UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
x
Quarterly Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
For the
quarterly period ended September 30, 2008 or
o
Transition Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
For the
transition period from _____________ to _____________
Commission
file number
0-27063
FAMILY
ROOM ENTERTAINMENT CORPORATION
(Exact
Name of Registrant as Specified in its Charter)
New
Mexico
|
|
85-0206160
|
(State
or Other Jurisdiction of
|
|
(I.R.S.
Employer
|
Incorporation
or Organization)
|
|
Identification
No.)
|
c/o
Sunset Gower Studios, 1438 North Gower Street,
Box
68, Building Courtyard 1 Suite 21, Hollywood,
CA
(Address
of Principal Executive Offices)
90028
(Zip
Code)
(323)
993-7314 and/or (323) 993- 7317
(Registrant’s
Telephone Number, Including Area Code)
(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.
x
Yes
o
No
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company. See
the definitions of “large accelerated filer,” “accelerated filer” and “smaller
reporting company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
o
|
Accelerated
filer
o
|
|
|
Non-accelerated
filer
o
|
Smaller
reporting company
x
|
Indicate
by check mark whether the registrant is a shell company (as defined in Exchange
Act Rule 12b-2 of the Exchange Act).
o
Yes
x
No
The
number of shares outstanding of the Issuer’s common stock as of November 14,
2008 was 13,255,203
Family
Room Entertainment Corporation
Unaudited
Consolidated Condensed
Financial
Statements
For
the Three Months Ended
September
30, 2008 and 2007
Family
Room Entertainment Corporation
Unaudited
Consolidated Condensed
Financial
Statements
C O N T E N T S
Consolidated
Condensed Balance Sheets
|
1
|
Consolidated
Condensed Statements of Operations
|
2
|
Consolidated
Statements of Shareholders’ Deficit
|
3
|
Consolidated
Statements of Cash Flows
|
4
|
Notes
to Consolidated Financial Statements
|
5 –
35
|
Family
Room Entertainment Corporation
Consolidated
Condensed Balance Sheets
As
of September 30 and June 30, 2008
|
|
|
|
|
|
September
30, 2008
|
|
June
30, 2008
|
Assets
|
(unaudited)
|
|
|
|
Cash
and cash equivalents
|
$
|
31,655
|
|
$
|
48,843
|
|
Accounts
receivable (net of reserve of $123,000 and $73,000,
respectively)
|
|
195,992
|
|
|
711,894
|
|
Film
costs, net
|
|
4,518,302
|
|
|
4,744,914
|
|
Property
and equipment, net
|
|
30,793
|
|
|
37,528
|
|
Prepaid
expenses and other current assets
|
|
10,541
|
|
|
7,660
|
|
Deposits
|
|
18,270
|
|
|
18,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Assets
|
$
|
4,805,553
|
|
$
|
5,569,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
and Shareholders' Deficit
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Notes
payable under film participation agreements
|
$
|
5,343,578
|
|
$
|
5,969,921
|
|
|
Convertible
notes payable, net of discount
|
|
2,340,533
|
|
|
2,199,701
|
|
|
Accounts
payable and accrued liabilities
|
|
300,619
|
|
|
259,443
|
|
|
Notes
payable
|
|
65,000
|
|
|
-
|
|
|
Warrant
liability
|
|
21,499
|
|
|
52,528
|
|
|
Derivative
liability
|
|
620,894
|
|
|
602,194
|
|
|
|
|
Total
Liabilities
|
|
8,692,123
|
|
|
9,083,787
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
and Shareholders' Deficit
|
|
|
|
|
|
|
|
Preferred
stock:$0.01 par value; 5,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
no
shares issued and outstanding
|
|
-
|
|
|
-
|
|
|
Common
stock:$0.001 par value; 2,000,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
13,275,203
and 12,141,870 shares issued, respectively, and
|
|
|
|
|
|
|
|
|
13,147,803
and 12,014,470 shares outstanding, respectively
|
|
13,274
|
|
|
12,141
|
|
|
Additional
paid-in capital
|
|
20,615,976
|
|
|
20,603,609
|
|
|
Treasury
stock, 127,400 shares at cost
|
|
(13,136)
|
|
|
(13,136)
|
|
|
Accumulated
deficit
|
|
(24,502,684)
|
|
|
(24,117,292)
|
|
|
|
|
Total
Equity and Shareholders' Deficit
|
|
(3,886,570)
|
|
|
(3,514,678)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Liabilities and Shareholders' Deficit
|
$
|
4,805,553
|
|
$
|
5,569,109
|
-1-
Family
Room Entertainment Corporation
Consolidated
Condensed Balance Sheets
As
of September 30 and June 30, 2008
|
|
|
|
|
2008
|
|
2007
|
Gross
Margin
|
(unaudited)
|
|
(unaudited)
|
|
Revenues
|
$
|
567,096
|
|
$
|
309,167
|
|
Amortization
of film costs
|
|
(270,917)
|
|
|
(147,643)
|
|
Distribution
costs
|
|
(205,197)
|
|
|
(1,833)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Margin
|
|
90,982
|
|
|
159,691
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
(277,651)
|
|
|
(345,163)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(Loss)
from Operations
|
|
(186,669)
|
|
|
(185,472)
|
|
|
|
|
|
|
|
|
|
|
Other
Income and Expenses
|
|
|
|
|
|
|
Interest
income
|
|
85
|
|
|
1,532
|
|
Change
in value of warrant liability
|
|
31,029
|
|
|
(422,710)
|
|
Change
in value of derivative liability
|
|
(18,700)
|
|
|
553,649
|
|
Interest
expense
|
|
(211,137)
|
|
|
(94,015)
|
|
|
|
Total
Other Income and Expenses
|
|
(198,723)
|
|
|
38,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income/(Loss)
|
$
|
(385,392)
|
|
$
|
(147,016)
|
|
|
|
|
|
|
|
|
|
|
Net
earnings/(loss) per common share, basic and diluted
|
$
|
(0.03)
|
|
$
|
(0.01)
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares, basic and diluted
|
|
12,973,899
|
|
|
9,854,466
|
|
|
|
|
|
|
|
|
|
|
Included
in operating expenses is non-cash share-based compensation as
follows:
|
|
|
|
|
Selling,
general and administrative expenses
|
$
|
13,500
|
|
$
|
-
|
-2-
Family
Room Entertainment Corporation
Consolidated
Statements of Shareholders’ Deficit
For
the Three Months Ended September 30, 2008 and 2007 and the Year Ended June 30,
2008
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
|
Paid-In
|
|
Treasury
|
|
Accumulated
|
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Stock
|
|
Deficit
|
|
Total
|
Balance
at June 30, 2007
|
9,996,500
|
|
$
|
9,997
|
|
$
|
20,692,540
|
|
$
|
(87,653)
|
|
$
|
(23,275,354)
|
|
$
|
(2,660,470)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of common stock
|
-
|
|
|
-
|
|
|
-
|
|
|
(50,470)
|
|
|
-
|
|
|
(50,470)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement
of treasury shares
|
(522,684)
|
|
|
(522)
|
|
|
(124,465)
|
|
|
124,987
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(147,016)
|
|
|
(147,016)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at September 30, 2007
|
9,473,816
|
|
$
|
9,475
|
|
$
|
20,568,075
|
|
$
|
(13,136)
|
|
$
|
(23,422,370)
|
|
$
|
(2,857,956)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
|
Paid-In
|
|
Treasury
|
|
Accumulated
|
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Stock
|
|
Deficit
|
|
Total
|
Balance
at June 30, 2007
|
9,996,500
|
|
$
|
9,997
|
|
$
|
20,692,540
|
|
$
|
(87,653)
|
|
$
|
(23,275,354)
|
|
$
|
(2,660,470)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
of common stock
|
-
|
|
|
-
|
|
|
-
|
|
|
(50,470)
|
|
|
-
|
|
|
(50,470)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement
of treasury shares
|
(522,684)
|
|
|
(522)
|
|
|
(124,465)
|
|
|
124,987
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect
of reverse split (rounding)
|
1,387
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
2,666,667
|
|
|
2,666
|
|
|
35,534
|
|
|
-
|
|
|
-
|
|
|
38,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(841,938)
|
|
|
(841,938)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at June 30, 2008
|
12,141,870
|
|
|
12,141
|
|
|
20,603,609
|
|
|
(13,136)
|
|
|
(24,117,292)
|
|
|
(3,514,678)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
1,133,333
|
|
|
1,133
|
|
|
12,367
|
|
|
|
|
|
|
|
|
13,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(385,392)
|
|
|
(385,392)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
at September 30, 2008
|
13,275,203
|
|
$
|
13,274
|
|
$
|
20,615,976
|
|
$
|
(13,136)
|
|
$
|
(24,502,684)
|
|
$
|
(3,886,570)
|
-3-
Family
Room Entertainment Corporation
Consolidated
Statements of Shareholders’ Deficit
For
the Three Months Ended September 30, 2008 and 2007 and the Year Ended June 30,
2008
|
|
|
|
2008
|
|
2007
|
Cash
