |
12,844,000
shares of common stock issued to investors who participated to our
June
2005 and September 2004 private
placements;
|
| · |
12,844,000
shares of common stock underlying warrants issued to investors who
participated in our June 2005 and September 2004 private
placements;
|
| · |
1,456,000
warrants issued to First Montauk Securities Corp., the placement
agent for
our June 2005 and September 2004 private placements, and employees
of
First Montauk, as compensation for placement agent
services;
|
| · |
1,666,663
shares of common stock issued to certain of the selling stockholders
pursuant to a Share Exchange Agreement between Great Western Parks
LLC and
Royal Pacific Resources, Inc. in December 2003. The Share Exchange
Agreement resulted in Great Western Parks acquiring control of Royal
Pacific Resources and changing the name to Great American Family
Parks,
Inc.
|
| · |
42,000
shares of our common stock issued to Mark Wachs & Associates pursuant
to a public relations consulting
agreement;
|
|
Shares
Beneficially Owned
Prior
to the Offering(1)
|
Shares
Beneficially Owned
After
the Offering(2)
|
||||
|
Name
|
Total
Shares of Common Stock and Common Stock Issuable Upon Conversion
of
Warrants(3)(4)
|
Total
Percentage of Common Stock, Assuming Full
Conversion(5)
|
Total
Shares Registered
|
Number
|
Percent
|
|
C.
Ames & Donna M. Byrd (6)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Howard
W. Blackmon / Mary Anne Oldham (7)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Peter
G. Thomson (8)
|
333,333
|
*
|
333,333
|
-0-
|
0.00%
|
|
Robert
Karsten (9)
|
1,766,666
|
3.96
|
1,766,666
|
-0-
|
0.00%
|
|
Karsten
Leasing Partners (10)
|
233,333
|
*
|
233,333
|
-0-
|
0.00%
|
|
Mark
A. Phelps (11)
|
500,000
|
1.12
|
500,000
|
-0-
|
0.00%
|
|
Eric
H. Green (12)
|
333,334
|
*
|
333,334
|
-0-
|
0.00%
|
|
Gerald
A. Brauser (13)
|
1,200,000
|
2.69
|
1,200,000
|
-0-
|
0.00%
|
|
Paul
Becker (14)
|
796,000
|
1.8
|
796,000
|
-0-
|
0.00%
|
|
Lloyd
L. Cox (15)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Kipp
W. & Cheryl A. Kennedy (16)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
L.
Richard Wolff (17)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Susan
Brauser (18)
|
333,333
|
*
|
333,333
|
-0-
|
0.00%
|
|
Frank
M. Vero (19)
|
500,000
|
1.12
|
500,000
|
-0-
|
0.00%
|
|
Edward
M. Jaffe (20)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Danny
M. Goode (21)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Thomas
W. Fambrough (22)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Ravi
& Alpana Tina Chandra (23)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Henderson
Orthopedics Profit Sharing Plan (24)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
El
Gev Hldg Ltd (25)
|
300,000
|
*
|
300,000
|
-0-
|
0.00%
|
|
Theodore
S. Green and Barbara Beneck (26)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Eler
E. & Cynthia L. Croushore (27)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
NFS/FMTC
as cust for Ronald A. Delvaux (IRA) (28)
|
146,666
|
*
|
146,666
|
-0-
|
0.00%
|
|
NFS/FMTC
as cust for Bonnie L. Delvaux (IRA) (29)
|
120,000
|
*
|
120,000
|
-0-
|
0.00%
|
|
William
E. Rockefeller (30)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
Noel
D. Ischy (31)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
David
& Carmen Garceau (32)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Cory
L. Waisner (33)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
David
& Deborah Rubenstein (34)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Evangelos
Xistris & Carol Monroe (35)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Francis
T. Leyden (36)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Waguna
Pty Ltd (37)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Laurence
H. Field (38)
|
66,666
|
*
|
66,666
|
-0-
|
0.00%
|
|
Leon
Goldenberg (39)
|
333,334
|
*
|
333,334
|
-0-
|
0.00%
|
|
Edward
Pikus (40)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Bella
Jacobs (41)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Unbeatable
Trading Inc.
Defined
Benefit Plan
F/B/O
Raymond J. Labella (42)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Unbeatable
Trading Inc.
Defined
Benefit Plan
F/B/O
Shmyer Breuer and Jacob Gold (43)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Unbeatable
Trading Inc.
Defined
Benefit Plan
F/B/O
Shmyer Breuer and Jacob Gold (44)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Sara
Heiman (45)
|
66,666
|
*
|
66,666
|
-0-
|
0.00%
|
|
Nuala
& Daniel O’Halloran (46)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
James
Woodworth (47)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Pio
Costa Enterprises (48)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Fortress
Capital Management Group (49)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Elk
Grove Group, Inc. (50)
|
1,000,000
|
2.2
|
1,000,000
|
-0-
|
0.00%
|
|
Robert
D. & Debra M. Nagy (51)
|
333,334
|
*
|
333,334
|
-0-
|
0.00%
|
|
Nathan
B. Herzka (52)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Rachel
Mendelovitz (53)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Mitchell
Quintner (54)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Cyrus
Settineri (55)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Richard
A. & Wendy A. Weir (56)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Richard
A. Spencer (57)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Joseph
& Wanda Wisniowski (58)
|
333,334
|
1.0
|
333,334
|
-0-
|
0.00%
|
|
James
G. Blumenthal (59)
|
466,666
|
1.0
|
466,666
|
-0-
|
0.00%
|
|
James
Allen Schultz (60)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Peter
Rand (61)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Stuart
A. Margolis (62)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Fedele
N. & Susan B. Volpe (63)
|
333,334
|
1.0
|
333,334
|
-0-
|
0.00%
|
|
Michael
P. & Kristin E. Bailey (64)
|
666,666
|
1.5
|
666,666
|
-0-
|
0.00%
|
|
Wilfred
L. Shearer (65)
|
666,666
|
1.5
|
666,666
|
-0-
|
0.00%
|
|
Ronald
A. Martell (66)
|
466,666
|
1.0
|
466,666
|
-0-
|
0.00%
|
|
Paul
N. Wineland (67)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Michael
A. Collins (68)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
Martin
& Beata Beck (69)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Delores
Bowman (70)
|
320,000
|
*
|
320,000
|
-0-
|
0.00%
|
|
Mystic
Partners, Inc. (71)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Wayne
R. Miller (72)
|
333,334
|
*
|
333,334
|
-0-
|
0.00%
|
|
Jose
Zajac (73)
|
266,666
|
*
|
266,666
|
-0-
|
0.00%
|
|
Michael
S. Mosley (74)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
Ayhan
& Jadranka Basci (75)
|
66,666
|
*
|
66,666
|
-0-
|
0.00%
|
|
Dushan
Kosovich (76)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
Mindy
A. Horowitz (77)
|
40,000
|
*
|
40,000
|
-0-
|
0.00%
|
|
John
A. Moore (78)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Whalehaven
Capital Fund Limited (79)
|
2,000,000
|
4.4
|
2,000,000
|
-0-
|
0.00%
|
|
Carol
McInnis (80)
|
166,666
|
*
|
166,666
|
-0-
|
0.00%
|
|
R.
James Moore Defined Benefit Plan (81)
|
280,000
|
*
|
280,000
|
-0-
|
0.00%
|
|
Dennis
A. Lauzon (82)
|
400,000
|
*
|
400,000
|
-0-
|
0.00%
|
|
John
Pearson (83)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Melvin
R. Green (84)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
F.