Flows From Operating Activities:
|
(unaudited)
|
|
(unaudited)
|
|
Net
loss
|
$
|
(385,392)
|
|
$
|
(147,016)
|
|
Adjustment
to reconcile net loss to net cash used:
|
|
|
|
|
|
|
|
Depreciation
expense
|
|
6,735
|
|
|
11,196
|
|
|
Amortization
of film costs
|
|
270,917
|
|
|
147,643
|
|
|
Bad
debt (reserve for doubtful accounts)
|
|
50,000
|
|
|
-
|
|
|
Common
stock issued for services and compensation
|
|
13,500
|
|
|
-
|
|
|
Change
in value of warrant liability
|
|
(31,029)
|
|
|
422,710
|
|
|
Change
in value of derivative liability
|
|
18,700
|
|
|
(553,649)
|
|
|
Amortization
of debt discount
|
|
140,832
|
|
|
59,947
|
|
|
Other
|
|
(76)
|
|
|
-
|
|
Change
in operating assets and liabilities:
|
|
|
|
|
|
|
|
(Increase)
decrease in accounts receivable – new
|
|
(121,783)
|
|
|
(165,000)
|
|
|
(Increase)
decrease in accounts receivable – paid
|
|
587,685
|
|
|
-
|
|
|
(Increase)
decrease in film costs
|
|
(44,306)
|
|
|
(610,713)
|
|
|
(Increase)
decrease in other assets
|
|
(2,881)
|
|
|
(53,323)
|
|
|
Increase
(decrease) in accounts payable and accrued liabilities
|
|
41,176
|
|
|
158,633
|
|
|
|
Net
cash generated by/(used in) operating activities
|
|
544,078
|
|
|
(729,572)
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities:
|
|
|
|
|
|
|
Purchase
of property and equipment
|
|
-
|
|
|
(18,221)
|
|
|
|
Net
cash generated by/(used in) investing activities
|
|
-
|
|
|
(18,221)
|
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
|
|
|
Proceeds
from investor productions or revenue participation loans
|
|
-
|
|
|
200,000
|
|
Payments
on investor productions or revenue participation loans
|
|
(626,266)
|
|
|
(26,855)
|
|
Purchase
of common stock
|
|
-
|
|
|
(50,470)
|
|
Proceeds
from notes payable
|
|
65,000
|
|
|
-
|
|
Proceeds
from convertible notes payable
|
|
-
|
|
|
300,000
|
|
Payment
on convertible notes payable
|
|
-
|
|
|
(20,000)
|
|
|
|
Net
cash generated by/(used in) financing activities
|
|
(561,266)
|
|
|
402,675
|
|
|
|
|
|
|
|
|
|
Decrease
in cash and cash equivalents
|
|
(17,188)
|
|
|
(345,118)
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at beginning of year
|
|
48,843
|
|
|
668,773
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of period
|
$
|
31,655
|
|
$
|
323,655
|
|
|
|
|
|
|
|
|
|
Supplementary
disclosures of cash flow information
|
|
|
|
|
|
|
Cash
paid during the year for
|
|
|
|
|
|
|
|
Interest
|
$
|
9,063
|
|
$
|
6,994
|
|
|
Taxes
|
$
|
-
|
|
$
|
-
|
During
the three months ended September 30, 2008, the Company entered into the
following non-cash transactions:
·
|
Issued
1,133,333 shares of common stock for the payment of consulting services
and compensation, valued at
$13,500
|
During
the three months ended September 30, 2007, the Company entered into the
following non-cash transactions:
·
|
Returned
522,684 shares of its treasury stock to available for
sale.
|
-4-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
1.
General
Family
Room Entertainment Corp. (“FMYR” or the “Company”) is engaged in various aspects
of the motion picture entertainment industry, including development, production,
and production services. FMYR develops, produces and performs
production related services for the motion picture entertainment industry mainly
through the following three wholly-owned subsidiaries [Emmett/Furla Films]: (1)
Emmett Furla Films Productions Corporation (“EFFP”), a California Corporation
involved in motion picture development, production, and production related
services for high budget motion pictures (in excess of $20,000,000 to
$50,000,000). EFFP’s subsidiary, Good Entertainment Service, Inc.
(“GESI”), a Delaware Corporation, was originally a production servicing company
and produced one motion picture “Good Advice” in the year
2000. Currently GESI is the subsidiary that signs with the film and
entertainment industry guilds when the contracted resource is a member of such
guild; (2) Emmett Furla Films Distribution LLC, (EFFD) is a Delaware Limited
Liability Company set up to contract with third parties for the worldwide
distribution and/or exploitation of FMYR’s wholly owned and or controlled
entertainment properties; and (3) EFF Independent, Inc. (“EFFI”) a California
Corporation, is setup primarily to develop and provide production related
services for low budget motion picture (less than $20,000,000).
Going
Concern
As shown
in the accompanying financial statements, the Company has incurred recurring
losses from operations, and as of September 30, 2008, its total liabilities
exceeded its total assets by $3,886,570. These factors raise
substantial doubt about the Company’s ability to continue as a going
concern. Management has instituted a cost reduction program that
included a reduction in staffing, general overhead and related fringe costs and
has instituted more efficient management techniques. In 2007, the
Company relocated its offices in order to reduce rental costs, and moved again
to smaller reduced offices in 2008 to substantially reduce its rental
costs. In addition, the Company has movie projects in various stages
of development, which should generate additional cash flow over the next several
months. Additionally, the Company has been able to obtain additional
capital through the issuance of debt or equity. The Company has an
ongoing requirement for additional capital investment, and historically
management has been able to obtain additional financing to meet its working
capital needs. The accompanying financial statements do not include
any adjustments that might be necessary if the Company is unable to continue as
a going concern.
-5-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies
Basis of Presentation and
Organization
These
unaudited consolidated financial statements represent the financial activity of
Family Room Entertainment Corporation and its wholly owned subsidiaries, a
publicly traded company quoted on the NASDAQ Over the Counter Bulletin Board
(“OTCBB”). The consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and in accordance with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X. Accordingly, the financial statements
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In
the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary for a fair presentation have been
included. The consolidated financial statements include the accounts
of the Company and its majority-owned subsidiaries. All intercompany
transactions have been eliminated. The Company’s fiscal year ends on
June 30 each year.
Unclassified Consolidated
Balance Sheet
In
accordance with the provisions of Statement of Position 00-2 (“SOP 00-2”), FMYR
presents an unclassified consolidated balance sheet because FMYR has an
operating cycle of approximately three years.
Accounting
Estimates
The
preparation of financial statements in conformity with generally accepted
accounting principles in the United States of America requires management to
make estimates and assumptions that affect the reported amount of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from these
estimates. Key estimates include amortization of film costs and
valuation of convertible debt and derivative instruments.
Revenue
Recognition
Revenue
from the distribution of motion pictures is recognized as earned under the
criteria established by SOP 00-2. FMYR’s revenue cycle is generally
one to three years, with the expectation that substantially all revenue will be
recognized in the first two years of individual motion pictures. In
accordance with SOP 00-2, FMYR considers revenue earned when all of the
following have occurred:
•
|
FMYR
has a valid sale or licensing agreement in
place.
|
•
|
The
motion picture is complete and in accordance with the agreement with the
customer.
|
•
|
The
motion picture has been delivered or is
deliverable.
|
•
|
The
license period has begun.
|
•
|
The
revenue is fixed or determinable and collection is reasonably
assured.
|
-6-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Revenue Recognition
(continued)
The
Company recognizes revenue from various sources under the criteria established
by SOP 00-2 as follows.
1.
|
Producers Fees
– Producer fees are recognized upon receipt of the fees and delivery of
the related services. If upon receipt of the fees all services
have not been provided, the fees are deferred and recognized as the
services are performed;
|
2.
|
Royalties
–
Royalty and profit participation are recognized when the amounts are known
and the receipt of the royalties is reasonably
assured. Accordingly, recognition generally occurs upon receipt
(usually quarterly or semi-annually);
and
|
3.
|
Distribution Revenues
– Distribution Revenues are recognized when earned and
appropriately reported by third (3rd) party Distribution companies and
recorded Gross along with any distribution expenses charged by the
Distributor and upon receipt of such
revenues.
|
4.
|
Producer Development,
Production Service Fees and Film Distribution Fees
– As these
services are provided, these fees are invoiced by FMYR to the third party
financiers and producers and are recognized when the amount has been
determined and receipt is reasonably
assured.
|
Film
Costs
Film
costs include costs to 1) acquire rights or films, 2) project development (the
process whereby underlying material, such as a book, manuscript or screenplay,
are made ready for production into a motion picture by creating a finished
screenplay which takes in to account the desires of the creative elements as
well as the constraints of the budget and production schedule), 3) project
packaging (the process whereby creative elements, such as directors and actors,
are attracted to and agreements are made for them to perform their services in
connection with the picture), and/or 4) produce feature motion pictures.
Production costs mainly consist of acquisition costs, salaries, equipment and
overhead. Production costs in excess of the amounts reimbursable by
the actual production entity are capitalized. Once production on a
particular film project commences, FMYR begins to derive producer
fees. FMYR’s primary source of revenue is motion picture production
fees. Production costs capitalized on a particular film project are
amortized in the proportion that the revenue received during a period bears to
the anticipated total gross revenues for that film.
Estimates
of anticipated total gross revenues for all film projects are reviewed
periodically and revised when necessary. Unamortized film production
costs are also compared with net realizable value each reporting period on a
film-by-film basis. If estimated gross revenues are not sufficient to
recover the unamortized film production costs, the unamortized film production
costs are written down to their estimated net realizable value.
-7-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Exploitation
Costs
All
exploitation costs, including marketing costs, are expensed as
incurred. During the three months ended September 30, 2008 and 2007,
FMYR incurred exploitation costs of $0 and $8,780 respectively.
Participation
Costs
Estimates
of unaccrued ultimate participation costs, if any, are used in the individual
film forecast computation to arrive at current period participation cost
expense. Participation costs are determined using assumptions that
are consistent with FMYR’s estimates of film costs, exploitation costs, and
ultimate revenue. If, at any balance sheet date, the recognized
participation costs liability exceeds the estimated unpaid ultimate
participation costs for an individual film, the excess liability is reduced with
an offsetting credit to unamortized film costs. To the extent that an
excess liability exceeds unamortized film costs for a film, it is credited to
income. Participation costs are not currently a factor on any of
FMYR’s film projects.
Convertible Debt Financing
and Derivative Liabilities
In
accordance with Statement of Financial Accounting Standards No. 133, “Accounting
for Derivative Instruments and Hedging Activities,” as amended (“SFAS 133”), the
holder’s conversion right provision, interest rate adjustment provision,
liquidated damages clause, cash premium option, and the redemption option
(collectively, the debt features) contained in the terms governing the Company’s
convertible notes are not clearly and closely related to the characteristics of
such notes. Accordingly, the features qualified as embedded
derivative instruments at issuance and, because they do not qualify for any
scope exception within SFAS 133, they were required by SFAS 133 to be accounted
for separately from the debt instrument and recorded as derivative financial
instruments.
During
the three-month periods ending September 30, 2008 and 2007, the Company recorded
a gain of $12,323 and $130,939, respectively, which relates to the debt features
and warrants, to reflect the change in fair value of the derivative and warrant
liabilities.
At each
balance sheet date, the Company adjusts the derivative financial instruments to
estimated fair value and analyzes the instruments to determine their
classification as a liability or equity. As of September 30, 2008 and
June 30, 2008, the estimated fair value of the Company’s derivative liability
was $620,894 and $602,194 respectively, as well as a warrant liability of
$21,499 and $52,528 respectively. The estimated fair value of the debt
features was determined using the probability weighted averaged expected cash
flows / Lattice Model. The model uses several assumptions including:
historical stock price volatility (utilizing a rolling 120 day period),
risk-free interest rate (3.50%), remaining maturity, and the closing price of
the Company’s common stock to determine estimated fair value of the
derivative.
In
valuing the debt features at September 30, 2008 FMYR used the closing price of
$0.004 the conversion price as defined in the note agreement and the remaining
term to maturity coinciding with each contract. For the three-month
period ended September 30, 2008 there was a decrease in the market value of the
Company’s common stock from $0.011 to $0.004.
-8-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Convertible Debt Financing
and Derivative Liabilities (continued)
In
valuing the debt features at June 30, 2008 FMYR used the closing price of $0.011
the conversion price as defined in the note agreement and the remaining term to
maturity coinciding with each contract. For the twelve-month period
ended June 30, 2008 there was a decrease in the market value of the Company’s
common stock from $0.10 to $0.011.
Cash
Equivalents
FMYR
considers all highly liquid investments purchased with a maturity of three
months or less to be cash equivalents.
Business
Segment
The
Company operates in a single business segment.
Property and
Equipment
Property
and equipment are stated at cost. Depreciation of property and
equipment is calculated using the straight-line method over estimated useful
lives ranging from three to five years. These assets are periodically
reviewed for impairment whenever changes in circumstances indicate that the
carrying amount of the asset may not be recoverable. Impaired assets
and assets to be disposed of are reported at the lower of carrying values or
fair values, less costs of disposal.
Income
Taxes
The
Company accounts for its income taxes using the Financial Accounting Standards
Board Statements of Financial Accounting Standards No. 109, “Accounting for
Income Taxes,” which requires the establishment of a deferred tax asset or
liability for the recognition of future deductible or taxable amounts and
operating loss and tax credit carry forwards. Deferred tax expense or
benefit is recognized as a result of timing differences between the recognition
of assets and liabilities for book and tax purposes during the
year.
Deferred
tax assets and liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. Deferred tax assets are
recognized for deductible temporary differences and operating loss, and tax
credit carry forwards. A valuation allowance is established, when
necessary, to reduce that deferred tax asset if it is “more likely than not”
that the related tax benefits will not be realized.
-9-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Interest
Costs
associated with the maintenance of debt are charged to expense or capitalized to
the extent debt is used for costs of film productions.
Net Loss per Common
Share
Basic
loss per common share amounts is based on the weighted average number of common
shares outstanding during the respective periods. Dilutive loss per
common share amounts is based on the weighted average common shares outstanding
during the period and shares assumed issued upon conversion of stock options and
other financial instruments convertible into common stock, when the effect of
such conversions would have been dilutive to net loss. There is no
assumed conversion of stock options, warrants or convertible debentures for 2008
or 2007 because the effect would be anti-dilutive.
Stock-Based
Compensation
Stock-based
compensation is accounted for under the standards prescribed by SFAS No. 123R,
“Share-Based Payment.” This statement focuses primarily on accounting
for transactions in which an entity obtains employee services in share-based
payment transactions. The standard prescribes the expensing of the
fair value of stock options granted to employees in the basic financial
statements through the use of an option-pricing model. The expense
recognized with respect to unvested awards is based on the grant-date fair value
and vesting schedule of those awards. The statement applies to equity
awards and to equity awards modified, repurchased, or cancelled after the
effective date of adoption.
Comprehensive
Income
Comprehensive
income consists of net income and other gains and losses affecting stockholders’
deficit that, under generally accepted accounting principles in the United
States of America, are excluded from net income, such as unrealized gains and
losses on investments available for sale, foreign currency translation gains and
losses and minimum pension liability. For the fiscal years ended June
30 2008 and 2007, FMYR’s financial statements include none of the additional
elements that affect comprehensive income. Accordingly, net income
and comprehensive income are identical.