Thomas & Nancy M. Senior (85)
|
320,000
|
*
|
320,000
|
-0-
|
0.00%
|
|
Fred
Vains (86)
|
240,000
|
*
|
240,000
|
-0-
|
0.00%
|
|
Woolsthorpe
Investments Ltd. (87)
|
400,000
|
*
|
400,000
|
-0-
|
0.00%
|
|
Donell
Blodgett (88)
|
320,000
|
*
|
320,000
|
-0-
|
0.00%
|
|
Tighe
Taylor (89)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Joseph
Scalzo (90)
|
352,000
|
*
|
352,000
|
-0-
|
0.00%
|
|
John
Shields (91)
|
200,000
|
*
|
200,000
|
-0-
|
0.00%
|
|
Louis
Pandol (92)
|
320,000
|
*
|
320,000
|
-0-
|
0.00%
|
|
First
Montauk Securities Corp. (93)(94)
|
848,749
|
1.9
|
848,749
|
-0-
|
0.00%
|
|
Ernest
Pellegrino (95)(96)
|
262,589
|
*
|
262,589
|
-0-
|
0.00%
|
|
Angela
Metelitsa (97)(98)
|
5,000
|
*
|
5,000
|
-0-
|
0.00%
|
|
Edward
Pitlake (99)(100)
|
171,600
|
*
|
171,600
|
-0-
|
0.00%
|
|
Victor
K. Kurylak (101)(102)
|
84,031
|
*
|
84,031
|
-0-
|
0.00%
|
|
Herb
Kurinsky (103)(104)
|
84,031
|
*
|
84,031
|
-0-
|
0.00%
|
|
John
Bruce Parsons (105)
|
133,333
|
*
|
133,333
|
-0-
|
0.00%
|
|
Niles
A. & Patricia K. Seldin (106)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Wayne
Demeester (107)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
James
F. Etter (108)
|
100,000
|
*
|
100,000
|
-0-
|
0.00%
|
|
David
J. & Joan L. Andrews (109)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Joel
J. Pischke (110)
|
133,333
|
*
|
133,333
|
-0-
|
0.00%
|
|
Greg
P. Tutmarc (111)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Jerry
McGinnis (112)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Larry
Christian (113)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
John
A. Powell (114)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Stephen
W. Baker (115)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Martyn
A. Powell (116)
|
233,334
|
*
|
233,334
|
-0-
|
0.00%
|
|
Eugene
J. Mimnaugh (117)
|
23,333
|
*
|
23,333
|
-0-
|
0.00%
|
|
Richard
Eymann (118)
|
33,333
|
*
|
33,333
|
-0-
|
0.00%
|
|
Robert
W. O’Brien (119)
|
338,333
|
*
|
338,333
|
-0-
|
0.00%
|
|
Terrence
Dunn (120)
|
338,333
|
*
|
338,333
|
-0-
|
0.00%
|
|
Mark
Wachs & Associates (121)
|
42,000
|
*
|
42,000
|
-0-
|
0.00%
|
|
TOTAL
|
28,852,663
|
65.37
|
28,852,663
|
-0-
|
0.00%
|
| § |
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
| § |
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
| § |
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
| § |
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
| § |
privately
negotiated transactions;
|
| § |
settlement
of short sales;
|
| § |
broker-dealers
may agree with the Selling Stockholders to sell a specified number
of such
shares at a stipulated price per
share;
|
| § |
a
combination of any such methods of sale;
and
|
| § |
any
other method permitted pursuant to applicable
law.
|
| § |
it
intends to take possession of the registered securities or to facilitate
the transfer of such certificates;
|
| § |
the
complete details of how the selling shareholders shares are and will
be
held, including location of the particular
accounts;
|
| § |
whether
the member firm or any direct or indirect affiliates thereof have
entered
into, will facilitate or otherwise participate in any type of payment
transaction with the selling shareholders, including details regarding
any
such transactions; and
|
| § |
in
the event any of the securities offered by the selling shareholders
are
sold, transferred, assigned or hypothecated by selling shareholder
in a
transaction that directly or indirectly involves a member firm of
the NASD
or any affiliates thereof, that prior to or at the time of said
transaction the member firm will timely file all relevant documents
with
respect to such transaction(s) with the Corporate Finance Department
of
NASD for review.
|
| § |
the
number of shares that the Selling Holder is
offering;
|
| § |
the
terms of the offering, including the name of any underwriter, dealer
or
agent;
|
| § |
the
purchase price paid by any
underwriter;
|
| § |
any
discount, commission and other underwriter
compensation;
|
| § |
discount,
commission or concession allowed or reallowed or paid to any dealer;
and
|
| § |
the
proposed selling price to the
public.
|
|
Great
American Family Parks, Inc. and Subsidiary Unaudited Financial Statements
for the Nine Months Ending September 30, 2005
|
45
|
|
Great
American Family Parks, Inc. and Subsidiary Financial Statements for
the
Year Ending December 31, 2004
|
64
|
|
Wild
Animal Safari Unaudited Financial Statements for the Three Months
Ending
March 31, 2005 and 2004
|
79
|
|
Wild
Animal Safari Financial Statements for the Year Ending December 31,
2004
|
89
|
|
Great
American Family Parks, Inc. and Subsidiaries Pro-Forma Statements
of
Operations - by Division For the Year Ended December 31,
2004
|
99
|
|
Great
American Family Parks, Inc. and Subsidiaries Pro-Forma Statements
of
Operations - by Division - unaudited For the Nine Months Ended September
30, 2005
|
100
|
|
Sep
30, 2005
|
Dec
31, 2004
|
||||||
|
ASSETS
|
|||||||
|
CURRENT
ASSETS
|
|||||||
|
Cash
|
$
|
232,433
|
$
|
29,813
|
|||
|
Accounts
receivable
|
17,663
|
33,238
|
|||||
|
Inventory
|
119,792
|
64,068
|
|||||
|
Prepaid
expenses
|
10,523
|
1,620
|
|||||
|
Total
Current Assets
|
380,411
|
128,739
|
|||||
|
PROPERTY
and EQUIPMENT - net
of depreciation
|
5,750,292
|
1,047,570
|
|||||
|
OTHER
ASSETS
|
|||||||
|
Deposits
|
15,052
|
52,280
|
|||||
|
Intercompany
advances - affiliates
|
61,024
|
84,164
|
|||||
|
|
76,076
|
136,444
|
|||||
|
$
|
6,206,779
|
$
|
1,312,753
|
||||
|
|
|||||||
|
LIABILITIES
and STOCKHOLDERS' EQUITY
|
|||||||
|
CURRENT
LIABILITIES
|
|||||||
|
Accounts
payable
|
$
|
284,455
|
$
|
127,552
|
|||
|
Accrued
expenses
|
89,528
|
42,578
|
|||||
|
Current
portion - note payable - theme park
|
268,612
|
-
|
|||||
|
Current
portion - incentive program advances
|
9,563
|
10,687
|
|||||
|
Current
portion - note payable
|
25,762
|
25,762
|
|||||
|
Current
portion - capital lease obligations
|
37,068
|
40,706
|
|||||
|
Total
Current Liabilities
|
714,988
|
247,285
|
|||||
|
LONG
TERM LIABILITIES - net
of current portions
|
|||||||
|
Note
payable - theme park
|
2,016,914
|
-
|
|||||
|
Incentive