Fair Value of Financial
Instruments
FMYR
includes fair value information in the notes to the financial statements when
the fair value of its financial instruments is different from the book
value. When the book value approximates fair value, no additional
disclosure is made.
-10-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Concentration of Credit
Risk
Cash,
accounts receivable and notes receivable are the primary financial instruments
that subject FMYR to concentrations of credit risk. FMYR maintains
its cash in banks selected based upon management’s assessment of the bank’s
financial stability. Balances often exceed the federal depository
insurance limit; however, FMYR has experienced no losses on
deposits. At September 30, 2008 and June 30, 2008, the Company had no
balances in excess of the limit.
Accounts
receivable are primarily from transactions with customers in
California. FMYR performs credit reviews of its customers and
provides a reserve for accounts where collection is
uncertain. Collateral is not required for credit
granted. $156,258 of accounts receivable for September 30, 2008 of
$195,992 (net of the reserve for doubtful accounts of $123,000) arose from one
customer and $696,894 of accounts receivable at June 30, 2008, of $711,894 (net
of the reserve for doubtful accounts of $73,000) arose from one
customer.
Recently Issued Accounting
Pronouncements
In
December 2007, the FASB issued FAS No. 141(R), “Applying the
Acquisition Method.” FAS No. 141(R) provides guidance for the
recognition of the fair values of the assets acquired upon initially obtaining
control, including the elimination of the step acquisition model. The
standard is effective for acquisitions made in fiscal years beginning after
December 15, 2008, and is not expected to have a significant impact on the
Company’s results of operations, financial condition or liquidity.
In
December 2007, the FASB issued FAS No. 160, “Accounting for
Noncontrolling Interests.” FAS No. 160 clarifies the classification
of noncontrolling interests in consolidated statements of financial position and
the accounting for and reporting of transactions between the reporting entity
and holders of such noncontrolling interests. Under the standard,
noncontrolling interests are considered equity and should be reported as an
element of consolidated equity, and net income will encompass the total income
of all consolidated subsidiaries and there will be separate disclosure on the
face of the income statement of the attribution of that income between the
controlling and noncontrolling interests. FAS No. 160 is
effective prospectively for fiscal years beginning after December 15, 2008,
and is not expected to have a significant impact on the Company’s results of
operations, financial condition or liquidity.
In
September 2006, the FASB issued FAS No. 157, “Fair Value Measurements”
(“FAS 157”) which provides guidance for using fair value to measure assets
and liabilities. It also responds to investors’ requests for expanded
information about the extent to which companies measure assets and liabilities
at fair value, the information used to measure fair value, and the effect of
fair value measurements on earnings. FAS 157 applies whenever other
standards require (or permit) assets or liabilities to be measured at fair
value, and does not expand the use of fair value in any new circumstances.
FAS 157, as originally issued, was effective for fiscal years beginning
after November 15, 2007. In February 2008, the FASB issued FASB
Staff Position No. FAS 157-2, “Effective Date of FASB Statement
No. 157” (“FSP 157-2”), to partially defer FASB Statement
No. 157, “Fair Value Measurements” (“FAS 157”). FSP 157-2
defers the effective date of FAS 157 for nonfinancial assets and
nonfinancial liabilities, except those that are recognized or disclosed
at
-11-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Recently Issued Accounting
Pronouncements (continued)
fair
value in the financial statements on a recurring basis (at least annually), to
fiscal years, and interim periods within those fiscal years, beginning after
November 15, 2008. The Company will adopt FAS 157 effective
July 1, 2008, and the adoption of FAS 157 is not expected to have a
material impact to its consolidated financial position or results of
operations.
In March
2008, the FASB issued Statement of Financial Accounting Standards No. 161,
“Disclosures about Derivative Instruments and Hedging Activities” (“FAS
161”). FAS 161 requires entities to provide enhanced disclosures
about (a) how and why an entity uses derivative instruments, (b) how
derivative instruments and related hedged items are accounted for under
Statement of Financial Accounting Standards No. 133, “Accounting for
Derivative Instruments and Hedging Activities” (“FAS 133”) and its related
interpretations, and (c) how derivative instruments and related hedged
items affect an entity’s financial position, financial performance, and cash
flows. FAS 161 is effective for fiscal years and interim periods
beginning after November 15, 2008, and early adoption is
permitted. The Company is in the process of reviewing the potential
impact of FAS 161.
In April
2008, the FASB issued FASB Staff Position (“FSP”) No. FAS 142-3, “Determination
of the Useful Life of Intangible Assets,” (“FSP No. 142-3”). The
intent of this FSP is to improve consistency between the useful life of a
recognized intangible asset under SFAS No. 142, “Goodwill and Other
Intangible Assets” (“SFAS No. 142”), and the period of expected cash flows
used to measure the fair value of the intangible asset under SFAS
No. 141R. FSP No. 142-3 will require that the determination
of the useful life of intangible assets acquired after the effective date of
this FSP shall include assumptions regarding renewal or extension, regardless of
whether such arrangements have explicit renewal or extension provisions, based
on an entity’s historical experience in renewing or extending such arrangements.
In addition, FSP No. 142-3 requires expanded disclosures regarding
intangible assets existing as of each reporting period. FSP 142-3 is
effective for financial statements issued for fiscal years beginning after
December 15, 2008, and interim periods within those years. Early
adoption is prohibited. The Company is currently evaluating the impact
that FSP No. 142-3 will have on its financial statements.
In
May 2008, the FASB issued Financial Accounting Standard
(FAS) No. 162, “The Hierarchy of Generally Accepted Accounting
Principles.” The statement is intended to improve financial reporting
by identifying a consistent hierarchy for selecting accounting principles to be
used in preparing financial statements that are prepared in conformance with
generally accepted accounting principles. Unlike Statement on
Auditing Standards (SAS) No. 69, “The Meaning of Present in Conformity
With GAAP,” FAS No. 162 is directed to the entity rather than the
auditor. The statement is effective 60 days following the SEC’s
approval of the Public Company Accounting Oversight Board
(PCAOB) amendments to AU Section 411, “The Meaning of Present Fairly
in Conformity with GAAP,” and is not expected to have any impact on the
Company’s results of operations, financial condition or liquidity.
-12-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
2.
Summary of Significant
Accounting Policies (continued)
Recently Issued Accounting
Pronouncements (continued)
In
June 2008, the Financial Accounting Standards Board (FASB) issued FASB
Staff Position (FSP) Emerging Issues Task Force (EITF) No. 03-6-1,
“Determining Whether Instruments Granted in Share-Based Payment Transactions Are
Participating Securities.” Under the FSP, unvested share-based
payment awards that contain rights to receive non-forfeitable dividends (whether
paid or unpaid) are participating securities, and should be included in the
two-class method of computing EPS. The FSP is effective for fiscal
years beginning after December 15, 2008, and interim periods within those
years, and is not expected to have a significant impact on the Company’s results
of operations, financial condition or liquidity.
Other
recent accounting pronouncements issued by the FASB (including its EITF), the
American Institute of Certified Public Accountants (“AICPA”) and the SEC did not
or are not believed by management to have a material impact on the Company’s
present or future financial statements.
3.
Accounts
Receivable
Accounts
receivable at September 30, 2008 and June 30, 2008 consisted of the
following:
|
September
30,
2008
|
|
June
30,
2008
|
|
|
|
|
|
|
Accrued
receivables – producer fees
|
$
|
318,992
|
|
$
|
734,894
|
Accrued
distribution, royalties and other
|
|
-
|
|
|
50,000
|
Reserve
for doubtful accounts
|
|
(123,000)
|
|
|
(73,000)
|
Total
|
$
|
195,992
|
|
$
|
711,894
|
At
September 30, 2008, and June 30, 2008, one customer accounted for $ 156,258 and
$696,894, respectively, of accounts receivable.
-13-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs
Film
costs and related amounts capitalized at September 30, 2008 and 2007, and
related activity during the three months ended September 30, 2008 and 2007, and
for the year ended June 30, 2008 are shown below. Substantially all
film projects of the Company are intended for theatrical
presentation.