program advances
|
32,387
|
39,128
|
|||||
|
Note
payable
|
683,776
|
703,979
|
|||||
|
Capital
lease obligations
|
-
|
30,502
|
|||||
|
2,733,077
|
773,609
|
||||||
|
STOCKHOLDERS'
EQUITY
|
|||||||
|
Common
stock
|
|||||||
|
300,000,000
shares authorized, at $.001 par value;
|
|||||||
|
44,724,537
shares issued and outstanding on September 30
|
44,724
|
33,184
|
|||||
|
Capital
in excess of par value
|
3,298,049
|
352,487
|
|||||
|
Retained
earnings (deficit)
|
(584,059
|
)
|
(93,812
|
)
|
|||
|
2,758,714
|
291,859
|
||||||
|
$
|
6,206,779
|
$
|
1,312,753
|
||||
|
|
Three
Months
|
Nine
Months
|
|||||||||||
|
Sep
30, 2005
|
Sep
30, 2004
|
Sep
30, 2005
|
Sep
30, 2004
|
||||||||||
|
SALES
|
$
|
2,359,741
|
$
|
1,266,975
|
$
|
5,269,012
|
$
|
3,366,478
|
|||||
|
COST
OF SALES
|
1,825,939
|
1,095,191
|
4,251,725
|
2,848,014
|
|||||||||
|
Gross
Profit
|
533,802
|
171,784
|
1,017,287
|
518,464
|
|||||||||
|
EXPENSES
|
|||||||||||||
|
Administrative
|
516,570
|
268,586
|
1,239,765
|
493,950
|
|||||||||
|
Depreciation
& amortization
|
62,392
|
24,940
|
114,924
|
74,807
|
|||||||||
|
578,962
|
293,526
|
1,354,689
|
568,757
|
||||||||||
|
INCOME
(LOSS) FROM OPERATIONS
|
(45,160
|
)
|
(121,742
|
)
|
(337,402
|
)
|
(50,293
|
)
|
|||||
|
OTHER
INCOME AND EXPENSES
|
|||||||||||||
|
Interest
income
|
-
|
-
|
3,058
|
-
|
|||||||||
|
Financing
costs
|
(56,983
|
)
|
(14,606
|
)
|
(93,403
|
)
|
(43,757
|
)
|
|||||
|
Extended
closing penalty - theme park
|
-
|
-
|
(62,500
|
)
|
-
|
||||||||
|
NET
PROFIT (LOSS)
|
$
|
(102,143
|
)
|
$
|
(136,348
|
)
|
$
|
(490,247
|
)
|
$
|
(94,050
|
)
|
|
|
NET
LOSS PER COMMON SHARE
|
|||||||||||||
|
Basic
and diluted
|
$
|
(.01
|
)
|
$
|
-
|
$
|
(.01
|
)
|
$
|
-
|
|||
|
AVERAGE
OUTSTANDING SHARES
(stated in 1,000's)
|
|||||||||||||
|
Basic
|
33,184
|
30,200
|
33,184
|
30,200
|
|||||||||
|
Diluted
|
46,371
|
46,371
|
|||||||||||
|
|
Common
Stock
|
|
|
||||||||||
|
|
Shares
|
Amount
|
Capital
in Excess of Par Value
|
Retained
Earnings
|
|||||||||
|
Balance
January 1, 2002
|
27,067,000
|
$
|
27,067
|
$
|
(44,389
|
)
|
$
|
247,454
|
|||||
|
Net
operating loss for the year ended December 31,
2002
|
-
|
-
|
-
|
(55,876
|
)
|
||||||||
|
Issuance
of common stock for acquisition -
|
|||||||||||||
|
Royal
Pacific Resources, Inc.
|
2,533,000
|
2,533
|
-
|
-
|
|||||||||
|
Balance
December 23, 2003 -
|
|||||||||||||
|
subsequent
to acquisition
|
29,600,000
|
29,600
|
(44,389
|
)
|
191,578
|
||||||||
|
Issuance
of common stock for services
|
600,000
|
600
|
10,770
|
-
|
|||||||||
|
|
|||||||||||||
|
Net
operating loss for the year ended December 31, 2003
|
-
|
-
|
-
|
(4,984
|
)
|
||||||||
|
Balance
December 31, 2003
|
30,200,000
|
30,200
|
(33,619
|
)
|
186,594
|
||||||||
|
Issuance
of common stock for cash -
|
|||||||||||||
|
net
of issuance costs - September 2004
|
1,716,000
|
1,716
|
361,867
|
-
|
|||||||||
|
Issuance
of common stock for payment of debt - September 2004
|
1,268,400
|
1,268
|
22,762
|
-
|
|||||||||
|
Interest
expense on value of contingent debt
|
-
|
-
|
1,477
|
-
|
|||||||||
|
Net
operating loss for the year
|
|||||||||||||
|
ended
December 31, 2004
|
-
|
-
|
-
|
(280,406
|
)
|
||||||||
|
Balance
December 31, 2004
|
33,184,400
|
33,184
|
352,487
|
(93,812
|
)
|
||||||||
|
Adjustment
to outstanding stock resulting from change in transfer
agents
|
137
|
-
|
-
|
-
|
|||||||||
|
Issuance
of common stock for cash -
|
|||||||||||||
|
net
of issuance costs
|
11,128,000
|
11,128
|
2,841,093
|
-
|
|||||||||
|
Issuance
of common stock for costs -
|
|||||||||||||
|
acquisition
of theme park
|
50,000
|
50
|
12,450
|
-
|
|||||||||
|
Issuance
of common stock for services
|
362,000
|
362
|
90,139
|
-
|
|||||||||
|
Interest
expense on value of contingent debt
|
-
|
-
|
1,880
|
-
|
|||||||||
|
Net
operating loss for the nine months ended September 30,
2005
|
-
|
-
|
-
|
(490,247
|
)
|
||||||||
|
Balance
September 30, 2005 - unaudited
|
44,724,537
|
$
|
44,724
|
$
|
3,298,049
|
$
|
(584,059
|
)
|
|||||
|
Sep
30, 2005
|
Sep
30, 2004
|
||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
|
Net
loss
|
$
|
(490,247
|
)
|
$
|
(94,050
|
)
|
|
|
Adjustments
to reconcile net loss to net
cash provided by operating
|
|||||||
|
Activities:
|
|||||||
|
Depreciation
& amortization
|
114,924
|
74,807
|
|||||
|
Issue
capital stock for expenses
|
103,000
|
-
|
|||||
|
Changes
in:
|
|||||||
|
Interest
on value of contingent debt
|
1,880
|
-
|
|||||
|
Intercompany
advances
|
23,140
|
-
|
|||||
|
Accounts
receivable
|
15,600
|
(129,137
|
)
|
||||
|
Inventory
:
|
(55,724
|
)
|
-
|
||||
|
Prepaid
expenses & deposits
|
28,325
|
(6,836
|
)
|
||||
|
Accounts
payable & accrued expenses
|
203,853
|
(16,595
|
)
|
||||
|
Incentive
program advances
|
(7,865
|
)
|
(4,523
|
)
|
|||
|
Net
Change From Operations
|
(63,114
|
)
|
(176,334
|
)
|
|||
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
|
Purchase
equipment
|
(79,019
|
)
|
(11,661
|
)
|
|||
|
Purchase
theme park assets
|
(2,388,651
|
)
|
-
|
||||
|
(2,467,670
|
)
|
(11,661
|
)
|
||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
|
Net
proceeds from issuance of capital stock
|
2,852,221
|
363,583
|
|||||
|
Payments
on notes payable - park
|
(64,474
|
)
|
-
|
||||
|
Payments
of capital lease obligations
|
(34,140
|
)
|
(30,773
|
)
|
|||
|
Payments
on notes payable
|
(20,203
|
)
|
(19,217
|
)
|
|||
|
2,733,404
|
313,593
|
||||||
|
Net
Change in Cash
|
202,620
|
125,598
|
|||||
|
Cash
at Beginning of Period
|
29,813
|
25,831
|
|||||
|
Cash
at End of Period
|
$
|
232,433
|
$
|
151,429
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
|
Cash
paid for interest
|
$
|
91,523
|
$
|
43,757
|
|||
|
Issuance
of 412,000 shares common stock for expenses
|
103,000
|
-
|
|||||
|
Land
|
$1,945,755
|
|
|
Building
|
3,322,023
|
|
|
Equipment
|
506,113
|
|
|
Leased
equipment
|
223,728
|
|
|
Animals
|
400,648
|
|
|
Less
accumulated depreciation
|
(647,975)
|
|
|
Net
|
$5,750,292
|
|
Year
Ending: December
31
|
Amount
|
|||
|
2005
|
$
|
25,762
|
||
|
2006
|
27,147
|
|||
|
2007
|
28,607
|
|||
|
2008
|
30,146
|
|||
|
2009
|
30,231
|
|||
|
Thereafter
|
574,468
|
|
Year
ending: December 31
|
Amount
|
|||
|
2005
|
$
|
108,131
|
||
|
2006
|
273,680
|
|||
|
2007
|
294,926
|
|||
|
2008
|
317,822
|
|||
|
2009
|
342,496
|
|||
|
Thereafter
|
1,012,945
|
|
Year
Ending
|
||||
|
December
31
|
Amount
|
|||
|
2005
|
$
|
33,365
|
||
|
2006
|
8,284
|
|||
|
Total
|
41,649
|
|||
|
Less:
Amount representing interest
|
(4,581
|
)
|
||
|
Net
present value of future minimum lease payments
|
$
|
37,068
|
||
|
Capital
lease obligations
|
||||
|
Current
portion
|
$
|
37,068
|
||
|
Leased
equipment under capital lease
|
||||
|
Original
assets value
|
$
|
223,728
|
||
|
Less:
Accumulated amortization
|
(90,123
|
)
|
||
|
Book
value of leased assets
|
$
|
133,605
|
||
|
Land
|
$
|
1,742,500
|
||
|
Buildings
|
2,282,500
|
|||
|
Equipment
and animals
|
648,533
|
|||
|
Inventory
|
26,467
|
|||
|
Total
purchase price
|
$
|
4,700,000
|
|
Three
Months
|
Nine
Months
|
||||||||||||
|
Sept
30,
|
Sept
30,
|
Sept
30,
|
Sept
30,
|
||||||||||
|
2005
|
2004
|
2005
|
2004
|
||||||||||
|
Numerator
|
|||||||||||||
|
Net
loss
|
$
|
(102,143
|
)
|
$
|
(136,348
|
)
|
$
|
(490,247
|
)
|
$
|
(94,050
|
)
|
|
|
Denominator
|
|||||||||||||
|
Weighted
average number of common
|
|||||||||||||
|
shares
outstanding (stated in 1,000’s)
|
|||||||||||||
|
Basic
|
44,553
|
30,200
|
44,420
|
30,200
|
|||||||||
|
Warrants
|
13,187
|
13,187
|
|||||||||||
|
Diluted
|
57,740
|
57,607
|
|||||||||||
|
Net
loss per common share
|
|||||||||||||
|
Basic
|
$
|
-
|
$
|
-
|
$
|
(.01
|
)
|
$
|
-
|
||||
|
Diluted
|
$
|
-
|
$
|
(.01
|
)
|
||||||||
|
GAFP
|
CCC
|
Theme
|
Adjust-
|
Combined
|
||||||||||||
|
Park
|
ments
|
|||||||||||||||
|
SALES
|
$
|
-
|
$
|
4,522.
|
$
|
747
|
$
|
5,269
|
||||||||
|
COST
OF SALES
|
-
|
3,947
|
305
|
4,252
|
||||||||||||
|
Gross
Profit
|
-
|
575
|
442
|
1,017
|
||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Administrative
|
616
|
400
|
224
|
1,240
|
||||||||||||
|
Depreciation
|
3
|
65
|
47
|
115
|
||||||||||||
|
Interest
|
-
|
38
|
52
|
90
|
||||||||||||
|
Penalty
for extended closing
|
-
|
-
|
62
|
62
|
||||||||||||
|
619
|
503
|
385
|
1,507
|
|||||||||||||
|
NET
PROFIT (LOSS) -before
income tax
|
$
|
(619
|
)
|
$
|
72
|
$
|
57
|
$
|
(490
|
)
|
||||||
|
GAFP
|
Theme
|
Adjust-
|
Combined
|
|||||||||||||
|
&
Subs
|
Park
|
ments
|
||||||||||||||
|
SALES
|
$
|
5,269
|
$
|
802
|
$
|
6,071
|
||||||||||
|
COST
OF SALES
|
4,252
|
290
|
4,542
|
|||||||||||||
|
Gross
Profit
|
1,017
|
512
|
1,529
|
|||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Administrative
|
1,240
|
133
|
1,373
|
|||||||||||||
|
Depreciation
|
115
|
14
|
(1
|
)
|
25
|
154
|
||||||||||
|
Interest
|
90
|
15
|
(2
|
)
|
73
|
178
|
||||||||||
|
Penalty
for extended closing
|
62
|
-
|
62
|
|||||||||||||
|
1,507
|
162
|
1,767
|
||||||||||||||
|
NET
PROFIT (LOSS) -before
income tax
|
$
|
(490
|
)
|
$
|
350
|
$
|
(238
|
)
|
||||||||
|
PROVISION
OF INCOME TAX -
|
||||||||||||||||
|
Deferred
tax asset
|
81
|
|||||||||||||||
|
NET
LOSS
|
$
|
(157
|
)
|
|||||||||||||
|
INCOME
(LOSS) PER SHARE
|
-
|
|||||||||||||||
|
|
GAFP
|
Theme
|
Adjust-
|
Combined
|
||||||||||||
|
&
Subs
|
Park
|
ments
|
||||||||||||||
|
SALES
|
$
|
4,610
|
$
|
1,754
|
$
|
6,364
|
||||||||||
|
COST
OF SALES
|
4,021
|
629
|
4,650
|
|||||||||||||
|
Gross
Profit
|
589
|
1,125
|
1,714
|
|||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Administrative
|
716
|
264
|
(3
|
)
|
80
|
1,060
|
||||||||||
|
Depreciation
|
101
|
72
|
(1
|
)
|
6
|
179
|
||||||||||
|
Interest
|
52
|
35
|
(2
|
)
|
141
|
228
|
||||||||||
|
869
|
371
|
1,467
|
||||||||||||||
|
NET
PROFIT (LOSS) -before
income tax
|
$
|
(280
|
)
|
$
|
754
|
$
|
247
|
|||||||||
|
PROVISION
OF INCOME TAX -
|
84
|
|||||||||||||||
|
NET
PROFIT
|
$
|
163
|
||||||||||||||
|
INCOME
PER SHARE
|
-
|
|||||||||||||||
|
ASSETS
|
||||
|
CURRENT
ASSETS
|
||||
|
Cash
|
$
|
29,813
|
||
|
Accounts
receivable
|
33,238
|
|||
|
Inventory
|
64,068
|
|||
|
Prepaid
expenses
|
1,620
|
|||
|
Total
Current Assets
|
128,739
|
|||
|
PROPERTY
and EQUIPMENT - net
of depreciation
|
1,047,570
|
|||
|
OTHER
ASSETS
|
||||
|
Deposits
|
52,280
|
|||
|
Intercompany
advances - affiliates
|
84,164
|
|||
|
136,444
|
||||
|
$
|
1,312,753
|
|||
|
LIABILITIES
and STOCKHOLDERS' EQUITY
|
||||
|
CURRENT
LIABILITIES
|
||||
|
Accounts
payable
|
$
|
127,552
|
||
|
Accrued
expenses
|
42,578
|
|||
|
Current
portion - incentive program advances
|
10,687
|
|||
|
Current
portion - note payable
|
25,762
|
|||
|
Current
portion - capital lease obligations
|
40,706
|
|||
|
Total
Current Liabilities
|
247,285
|
|||
|
LONG
TERM LIABILITIES - net
of current portions
|
||||
|
Incentive
program advances
|
39,128
|
|||
|
Note
payable
|
703,979
|
|||
|
Capital
lease obligations
|
30,502
|
|||
|
773,609
|
||||
|
STOCKHOLDERS'
EQUITY
|
||||
|
Common
stock
|
||||
|
300,000,000
shares authorized, at $.001 par value;
|
||||
|
33,184,400
shares issued and outstanding
|
33,184
|
|||
|
Capital
in excess of par value
|
352,487
|
|||
|
Retained
earnings (deficit)
|
(93,812
|
)
|
||
|
|
291,859
|
|||
|
$
|
1,312,753
|
|||
|
Dec
31,
|
Dec
31,
|
||||||
|
2004
|
2003
|
||||||
|
SALES
|
$
|
4,610,452
|
$
|
3,993,515
|
|||
|
COST
OF SALES
|
4,021,247
|
3,390,972
|
|||||
|
Gross
Profit
|
589,205
|
602,543
|
|||||
|
EXPENSES
|
|||||||
|
Administrative
|
718,066
|
449,868
|
|||||
|
Depreciation
& amortization
|
101,053
|
102,490
|
|||||
|
819,119
|
552,358
|
||||||
|
INCOME
(LOSS) FROM OPERATIONS
|
(229,914
|
)
|
50,185
|
||||
|
FINANCING
COSTS
|
(50,492
|
)
|
(55,169
|
)
|
|||
|
NET
LOSS
|
$
|
(280,406
|
)
|
$
|
(4,984
|
)
|
|
|
NET
LOSS PER COMMON SHARE
|
|||||||
|
Basic
and diluted
|
$
|
-
|
$
|
-
|
|||
|
|
|||||||
|
AVERAGE
OUTSTANDING SHARES
(stated in 1,000's)
|
|||||||
|
Basic
|
30,946
|
27,067
|
|||||
|
Diluted
|
33,005
|
||||||
|
Capital
in
|
|||||||||||||
|
Common
Stock
|
Excess
of
|
Retained
|
|||||||||||
|
Shares
|
Amount
|
Par
Value
|
Earnings
|
||||||||||
|
Balance
January 1, 2002
|
27,067,000
|
$
|
27,067
|
$
|
(44,389
|
)
|
$
|
247,454
|
|||||
|
Net
operating loss for the year ended
|
|||||||||||||
|
December
31, 2002
|
-
|
-
|
-
|
(55,876
|
)
|
||||||||
|
|
|||||||||||||
|
Issuance
of common stock for acquisition -
|
|||||||||||||
|
Royal
Pacific Resources, Inc.