Activity
during the three months ended September 30, 2008:
|
Released
|
|
In
Production
|
|
Development
and Production
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at June 30, 2008
|
$
|
4,320,758
|
|
$
|
-
|
|
$
|
424,156
|
|
$
|
4,744,914
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
costs incurred during three months ending September 30,
2008
|
|
286
|
|
|
-
|
|
|
44,018
|
|
|
44,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers
of film costs between categories for the three months ended September 30,
2008
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
film costs incurred and paid by FMYR during three months ended September
30, 2008
|
|
286
|
|
|
-
|
|
|
44,018
|
|
|
44,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance before the three months ended September 30, 2008
amortization & write offs
|
|
4,321,044
|
|
|
-
|
|
|
468,174
|
|
|
4,789,218
|
|
|
|
|
|
|
|
|
|
|
|
|
Less
film cost amortization & write offs during the three months ended
September 30, 2008
|
|
(220,747)
|
|
|
-
|
|
|
(50,170)
|
|
|
(270,917)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at September 30, 2008
|
$
|
4,100,297
|
|
$
|
-
|
|
$
|
418,004
|
|
$
|
4,518,301
|
-14-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs (continued)
Activity
during the three months ended September 30, 2007:
|
Released
|
|
In
Production
|
|
Development
and Pre-Production
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at June 30, 2007
|
$
|
50,000
|
|
$
|
6,384,250
|
|
$
|
170,955
|
|
$
|
6,605,205
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
costs incurred during three months ending September 30,
2007
|
|
11,443
|
|
|
156,576
|
|
|
442,694
|
|
|
610,713
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers
of film costs between categories for the three months ended September 30,
2007
|
|
-
|
|
|
47,889
|
|
|
(47,889)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
film costs incurred and paid by FMYR during three months ended September
30, 2007
|
|
11,443
|
|
|
204,465
|
|
|
394,805
|
|
|
610,713
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance before the three months ended September 30, 2007
amortization & write offs
|
|
61,443
|
|
|
6,588,715
|
|
|
565,760
|
|
|
7,215,918
|
|
|
|
|
|
|
|
|
|
|
|
|
Less
film cost amortization & write offs during the three months ended
September 30, 2007
|
|
(11,443)
|
|
|
(-)
|
|
|
(136,200)
|
|
|
(147,643)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at September 30, 2007
|
$
|
50,000
|
|
$
|
6,588,715
|
|
$
|
429,560
|
|
$
|
7,068,275
|
-15-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs (continued)
Activity
during the year ended June 30, 2008:
|
Released
|
|
In
Production
|
|
Development
and Pre-Production
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at June 30, 2007
|
$
|
50,000
|
|
$
|
6,384,250
|
|
$
|
170,955
|
|
$
|
6,605,205
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
costs incurred during year ending June 30, 2008
|
|
23,758
|
|
|
425,431
|
|
|
584,245
|
|
|
1,033,434
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers
of film costs between categories for the year ended June 30,
2008
|
|
4,997,322
|
|
|
(4,953,433)
|
|
|
(43,889)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
film costs incurred and paid by FMYR during year ended June 30,
2008
|
|
5,021,080
|
|
|
(4,528,002)
|
|
|
540,356
|
|
|
1,033,434
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance before the year ended June 30, 2008 amortization &
write-offs
|
|
5,071,080
|
|
|
1,856,248
|
|
|
711,311
|
|
|
7,638,639
|
|
|
|
|
|
|
|
|
|
|
|
|
Less
film cost amortization & write- offs during the year ended June 30,
2008( See Footnote 5-D below )
|
|
(750,322)
|
|
|
(1,856,248)
|
|
|
(287,155)
|
|
|
(2,893,725)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
film cost balance at June 30, 2008
|
$
|
4,320,758
|
|
$
|
-
|
|
$
|
424,156
|
|
$
|
4,744,914
|
-16-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs (continued)
The
following is an analysis of film cost amortization and write-downs for three
months ended September 30, 2008 and 2007:
|
|
|
Three
Months Ended
|
|
|
|
September 30,
|
|
|
|
2008
|
|
2007
|
Released
Projects – Amortization
|
|
|
|
|
|
|
After
Sex
|
$
|
-
|
|
$
|
75
|
|
Held
for Ransom
|
|
-
|
|
|
75
|
|
Speedway
Junkie
|
|
-
|
|
|
-
|
|
Good
Advice
|
|
-
|
|
|
357
|
|
Other
|
|
189
|
|
|
-
|
|
Borderland
|
|
220,558
|
|
|
-
|
|
|
|
|
|
|
|
|
Total
|
|
220,747
|
|
|
507
|
|
|
|
|
|
|
|
|
Projects
in Development, In-Production, or Pre-Production
|
|
|
|
|
|
|
Ligeia
|
|
12,921
|
|
|
-
|
|
Bad
Lieutenant 2
|
|
18,352
|
|
|
-
|
|
Once
Fallen
|
|
11,750
|
|
|
-
|
|
White
Air
|
|
-
|
|
|
10,936
|
|
FMYR/EFF
Participation Payment
|
|
-
|
|
|
136,200
|
|
Total
of other individual
|
|
|
|
|
|
|
|
projects
with total original costs
|
|
|
|
|
|
|
|
less
than $40,000
|
|
7,147
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total
|
|
50,170
|
|
|
147,136
|
|
|
|
|
|
|
|
|
|
|
Total
all projects
|
$
|
270,9178
|
|
$
|
147,643
|
-17-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs (continued)
Following
is an analysis of revenues, by project and type for the three months ended
September 30, 2008 and 2007:
|
|
|
|
Three
Months Ended
|
|
|
|
|
September 30,
|
|
|
|
|
2008
|
|
2007
|
Producer
Fees
|
|
|
|
|
|
|
Wickerman
|
$
|
-
|
|
$
|
-
|
|
The
Contract
|
|
-
|
|
|
-
|
|
88
Minutes
|
|
-
|
|
|
-
|
|
Righteous
Kill
|
|
|
|
|
275,000
|
|
Bad
Lt
|
|
100,000
|
|
|
-
|
|
Ligeia
|
|
35,000
|
|
|
-
|
|
Once
Fallen
|
|
50,000
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total
producer fees / film revenue
|
|
185,000
|
|
|
275,000
|
|
|
|
|
|
|
|
|
|
Royalties
and Other Revenue
|
|
|
|
|
|
|
Royalties
|
|
-
|
|
|
9,167
|
|
Film
production service fees and other
|
|
-
|
|
|
-
|
|
Net
Income participation revenues
|
|
-
|
|
|
-
|
|
Distribution
revenues(Borderland)
|
|
362,096
|
|
|
-
|
|
Distribution
revenues ( White Air)
|
|
-
|
|
|
25,000
|
|
Consultant
and participation fees
|
|
20,000
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total
royalties and other revenue
|
|
382,096
|
|
|
34,167
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
$
|
567,096
|
|
$
|
309,167
|
-18-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
4.
Film Costs, Revenues and
Amortization of Film Costs (continued)
Following
is the percentage make-up of net film costs at September 30, 2008, June 30,
2008, and September 30, 2008:
|
|
September
30,
2008
|
|
June
30, 2008
|
|
September
30, 2007
|
|
|
|
|
|
|
|
|
|
|
Borderland
|
90
|
%
|
|
91
|
%
|
|
70
|
%
|
Conan
the Barbarian
|
7
|
%
|
|
6
|
%
|
|
4
|
%
|
Righteous
Kill
|
0
|
%
|
|
0
|
%
|
|
2
|
%
|
King
of California
|
0
|
%
|
|
0
|
%
|
|
22
|
%
|
Day
of the Dead
|
0
|
%
|
|
1
|
%
|
|
0
|
%
|
Terror
Train
|
0
|
%
|
|
1
|
%
|
|
0
|
%
|
Total
of other individual projects less than 5%
|
3
|
%
|
|
1
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
FMYR has
a limited number of customers. A percentage breakout of the revenues
by major customers is as follows for the three months ended September 30, 2008
and 2007:
|
|
September
30,
|
Major
Customers
|
|
2008
|
|
2007
|
NuImage/Millennium Films
|
|
32.62%
|
|
88.90%
|
Lions
Gate Films
|
|
63.85%
|
|
0.00%
|
After
Dark
|
|
0.00%
|
|
8.10%
|
Others
|
|
3.53%
|
|
300%
|
|
|
|
|
|
Total
Revenue
|
|
100.00%
|
|
100.00%
|
FMYR has
a limited number of customers. A percentage breakout of revenues by
major customers is as follows for the years ended June 30, 2008 and
2007:
|
|
June
30,
|
Major
Customers
|
|
2008
|
|
2007
|
NuImage/Millennium Films
|
|
59.59%
|
|
98.97%
|
Lions
Gate Films
|
|
27.86%
|
|
0.00%
|
After
Dark
|
|
6.19%
|
|
0.00%
|
Others
|
|
6.36%
|
|
1.03%
|
|
|
|
|
|
Total
Revenue
|
|
100.00%
|
|
100.00%
|
-19-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
5.