|
2,533,000
|
2,533
|
-
|
-
|
|||||||||
|
Balance
December 23, 2003 -
|
|||||||||||||
|
subsequent
to acquisition
|
29,600,000
|
29,600
|
(44,389
|
)
|
191,578
|
||||||||
|
Issuance
of common stock for services
|
600,000
|
600
|
10,770
|
-
|
|||||||||
|
Net
operating loss for the year
|
|||||||||||||
|
ended
December 31, 2003
|
-
|
-
|
-
|
(4,984
|
)
|
||||||||
|
Balance
December 31, 2003
|
30,200,000
|
30,200
|
(33,619
|
)
|
186,594
|
||||||||
|
Issuance
of common stock for cash -
|
|||||||||||||
|
net
of issuance costs - September 2004
|
1,716,000
|
1,716
|
361,867
|
-
|
|||||||||
|
Issuance
of common stock for payment
|
|||||||||||||
|
of
debt - September 2004
|
1,268,400
|
1,268
|
22,762
|
-
|
|||||||||
|
Interest
expense on value of contingent debt
|
-
|
-
|
1,477
|
-
|
|||||||||
|
Net
operating loss for the year
|
|||||||||||||
|
ended
December 31, 2004
|
-
|
-
|
-
|
(280,406
|
)
|
||||||||
|
Balance
December 31, 2004
|
33,184,400
|
$
|
33,184
|
$
|
352,487
|
$
|
(93,812
|
)
|
|||||
|
Dec
31,
|
Dec
31,
|
||||||
|
2004
|
2003
|
||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|||||||
|
Net
loss
|
$
|
(280,406
|
)
|
$
|
(4,984
|
)
|
|
|
Adjustments
to reconcile net loss to
|
|||||||
|
net
cash provided by operating
|
|||||||
|
Activities
|
|||||||
|
Depreciation
& amortization
|
101,053
|
102,489
|
|||||
|
Issuance
of capital stock for services
|
-
|
11,370
|
|||||
|
Changes
in
|
|||||||
|
Intercompany
advances
|
(46,336
|
)
|
-
|
||||
|
Accounts
receivable
|
(7,695
|
)
|
(1,385
|
)
|
|||
|
Inventory
|
(13,210
|
)
|
(875
|
)
|
|||
|
Prepaid
expenses & deposits
|
(47,015
|
)
|
(40,011
|
)
|
|||
|
Accounts
payable & accrued expenses
|
21,318
|
10,251
|
|||||
|
Incentive
program advances
|
(10,488
|
)
|
(10,487
|
)
|
|||
|
Net
Change From Operations
|
(282,779
|
)
|
66,368
|
||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
|
Purchase
of property & equipment
|
(14,406
|
)
|
-
|
||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
|
Net
proceeds from issuance of capital stock
|
363,583
|
-
|
|||||
|
Payments
of capital lease obligations
|
(36,747
|
)
|
(35,126
|
)
|
|||
|
Payments
on notes payable
|
(25,669
|
)
|
(24,583
|
)
|
|||
|
Advances
from members
|
-
|
(6,000
|
)
|
||||
|
301,167
|
(65,709
|
)
|
|||||
|
Net
Change in Cash
|
3,982
|
659
|
|||||
|
Cash
at Beginning of Period
|
25,831
|
25,172
|
|||||
|
Cash
at End of Period
|
$
|
29,813
|
$
|
25,831
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|||||||
|
Cash
paid for interest
|
$
|
49,015
|
$
|
50,754
|
|||
|
Issuance
of common stock for services
|
11,370
|
||||||
|
Land
|
$
|
180,000
|
||
|
Building
|
1,028,763
|
|||
|
Equipment
|
146,912
|
|||
|
Leased
equipment
|
223,728
|
|||
|
Less
accumulated depreciation
|
(531,833
|
)
|
||
|
Net
|
$
|
1,047,570
|
|
Year
Ending
|
||||
|
December
31
|
Amount
|
|||
|
2005
|
$
|
25,762
|
||
|
2006
|
27,147
|
|||
|
2007
|
28,607
|
|||
|
2008
|
30,146
|
|||
|
2009
|
30,231
|
|||
|
Thereafter
|
587,741
|
|||
|
Year
Ending
|
||||
|
December
31
|
Amount
|
|||
|
2005
|
$
|
54,831
|
||
|
2006
|
33,230
|
|||
|
Total
|
88,061
|
|||
|
Less:
Amount representing interest
|
(16,853
|
)
|
||
|
Net
present value of future minimum lease payments
|
$
|
71,208
|
||
|
2004
|
2003
|
||||||
|
Capital
lease obligations
|
|||||||
|
Current
portion
|
$
|
40,706
|
$
|
34,047
|
|||
|
Long-term
portion
|
30,502
|
73,908
|
|||||
|
Total
|
$
|
71,208
|
$
|
107,955
|
|||
|
Leased
equipment under capital lease
|
|||||||
|
Original
assets value
|
$
|
223,728
|
$
|
223,728
|
|||
|
Less:
Accumulated amortization
|
(81,375
|
)
|
(65,875
|
)
|
|||
|
Book
value of leased assets
|
$
|
142,353
|
$
|
157,853
|
|||
|
Year
Ended
|
|||||||
|
Dec
31,
|
Dec
31,
|
||||||
|
2004
|
2003
|
||||||
|
Numerator
|
|||||||
|
Net
loss
|
$
|
(280,406
|
)
|
$
|
(4,984
|
)
|
|
|
Denominator
|
|||||||
|
Weighted
average number of common
|
|||||||
|
shares
outstanding (stated in 1,000’s)
|
|||||||
|
Basic
|
30,946
|
27,067
|
|||||
|
Warrants
|
2,059
|
||||||
|
Diluted
|
33,005
|
||||||
|
Net
loss per common share
|
|||||||
|
Basic
|
$
|
(.01
|
)
|
$
|
-
|
||
|
Diluted
|
$
|
(.01
|
)
|
||||
|
Assets
|
2005
|
2004
|
|||||
|
Current
assets:
|
|||||||
|
Cash
and equivalents
|
$
|
1,062,163
|
$
|
795,946
|
|||
|
Inventories
|
37,857
|
17,282
|
|||||
|
Prepaid
expenses
|
14,430
|
28,732
|
|||||
|
Total
current assets
|
1,114,450
|
841,960
|
|||||
|
Property
and equipment
|
1,369,023
|
1,267,930
|
|||||
|
Less
accumulated depreciation
|
(963,970
|
)
|
(892,564
|
)
|
|||
|
Net
property and equipment
|
405,053
|
375,366
|
|||||
|
|
|||||||
|
Total
assets
|
$
|
1,519,503
|
$
|
1,217,326
|
|||
|
Liabilities
and Stockholders' Equity
|
|||||||
|
Current
liabilities:
|
|||||||
|
Note
payable - related party
|
$
|
500,166
|
$
|
591,649
|
|||
|
Accounts
payable
|
27,053
|
55,671
|
|||||
|
Accrued
expenses
|
29,119
|
21,905
|
|||||
|
Total
current liabilities
|
556,338
|
669,225
|
|||||
|
Stockholders'
equity:
|
|||||||
|
Common
stock, 10,000,000 shares authorized;
|
|||||||
|
101,884
shares issued and outstanding, no par value
|
40,828
|
40,828
|
|||||
|
Retained
earnings
|
922,337
|
507,273
|
|||||
|
Total
stockholders' equity
|
963,165
|
548,101
|
|||||
|
Total
liabilities and stockholders' equity
|
$
|
1,519,503
|
$
|
1,217,326
|
|||
|
2005
|
2004
|
||||||
|
Revenues:
|
|||||||
|
Gross
receipts
|
$
|
284,373
|
$
|
254,358
|
|||
|
Less
sales taxes, discounts, and refunds
|
(17,476
|
)
|
(15,597
|
)
|
|||
|
Net
revenues
|
266,897
|
238,761
|
|||||
|
Cost
of sales
|
163,409
|
124,057
|
|||||
|
Gross
profit
|
103,488
|
114,704
|
|||||
|
Operating
expenses:
|
|||||||
|
Advertising
|
45,280
|
20,600
|
|||||
|
Band
charges and credit card fees
|
2,846
|
2,133
|
|||||
|
Contributions
|
50
|
150
|
|||||
|
Flowers
and Gifts
|
130
|
0
|
|||||
|
Insurance
|
15,001
|
10,111
|
|||||
|
Janitor
and pest control
|
2,234
|
2,276
|
|||||
|
Land
lease
|
6,000
|
6,000
|
|||||
|
Licenses
and permits
|
1,090
|
745
|
|||||
|
Medical
expense
|
30
|
0
|
|||||
|
Office
expense, dues and subscriptions
|
2,635
|
3,629
|
|||||
|
Professional
fees
|
2,496
|
3,300
|
|||||
|
Taxes
- other
|
4,011
|
3,668
|
|||||
|
Telephone
|
1,747
|
2,733
|
|||||
|
Travel,
entertainment and meals
|
82
|
0
|
|||||
|
Veterinarian
and vet supplies
|
160
|
931
|
|||||
|
Total
operating expenses
|
83,792
|
56,276
|
|||||
|
Income
from operations
|
19,696
|
58,428
|
|||||
|
Other
income (expense):
|
|||||||
|
Interest
income
|
3,828
|
110
|
|||||
|
Interest
expense
|
(8,888
|
)
|
(10,597
|
)
|
|||
|
Total
other income (expense)
|
(5,060
|
)
|
(10,487
|
)
|
|||
|
Net
income
|
$
|
14,636
|
$
|
47,941
|
|||
|
2005
|
2004
|
||||||
|
Retained
earnings, beginning of year
|
$
|
907,701
|
$
|
663,100
|
|||
|
Net
income
|
14,636
|
47,941
|
|||||
|
Stockholder
distributions
|
0
|
(203,768
|
)
|
||||
|
Retained
earnings, end of year
|
$
|
922,337
|
$
|
507,273
|
|||
|
2005
|
2004
|
||||||
|
Cash
flows from operating activities:
|
|||||||
|
Net
income
|
$
|
14,636
|
$
|
47,941
|
|||
|
Adjustments
to reconcile net income to
|
|||||||
|
net
cash provided by operating activities:
|
|||||||
|
Depreciation
|
18,222
|
18,874
|
|||||
|
(Increase)
decrease in current assets:
|
|||||||
|
Inventories
|
5,252
|
(815
|
)
|
||||
|
Prepaid
expenses
|
7,098
|
(12,551
|
)
|
||||
|
Increase
(decrease) in current liabilities:
|
|||||||
|
Accounts
payable
|
11,225
|
13,561
|
|||||
|
Accrued
expenses
|
16,712
|
9,139
|
|||||
|
Net
cash provided by operating activities
|
73,145
|
76,149
|
|||||
|
Cash
flows from investing activities:
|
|||||||
|
Purchases
of property and equipment
|
(23,186
|
)
|
(65,127
|
)
|
|||
|
Net
cash used by investing activities
|
(23,186
|
)
|
(65,127
|
)
|
|||
|
Cash
flows from financing activities:
|
|||||||
|
Stockholder
distributions
|
0
|
(203,768
|
)
|
||||
|
Repayment
of note to stockholder
|
(23,473
|
)
|
(21,890
|
)
|
|||
|
Net
cash used by financing activities
|
(23,473
|
)
|
(225,658
|
)
|
|||
|
Net
increase (decrease) in cash and equivalents
|
26,486
|
(214,636
|
)
|
||||
|
Cash
and equivalents, beginning of year
|
1,035,677
|
1,010,582
|
|||||
|
Cash
and equivalents, end of year
|
$
|
1,062,163
|
$
|
795,946
|
|||
|
Supplemental
disclosures of cash flow information:
|
|||||||
|
Cash
paid during the year for interest
|
$
|
9,027
|
$
|
10,610
|
|||
|
2005
|
2004
|
||||||
|
Cost
of Sales:
|
|||||||
|
Concession
and novelty items
|
$
|
31,237
|
$
|
17,400
|
|||
|
Salaries
and wages
|
61,475
|
49,268
|
|||||
|
Animal
food
|
23,049
|
12,380
|
|||||
|
Auto,
truck, fuel and oil
|
5,862
|
8,869
|
|||||
|
Depreciation
|
18,222
|
18,874
|
|||||
|
Equipment
rental
|
614
|
363
|
|||||
|
Repairs
and maintenance
|
13,119
|
5,586
|
|||||
|
Taxes
- payroll
|
5,108
|
4,377
|
|||||
|
Utilities
|
4,723
|
6,940
|
|||||
|
Total
cost of sales
|
$
|
163,409
|
$
|
124,057
|
|||
|
Ron
Snider & Associates, Inc. d/b/a Wild Animal Safari operates and
maintains a wild animal park for the exhibition of wild animals to
the
general public.
|
|
Method
of Accounting
|
|
The
Company prepares its financial statements on the accrual method of
accounting, recognizing income when earned and expenses when
incurred.
|
|
Estimates
|
|
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures.