Property and
Equipment
Property
and equipment at September 30, 2008 and June 30, 2008 consisted of the
following:
|
|
|
|
September
30,
|
|
June
30,
|
|
|
Life
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
Office
furniture and equipment
|
7
years
|
|
$
|
52,558
|
|
$
|
52,558
|
Computer
equipment
|
5
years
|
|
|
93,083
|
|
|
93,083
|
Software
|
3
years
|
|
|
88,956
|
|
|
88,956
|
Leasehold
Improvements
|
1
year
|
|
|
20,445
|
|
|
20,445
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
255,042
|
|
|
255,042
|
|
|
|
|
|
|
|
|
|
Less
accumulated depreciation and amortization
|
|
|
(224,249)
|
|
|
(217,514)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
30,793
|
|
$
|
37,528
|
During
the three months ended September 30, 2008 and 2007, depreciation and
amortization expense was $ 6,735 and $11,196, respectively.
6.
Notes Payable under Film
Participation Agreements
To
finance funding of film projects, FMYR has obtained advances/investments from
outside investors that want to participate in specific production projects
and/or participation revenues. During the years ended June 30, 2008,
2007 and 2006, the Company received an aggregate of $700,000 and $2,050,000 and
$3,227,692, respectively, from Tau Entertainment (Elisa Salinas), Scorched Earth
Entertainment, Freedom Films and EFF Partners LLC for investment in specific
projects.
During
the years ended June 30, 2007 and 2006 FMYR received $1,300,000 and
$0 respectively from Tau Entertainment (Elisa Salinas); $0 and $800,000
respectively from EFF Partners LLC; $0 and $72,500 respectively from Scorched
Earth Entertainment; $0 and $2,355,192 respectively from Freedom Films for
investments in production projects; and $750,000 and $0 from Gary Granstaff for
participation revenues. During the year ended June 30, 2008, FMYR
received $200,000 from Dr. Raja H. Ataya; and $500,000 from Justin Holecek for
participation revenues. During the year ending June 30, 2008, major
material payments of $1,085,000 were paid to Tau Entertainment (Elisa Salinas)
for King of California.
-20-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
6.
Notes Payable under Film
Participation Agreements (continued)
EFF
Partners LLC received $300,000 in October 2005 from outside investors, of which
$272,514 was invested in White Air and $27,486 in The Tenant. In
February 2006, EFF Partners received from an outside investor, $500,000 of which
$85,000 was invested in Rin Tin , $41,000 was invested in The Tenant, $74,000
was invested in White Air, and $ 300,000 was invested in Day of the
Dead. During the year ending June 30, 2008 the Company repaid $10,000
in relation to Borderland , and converted the monies due by EFF Partners LLC in
convertible debts amounting to $500,000 to Tamburello and $300,000 to Terkovich
(see Note 8).
On May
18, 2007 and August 17, 2007, the Company, through its wholly-owned
subsidiaries, EFF Independent, Inc., (“EFFI”) and Emmett Furla Films Productions
Corp (“EFFPC”), entered into a financing agreement with Gary Granstaff, a
private individual, and Dr. Raja H. Ataya MD, a private individual. The
Granstaff Financing Agreement terms are that EFFI and EFFPC receive $750,000 in
exchange for 15% of EFFI and EFFPC’s future film revenues (primarily producer
fees) until the $750,000 is repaid. Additionally, Mr. Granstaff receives
an ongoing 15% interest in EFFI and EFFPC’s participation interest in the film,
“Righteous Kill.” Mr. Granstaff has no recourse to the Company for
payments due unless the Company has revenues from its film projects. The
Dr. Raja H. Ataya MD Financing Agreement terms are that EFFI and EFFPC receive
$200,000 in exchange for 1% of EFFI and EFFPC’s future film revenues (primarily
producer fees) in perpetuity. For the sum of US$200,000, Ataya would
receive 1% of the film net revenues received by EFFI and EFFPC on a
going-forward basis. Concurrently EFFI and EFFPC entered into a
consulting agreement with Tommy Lee Thomas and Jody Nolan whereby Thomas and
Nolan received 0.4% the film net revenues (mainly producer fees)
received by EFFI and EFFPC on a going-forward basis. Dr. Ataya has no
recourse to the Company for payments due unless the Company has net revenues
from its applicable film projects. During the three months ending
June 30, 2008 the Company through its wholly-owned subsidiaries, EFF
Independent, Inc. (“EFFI”) and Emmett Furla Productions Corp.
(“EFFPC”), received $500,000 from Justin Holecek, who would receive
12.5% of the films net revenues received by EFFI and EFFPC on an a going-forward
basis. Mr. Holecek has no recourse to the Company for payments due
unless the Company has net revenues from its applicable film
projects. Additionally, Mr. Randall Emmett, a Director and Officer of
the Company personally guaranteed $250,000 of the amount Mr. Holecek
paid. Pursuant to guidance provided in SOP 00-2, Accounting by
Producers or Distributors of Films, and EITF 88-18, Sales of Future Revenues,
the Company has recorded the amounts for Mr. Granstaff, Dr. Ataya and Mr.
Holecek’s amounts as Loan Participant Payable.
-21-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
6.
Notes Payable under Film
Participation Agreements (continued)
As of
September 30, 2008, June 30, 2008 and 2007, the balances outstanding and details
of notes and loans payable are $, 5,343,655, $5,969,921 and $7,957,412
respectively under film participation agreements. The detail balances
of these balances outstanding at September 30, 2008, June 30, 2008 and 2007 are
as follows:
|
|
|
|
Investor
Loans
|
|
Participation
Loans
|
|
|
|
|
|
|
|
Tau
|
|
Scorched
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Entertainment
|
|
Earth
|
|
Freedom
|
|
EFF
|
|
Gary
|
|
Dr.
Raja H.
|
|
Justin
|
|
|
|
Specified
Use
|
(Elisa
Salinas)
|
|
Entertainment
|
|
Films
|
|
Partners,
LLC
|
|
Granstaff
|
|
Ataya
|
|
Holecek
|
|
Totals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
Tenant
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
68,486
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
68,486
|
Borderland
|
|
1,799,719
|
|
|
572,500
|
|
|
2,355,192
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,727,411
|
White
Air
|
|
-
|
|
|
-
|
|
|
-
|
|
|
346,514
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
346,514
|
Wickerman
|
|
250,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
250,000
|
King
of California
|
|
1,300,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,300,000
|
Room
Service
|
|
130,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
130,000
|
Day
of the Dead
|
|
-
|
|
|
-
|
|
|
-
|
|
|
300,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
300,000
|
Rin
Tin Tin
|
|
-
|
|
|
-
|
|
|
-
|
|
|
85,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
85,000
|
Participation
Fee
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
750,000
|
|
|
-
|
|
|
-
|
|
|
750,000
|
Balance
- June 30, 2007
|
|
3,479,719
|
|
|
572,500
|
|
|
2,355,192
|
|
|
800,000
|
|
|
750,000
|
|
|
-
|
|
|
-
|
|
|
7,957,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Participation
Fee
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
200,000
|
|
|
500,000
|
|
|
700,000
|
Special
Adjustments or payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreed
to Transfer Investor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to
Convertible Debt
|
|
(315,000)
|
|
|
-
|
|
|
-
|
|
|
(790,000)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,105,000)
|
Adjust
for projects not being
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
made
(Room Service) and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/or
Project term (Wickerman)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
indicate
loss and no longer due
|
|
(380,000)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(380,000)
|
Cash
accrued payment at 6/30/08
|
|
(1,085,000)
|
|
|
(20,000)
|
|
|
-
|
|
|
(10,000)
|
|
|
(74,144)
|
|
|
(5,221)
|
|
|
(8,125)
|
|
|
(1,202,490)
|
Balance
- June 30, 2008
|
|
1,699,719
|
|
|
552,500
|
|
|
2,355,192
|
|
|
-
|
|
|
675,856
|
|
|
194,779
|
|
|
491,875
|
|
|
5,969,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borderland
Payment re LionsGate 7/08
|
|
(204,067)
|
|
|
(74,850)
|
|
|
(308,874)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(587,791)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Payments On producer for qtr 9/08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,250)
|
|
|
(1,350)
|
|
|
(16,875)
|
|
|
(38,475)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
- September 30, 2008
|
$
|
1,495,652
|
|
$
|
477,650
|
|
$
|
2,046,318
|
|
$
|
-
|
|
$
|
655,606
|
|
$
|
193,429
|
|
$
|
475,000
|
|
$
|
5,343,655
|
-22-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
6.