Accordingly, actual results could differ from those
estimates.
|
|
Cash
and Cash Equivalents
|
|
For
the purpose of the statement of cash flows, the Company considers
all
highly liquid debt instruments purchased with a maturity of three
months
or less to be cash equivalents. There were no cash equivalents at
March
31, 2005 and 2004.
|
|
Inventories
|
|
Inventory
consisting of concession, novelty items, and animal feed are stated
at the
lower of cost or market using the first-in, first-out (FIFO) method.
|
|
Property
and Equipment
|
|
Property
and equipment are recorded at cost. Depreciation is provided on the
straight-line method over the estimated lives of the assets. Expenditures
that materially extend the life of an asset are capitalized, whereas
expenditures for repairs are expensed as
incurred.
|
|
The
Company expenses advertising costs as incurred. Advertising costs
amounted
to $45,280 and $20,600 for the three months ended March 31, 2005
and 2004,
respectively.
|
|
Inventories
consisted of the following at March 31, 2005 and
2004:
|
|
2005
|
2004
|
||||||
|
Animal
feed
|
$
|
11,589
|
$
|
800
|
|||
|
Concession
and novelty items
|
26,268
|
16,482
|
|||||
|
Total
inventory
|
$
|
37,857
|
$
|
17,282
|
|||
|
Property
and equipment consisted of the following at March 31, 2005 and
2004:
|
|
Estimated
Useful
Life
|
||||||||||
|
2005
|
2004
|
|||||||||
|
Buildings
and leasehold
improvements
|
10
to 39 years
|
$
|
395,826
|
390,232
|
||||||
|
Animals
|
3
to 7 years
|
96,146
|
48,004
|
|||||||
|
Machinery
and equipment
|
5
to 7 years
|
738,632
|
695,743
|
|||||||
|
Vehicles
|
5
years
|
138,419
|
133,951
|
|||||||
|
|
1,369,023
|
1,267,930
|
||||||||
|
Less
accumulated depreciation
|
(963,970
|
)
|
(892,564
|
)
|
||||||
|
Net
property and equipment
|
$
|
405,053
|
375,366
|
|||||||
|
The
Company maintains its cash balances with one financial institution
and one
brokerage account. The cash balances are insured by the Federal Deposit
Insurance Corporation (FDIC) up to $100,000 and the money market
account
through the brokerage account is insured by the Securities Investor
Protection Corporation (SIPC) up to $100,000. At March 31, 2005 and
2004
the Company’s uninsured cash balances totaled $847,984 and $690,892,
respectively.
|
|
On
November 8, 2004 the Company entered into an agreement to sell certain
assets of the Company to Great American Family Parks, Inc. for a
total
selling price of $700,000. The sale took place on June 13,
2005.
|
|
Assets
|
2004
|
2003
|
|||||
|
Current
assets:
|
|||||||
|
Cash
and equivalents
|
$
|
1,035,677
|
$
|
1,010,582
|
|||
|
Inventories
|
43,109
|
16,467
|
|||||
|
Prepaid
expenses
|
21,528
|
16,181
|
|||||
|
Total
current assets
|
1,100,314
|
1,043,230
|
|||||
|
Property
and equipment
|
1,345,837
|
1,202,803
|
|||||
|
Less
accumulated depreciation
|
(945,748
|
)
|
(873,690
|
)
|
|||
|
Net
property and equipment
|
400,089
|
329,113
|
|||||
|
|
|||||||
|
Total
assets
|
$
|
1,500,403
|
$
|
1,372,343
|
|||
|
Liabilities
and Stockholders' Equity
|
|||||||
|
Current
liabilities:
|
|||||||
|
Note
payable - related party
|
$
|
523,639
|
$
|
613,539
|
|||
|
Accounts
payable
|
15,828
|
42,110
|
|||||
|
Accrued
expenses
|
12,407
|
12,766
|
|||||
|
Total
current liabilities
|
551,874
|
668,415
|
|||||
|
Stockholders'
equity:
|
|||||||
|
Common
stock, 10,000,000 shares authorized; 101,884 shares
|
|||||||
|
issued
and outstanding, no par value
|
40,828
|
40,828
|
|||||
|
Retained
earnings
|
907,701
|
663,100
|
|||||
|
Total
stockholders' equity
|
948,529
|
703,928
|
|||||
|
Total
liabilities and stockholders' equity
|
$
|
1,500,403
|
$
|
1,372,343
|
|||
|
2004
|
2003
|
||||||
|
Revenues:
|
|||||||
|
Gross
receipts
|
$
|
1,870,825
|
$
|
1,682,560
|
|||
|
Less
sales taxes, discounts, and refunds
|
(116,695
|
)
|
(106,222
|
)
|
|||
|
Net
revenues
|
1,754,130
|
1,576,338
|
|||||
|
Cost
of sales
|
696,550
|
616,028
|
|||||
|
Gross
profit
|
1,057,580
|
960,310
|
|||||
|
Operating
expenses:
|
|||||||
|
Advertising
|
102,899
|
111,315
|
|||||
|
Bank
charges
|
189
|
308
|
|||||
|
Credit
card fees
|
17,269
|
14,540
|
|||||
|
Contributions
|
1,810
|
825
|
|||||
|
Insurance
|
44,532
|
38,105
|
|||||
|
Janitor
and pest control
|
12,886
|
9,895
|
|||||
|
Land
lease
|
24,000
|
2,400
|
|||||
|
Licenses
and permits
|
826
|
3,041
|
|||||
|
Medical
expense
|
1,516
|
839
|
|||||
|
Office
expense, dues and subscriptions
|
13,042
|
12,007
|
|||||
|
Penalties
|
1,349
|
142
|
|||||
|
Professional
fees
|
20,658
|
12,772
|
|||||
|
Taxes
- other
|
13,785
|
11,125
|
|||||
|
Telephone
|
10,024
|
11,690
|
|||||
|
Travel,
entertainment and meals
|
-0-
|
115
|
|||||
|
Veterinarian
and vet supplies
|
3,761
|
4,592
|
|||||
|
Total
operating expenses
|
268,546
|
233,711
|
|||||
|
Income
from operations
|
789,034
|
726,599
|
|||||
|
Other
income (expense):
|
|||||||
|
Interest
income
|
4,683
|
4,046
|
|||||
|
Loss
on disposal of assets
|
-0-
|
(3,939
|
)
|
||||
|
Interest
expense
|
(39,697
|
)
|
(45,812
|
)
|
|||
|
Total
other income (expense)
|
(35,014
|
)
|
(45,705
|
)
|
|||
|
Net
income
|
$
|
754,020
|
$
|
680,894
|
|||
|
2004
|
2003
|
||||||
|
Retained
earnings, beginning of year
|
$
|
663,101
|
$
|
5,473
|
|||
|
Net
income
|
754,020
|
680,894
|
|||||
|
Redemption
of stock
|
-0-
|
(23,266
|
)
|
||||
|
Stockholder
distributions
|
(509,420
|
)
|
-0-
|
||||
|
Retained
earnings, end of year
|
$
|
907,701
|
$
|
663,101
|
|||
|
2004
|
2003
|
||||||
|
Cash
flows from operating activities:
|
|||||||
|
Net
income
|
$
|
754,020
|
$
|
680,894
|
|||
|
Adjustments
to reconcile net income to net cash provided
|
|||||||
|
by
operating activities:
|
|||||||
|
Depreciation
|
72,624
|
55,431
|
|||||
|
Loss
on disposal of assets
|
-0-
|
3,939
|
|||||
|
(Increase)
decrease in current assets:
|
|||||||
|
Inventories
|
(26,642
|
)
|
4,513
|
||||
|
Advances
to employees
|
-0-
|
20
|
|||||
|
Prepaid
expenses
|
(5,347
|
)
|
(3,367
|
)
|
|||
|
Increase
(decrease) in current liabilities:
|
|||||||
|
Accounts
payable
|
(26,282
|
)
|
21,292
|
||||
|
Accrued
expenses
|
(359
|
)
|
824
|
||||
|
Net
cash provided by operating activities
|
768,014
|
763,546
|
|||||
|
Cash
flows from investing activities:
|
|||||||
|
Proceeds
from sales of property and equipment
|
-0-
|
2,500
|
|||||
|
Purchases
of property and equipment
|
(143,599
|
)
|
(113,951
|
)
|
|||
|
Net
cash used by investing activities
|
(143,599
|
)
|
(111,451
|
)
|
|||
|
Cash
flows from financing activities:
|
|||||||
|
Repayment
of note to stockholder
|
(89,900
|
)
|
(83,840
|
)
|
|||
|
Stockholder
distributions
|
(509,420
|
)
|
-0-
|
||||
|
Net
cash used by financing activities
|
(599,320
|
)
|
(83,840
|
)
|
|||
|
Net
increase in cash and equivalents
|
25,095
|
568,255
|
|||||
|
Cash
and equivalents, beginning of year
|
1,010,582
|
442,327
|
|||||
|
Cash
and equivalents, end of year
|
$
|
1,035,677
|
$
|
1,010,582
|
|||
|
Supplemental
disclosures of cash flow information:
|
|||||||
|
Cash
paid during the year for interest
|
$
|
40,114
|
$
|
23,267
|
|||
|
2004
|
2003
|
||||||
|
Cost
of Sales:
|
|||||||
|
Concession
and novelty items
|
$
|
117,272
|
$
|
115,369
|
|||
|
Salaries
and wages
|
286,098
|
263,618
|
|||||
|
Contract
labor and temporary help
|
684
|
3,054
|
|||||
|
Animal
food
|
71,369
|
58,752
|
|||||
|
Auto,
truck, fuel and oil
|
51,703
|
38,687
|
|||||
|
Depreciation
|
72,624
|
55,431
|
|||||
|
Equipment
rental
|
1,725
|
1,896
|
|||||
|
Repairs
and maintenance
|
44,409
|
35,293
|
|||||
|
Taxes
- payroll
|
24,722
|
21,392
|
|||||
|
Utilities
|
25,944
|
22,536
|
|||||
|
Total
cost of sales
|
$
|
696,550
|
$
|
616,029
|
|||
|
Ron
Snider & Associates, Inc. d/b/a Wild Animal Safari operates and
maintains a wild animal park for the exhibition of wild animals to
the
general public.
|
|
Method
of Accounting
|
|
The
Company prepares its financial statements on the accrual method of
accounting, recognizing income when earned and expenses when
incurred.
|
|
Estimates
|
|
The
preparation of financial statements in conformity with generally
accepted
accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures.
Accordingly, actual results could differ from those
estimates.
|
|
Cash
and Cash Equivalents
|
|
For
the purpose of the statement of cash flows, the Company considers
all
highly liquid debt instruments purchased with a maturity of three
months
or less to be cash equivalents. There were no cash equivalents at
December
31, 2004 and 2003.
|
|
Inventories
|
|
Inventory
consisting of concession, novelty items, and animal feed are stated
at the
lower of cost or market using the first-in, first-out (FIFO) method.
|
|
Property
and Equipment
|
|
The
stockholders of the Company have elected to be taxed under the provisions
of Subchapter S of the Internal Revenue Code. As such, no income
taxes are
reported in the accompanying financial statements. The Company’s income or
losses are passed through to the stockholders and reported on their
individual income tax returns.
|
|
The
Company expenses advertising costs as incurred. Advertising costs
amounted
to $102,899 and $111,315 for the years ended December 31, 2004 and
2003,
respectively.
|
|
Inventories
consisted of the following at December 31, 2004 and
2003:
|
|
2004
|
2003
|
||||||
|
Animal
feed
|
$
|
15,289
|
$
|
-0-
|
|||
|
Concession
and novelty items
|
27,820
|
16,467
|
|||||
|
Total
inventory
|
$
|
43,109
|
$
|
16,467
|
|||
|
Estimated
Useful Life
|
|||||||||
|
2004
|
2003 | ||||||||
|
Buildings
and leasehold
Improvements
|
10
to 39 years
|
$
|
395,826
|
$ | 349,780 | ||||
|
Animals
|
3
to 7 years
|
95,396
|
47,404 | ||||||
|
Machinery
and equipment
|
5
to 7 years
|
716,196
|
671,668 | ||||||
|
Vehicles
|
5
years
|
138,419
|
133,951 | ||||||
|
|
1,345,837
|
1,202,803 | |||||||
|
Less
accumulated depreciation
|
(945,748
|
)
|
(873,690 | ||||||
|
Net
property and equipment
|
$
|
400,089
|
$ | $ 329,113 | |||||
|
The
Company maintains its cash balances with one financial institution
and one
brokerage account. The cash balances are insured by the Federal Deposit
Insurance Corporation (FDIC) up to $100,000 and the money market
account
through the brokerage account is insured by the Securities Investor
Protection Corporation (SIPC) up to $100,000. At December 31, 2004
and
2003 the Company’s uninsured cash balances totaled $824,842 and $912,713,
respectively.
|
|
On
November 8, 2004 the Company entered into an agreement to sell certain
assets of the Company to Great American Family Parks, Inc. for a
total
selling price of $700,000. The sale is expected to close in March
or April
2005.
|
|
|
GAFP
|
Theme
|
Adjust-
|
Combined
|
||||||||||||
|
&
Subs
|
Park
|
ments
|
||||||||||||||
|
SALES
|
$
|
4,610
|
$
|
1,754
|
$
|
6,364
|
||||||||||
|
COST
OF SALES
|
4,021
|
629
|
4,650
|
|||||||||||||
|
Gross
Profit
|
589
|
1,125
|
1,714
|
|||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Administrative
|
716
|
264
|
(3
|
)
|
80
|
1,060
|
||||||||||
|
Depreciation
|
101
|
72
|
(1
|
)
|
6
|
179
|
||||||||||
|
Interest
|
52
|
35
|
(2
|
)
|
141
|
228
|
||||||||||
|
869
|
371
|
1,467
|
||||||||||||||
|
NET
PROFIT (LOSS) -before
income tax
|
$
|
(280
|
)
|
$
|
754
|
$
|
247
|
|||||||||
|
PROVISION
OF INCOME TAX -
|
84
|
|||||||||||||||
|
NET
PROFIT
|
$
|
163
|
||||||||||||||
|
INCOME
PER SHARE
|
-
|
|||||||||||||||
|
|
GAFP
|
Theme
|
Adjust-
|
Combined
|
||||||||||||
|
&
Subs
|
Park
|
ments
|
||||||||||||||
|
SALES
|
$
|
5,269
|
$
|
802
|
$
|
6,071
|
||||||||||
|
COST
OF SALES
|
4,252
|
290
|
4,542
|
|||||||||||||
|
Gross
Profit
|
1,017
|
512
|
1,529
|
|||||||||||||
|
EXPENSES
|
||||||||||||||||
|
Administrative
|
1,240
|
133
|
1,373
|
|||||||||||||
|
Depreciation
|
115
|
14
|
(1
|
)
|
25
|
154
|
||||||||||
|
Interest
|
90
|
15
|
(2
|
)
|
73
|
178
|
||||||||||
|
Penalty
for extended closing
|
62
|
-
|
62
|
|||||||||||||
|
1,507
|
162
|
1,767
|
||||||||||||||
|
NET
PROFIT (LOSS) -before
income tax
|
$
|
(490
|
)
|
$
|
350
|
$
|
(238
|
)
|
||||||||
|
PROVISION
OF INCOME TAX -
|
||||||||||||||||
|
Deferred
tax asset
|
81
|
|||||||||||||||
|
NET
LOSS
|
$
|
(157
|
)
|
|||||||||||||
|
INCOME
(LOSS) PER SHARE
|
-
|
|||||||||||||||
| 1. |
The
application of accounting principles to any specific transaction,
either
completed or proposed, or the type of audit opinion that might be
rendered
on Registrants’ financial statements, and neither a written report was
provided to Madsen & Associates nor oral advice was provided that
Madsen & Associates concluded was an important factor considered by
Registrant in reaching a decision as to the accounting, auditing
or
financial reporting issue; or
|
| 2. |
Any
matter that was either subject of disagreement or event, as defined
in
Item 304(a)(1)(iv) of Regulation S-B and the related instruction
to Item
304 of Regulation S-B, or a reportable event, as that term is explained
in
Item 304(a)(1)(iv) of Regulation S-B.
|