Notes Payable under Film
Participation Agreements (continued)
For the
Borderland movie project, in proportion to their actual investment in the
negative costs of the picture, certain investors will receive: (a) a 7% one-time
finance fee from the proceeds of the picture; and (b) 8% annual interest on
their respective investments. The investors will also be permitted to
designate certain pre-negotiated credits in connection with the picture as well
as participate in the Net Profits (generally defined as monies remaining after
all negative costs, distribution fees and costs in connection have been
recouped, paid and/or reserved against). The investors will have
participation in the Net Profits of the picture on a proportional basis to their
investment.
Tau
Entertainment (Elisa Salinas) invested funds into three additional
projects: (1) Wickerman, whereby Tau Entertainment invested $250,000
in the development of the picture and will be re-paid out of the net proceeds of
the picture, the payment of which is guaranteed by the distributor/financier
(NuImage) of the picture; (2) Room Service whereby they invested $130,000 in the
development of the Picture for which they will be repaid if and when the picture
is fully financed (by a third party) and produced, if ever; and (3) King of
California whereby they invested $1,300,000 in the production of the picture for
which Tau Entertainment will be repaid after delivery and from
distribution. In November 2007, FMYR paid to Tau Entertainment (Elisa
Salinas) $1,000,000 for King of California, and in December 2007, FMYR paid to
Tau Entertainment (Elisa Salinas) $85,000 for King of California.
Freedom
Films invested $2,000,000 in July 2005 and $355,192 in the year ending June 2006
directly into Borderland ISA to be used for the production of the film project
“Borderland”. The investor is to receive: (a) a 7% one-time finance
fee; and (b) 8% annual interest on its investment in the picture. The
investor will also be permitted to designate certain pre-negotiated credits in
connection with the picture as well as participate in the film’s net
profits. The investor’s participation in the net profits of the
picture shall be on a proportional basis to their investment.
FMYR
received $500,000 plus another $72,500 during the year ended June 2006 from
Scorched Earth Entertainment to invest in the “Borderland” film
project. The investor is to receive: (a) a 7% one-time finance fee
and (b) 8% annual interest on its investment in the picture. The
investor will also be permitted to designate certain pre-negotiated credits in
connection with the picture as well as participate in the film’s net
profits. The investor’s participation in the net profits of the
picture shall be on a proportional basis to their investment.
7.
Notes
Payable
On
September 17, 2008, Family Room Entertainment Corporation (“FMYR”) issued a
promissory note for the aggregate sum of $130,000 due in the month of April
2009. This amount consists of $65,000 of principal and $65,000 of
contingent interest and will be contingent upon the Company receiving $330,000
of net producer’s fee that FMYR is to receive for services performed for the
motion picture “Conan the Barbarian” which might or might not be
received on or before April 30, 2009. If the producer’s fee is not
received, the Company is not liable for the $65,000 in contingent
interest.
8.
Convertible Notes
Payable
During
the years ended June 30, 2005, 2006, 2007 and 2008 the Company issued
convertible notes to third parties. As part of the several financing
transactions, the Company also issued warrants to purchase shares of stock at
various exercise prices.
|
|
|
|
|
|
|
|
|
Debt
Feature
|
|
Initial
Debt
|
Date
of
|
|
Amount
|
|
Conversion
|
|
Term
|
|
Fair
Value at
|
|
Carrying
|
Note
|
|
of
Note
|
|
Price
(1)
|
|
of
Note
|
|
Issuance
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11/9/04
|
|
$
|
2,000,000
|
|
$30.00
or 80%
|
|
2
years
|
|
$
|
674,158
|
|
$
|
1,032,899
|
5/24/06
|
|
$
|
400,000
|
|
80%
|
|
1
year
|
|
$
|
135,770
|
|
$
|
264,250
|
6/5/07
|
|
$
|
1,000,000
|
|
$0.10
(2)
|
|
2
years
|
|
$
|
1,000,000
|
|
$
|
-
|
9/30/07
|
|
$
|
300,000
|
|
80%
|
|
2
years
|
|
$
|
24,722
|
|
$
|
275,278
|
1/1/08
|
|
$
|
500,000
|
|
80%
|
|
2
years
|
|
$
|
41,204
|
|
$
|
458,796
|
6/21/08
|
|
$
|
290,000
|
|
80%
|
|
2
years
|
|
$
|
23,896
|
|
$
|
266,104
|
6/30/08
|
|
$
|
315,000
|
|
80%
|
|
2
years
|
|
$
|
25,961
|
|
$
|
289,039
|
(1)
|
=
the conversion price is the lower of the set price or 80% of market
closing price.
|
(2)
|
=
fixed conversion price.
|
Date
of Warrants
|
|
Number
of
|
|
Market
Price
|
|
Exercise
|
|
Term
of
|
|
Fair
Value
|
|
Fair
Value
|
|
Fair
Value
|
Issued
|
|
Warrants
|
|
at
issue date
|
|
Price
|
|
Warrants
|
|
at
Issuance
|
|
6/30/2007
|
|
6/30/2008
|
November
4, 2004
|
|
33,333
|
|
$
|
16.40
|
|
$
|
24.00
|
|
5
years
|
|
$
|
104,894
|
|
$
|
96
|
|
$
|
1
|
November
4, 2004
|
|
83,333
|
|
$
|
16.40
|
|
$
|
30.00
|
|
5
years
|
|
$
|
262,460
|
|
$
|
239
|
|
$
|
1
|
June
5, 2007
|
|
5,000,000
|
|
$
|
0.14
|
|
$
|
0.10
|
|
5
years
|
|
$
|
565,376
|
|
$
|
468,336
|
|
$
|
29,032
|
June
5, 2007
|
|
5,000,000
|
|
$
|
0.14
|
|
$
|
0.20
|
|
5
years
|
|
$
|
551,018
|
|
$
|
455,515
|
|
$
|
23,494
|
Notes
payable –
|
|
September
30,
|
|
June
30,
|
Convertible
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
Gross
Notes payable Convertible debt
|
|
$
|
2,992,401
|
|
$
|
2,992,401
|
Less
unamortized debt issue costs
|
|
|
(651,868)
|
|
|
(792,700)
|
Net
notes payable Convertible
|
|
$
|
2,340,533
|
|
$
|
2,199,701
|
-23-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8.
Convertible Notes Payable
(continued)
Unamortized Debt Discount
|
|
|
Yearly/Qtrly
Activity
|
|
Date
|
|
Activity
Explanation
|
$
|
1,041,602
|
|
11/9/2004
|
|
Initial
carrying value
|
$
|
(285,002)
|
|
6/30/2005
|
|
Debt
amortization
|
$
|
756,600
|
|
6/30/2005
|
|
Year-end
Balance
|
$
|
519,196
|
|
6/30/2006
|
|
Adjustment
for debt retirement
|
$
|
(118,345)
|
|
6/30/2006
|
|
Debt
amortization
|
$
|
1,157,451
|
|
6/30/2006
|
|
Year-end
Balance
|
$
|
(1,038,469)
|
|
6/30/2007
|
|
Debt
amortization
|
$
|
1,000,000
|
|
6/30/2007
|
|
Adjustment
for new debt
|
$
|
1,118,982
|
|
6/30/2007
|
|
Year-end
Balance
|
$
|
(326,282)
|
|
6/30/2008
|
|
Debt
amortization
|
$
|
792,700
|
|
6/30/2008
|
|
Year-end
Balance
|
$
|
(140,832)
|
|
9/30/2008
|
|
Debt
amortization
|
$
|
651,868
|
|
9/30/2008
|
|
9-30-08
Balance
|
The notes
contain provisions on interest accrual at the “prime rate” published in The Wall
Street Journal from time to time, plus three percent (3%). The
Interest Rate shall not be less than ten percent (10%). Interest is
calculated on a 360-day year. Interest on the Principal Amount shall
be payable monthly, commencing 120 days from the closing and on the first day of
each consecutive calendar month thereafter (each, a “Repayment Date”) and on the
Maturity Date.
Following
the occurrence and during the continuance of an Event of Default (as discussed
in the Note), the annual interest rate on the Note shall automatically be
increased by two percent (2%) per month until such Event of Default is
cured.
The Notes
also provide for liquidated damages on the occurrence of several
events. As of September 30, 2008 and June 30, 2007, the Company has
incurred no liquidating damages.
Redemption
Option - The Company will have the option of prepaying the outstanding principal
amount (“Optional Redemption”), in whole or in part, by paying to the Holder a
sum of money equal to one hundred twenty percent (120%) of the principal amount
to be redeemed, together with accrued but unpaid interest thereon
Debt
Features
The
Holder shall have the right, but not the obligation, to convert all or any
portion of the then aggregate outstanding principal amount of this Note,
together with interest and fees due hereon, into shares of Common
Stock.
-24-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8.
Convertible Notes Payable
(continued)
Debt Features
(continued)
The
proceeds from the financing transactions were allocated to the debt features and
to the warrants based upon their fair values. After the latter
allocations, the remaining value, if any, is allocated to the note on the
financial statements.
The debt
discount is being accreted using the effective interest method over the term of
the note.
The value
of the discount on the converted notes on the books is being accreted over the
term of the respective notes. For the three months ended September
30, 2008 and 2007, the Company accreted $140,832 and $59,947, respectively, of
debt discount. The accretion of debt discount amount is adjusted in
direct proportion to the conversions of debt to stock during the
period.
Warrant
amounts have been classified as a derivative instrument and recorded as a
liability on the Company’s balance sheet in accordance with current
authoritative guidance. The estimated fair value of the warrants was
determined using the Black-Scholes option-pricing model with a closing price of
on the date of issuance and the respective exercise price, a five-year term, and
the volatility factor relative to the date of issuance. The model
uses several assumptions including: historical stock price volatility (utilizing
a rolling 120 day period), risk-free interest rate (3.50%), remaining time till
maturity, and the closing price of the Company’s common stock to determine
estimated fair value of the derivative liability. In valuing the
warrants at September 30, 2008 and September 30, 2007, the company used the
closing price of $0.004 and $0.011, respectively, the respective exercise price,
as well as the remaining term on each warrant, as well as a volatility of 160%
and 120%, respectively. In accordance with the provisions of SFAS No.
133, Accounting for Derivative Instruments, the Company is required to adjust
the carrying value of the instrument to its fair value at each balance sheet
date and recognize any change since the prior balance sheet date as a component
of Other Income (Expense). The warrant derivative liability at
September 30, 2008, had decreased to a fair value of $21,499 from prior the
prior quarter, due to the drop in the stock price of the Company’s common stock,
which resulted in an “other income” item of $31,029 on the Company’s
books. The warrant derivative liability at June 30, 2008, had
decreased to a fair value of $52,528 from prior year, due to the drop in the
stock price of the Company’s common stock, which resulted in an “other income”
item of $855,615 on the Company’s books.
The
recorded value of such warrants can fluctuate significantly based on
fluctuations in the market value of the underlying securities of the issuer of
the warrants, as well as in the volatility of the stock price during the term
used for observation and the term remaining for the warrants.
-25-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8.
Convertible Notes Payable
(continued)
Debt Features
(continued)
In
accordance with Statement of Financial Accounting Standards No. 133, “Accounting
for Derivative Instruments and Hedging Activities,” as amended (“SFAS 133”), the
debt features provision (collectively, the features) contained in the terms
governing the Notes are not clearly and closely related to the characteristics
of the Notes. Accordingly, the features qualified as embedded
derivative instruments at issuance and, because they do not qualify for any
scope exception within SFAS 133, they were required by SFAS 133 to be accounted
for separately from the debt instrument and recorded as derivative financial
instruments.
Pursuant
to the terms of the Notes, these notes are convertible at the option of the
holder, at anytime on or prior to maturity. There is an additional
interest rate adjustment feature, a liquidated damages clause, a cash premium
option, as well as the redemption option. The debt features represent
an embedded derivative that is required to be accounted for apart from the
underlying Notes. At issuance of the Notes, the debt features had an
estimated initial fair value, which was recorded as a discount to the Notes and
a derivative liability on the consolidated balance sheet.
In
subsequent periods, if the price of the security changes, the embedded
derivative financial instrument related to the debt features will be adjusted to
the fair value with the corresponding charge or credit to other expense or
income. The estimated fair value of the debt features was determined
using the probability weighted averaged expected cash flows / Lattice Model with
the closing price on original date of issuance, a conversion price based on the
terms of the respective contract, a period based on the terms of the notes, and
a volatility factor on the date of issuance. The model uses several
assumptions including: historical stock price volatility (utilizing a rolling
120 day period), risk-free interest rate (3.50%), remaining maturity, and the
closing price of the Company’s common stock to determine estimated fair value of
the derivative liability. In valuing the debt features at September
30, 2008 the Company used the closing price of $0.004 and the respective
conversion price, a remaining term coinciding with each contract, and a
volatility of 160%. For the three month period ended September 30,
2008, the estimated value of the debt features increased to $620,894 as a result
of the decrease in the stock closing price thus the Company recorded “other
expense” on the consolidated statement of operations for the change in fair
value of the debt features related to these notes of $18,700. For the
year ended June 30, 2008, the estimated value of the debt features increased to
$602,194 as a result of new convertible debt issued during the year, thus the
Company recorded “other expense” on the consolidated statement of operations for
the change in fair value of the debt features related to these notes of
$41,252.
Pursuant
to the terms of the Notes, the Company has the option of prepaying the
outstanding principal amount in whole or in part, by paying to the Holder a sum
of money equal to one hundred twenty percent (120%) of the principal amount to
be redeemed, together with accrued but unpaid interest thereon and any and all
other sums due.
The
recorded value of the debt features related to the Notes can fluctuate
significantly based on fluctuations in the fair value of the Company’s common
stock, as well as in the volatility of the stock price during the term used for
observation and the term remaining for the warrants.
The
significant fluctuations can create significant income and expense items on the
financial statements of the Company.
-26-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8
.
Convertible
Notes Payable (continued)
Debt Features
(continued)
Because
the terms of the convertible notes (“notes”) require such classification, the
accounting rules required additional convertible notes and non-employee warrants
to also be classified as liabilities, regardless of the terms of the new notes
and/or warrants. This presumption has been made due to the company no
longer having the control to physical or net share settle subsequent convertible
instruments because it is tainted by the terms of the notes. Were the
notes to not have contained those terms or even if the transactions were not
entered into, it could have altered the treatment of the other notes and the
conversion features of the latter agreement may have resulted in a different
accounting treatment from the liability classification. The notes and
warrants, as well as any subsequent convertible notes or warrants, will be
treated as derivative liabilities until all such provisions are
settled.
For the
three month period ended September 30, 2008 and 2007, the Company recorded other
income of $12,329 and $130,939 related to the change in value of the debt
features and the decrease in value of the warrants, respectively.
For the
year ended June 30, 2008 and 2007, the Company recorded $326,282 and $1,038,469
of interest expense/(income) related to the accretion of debt related to the
convertible financing.
For the
three months ended September 30, 2008:
$
|
31,029
|
income,
decrease in value of 2004, 2006, 2007 and 2008 warrant
liability
|
|
(18,700)
|
expense,
increase in value of 2004, 2006, 2007 and 2008 derivative
liability
|
$
|
12,329
|
other
income related to convertible debt
|
For the
three months ended September 30, 2007:
$
|
553,649
|
income,
decrease in value of 2004, 2006 and 2007 warrant
liability
|
|
(422,710)
|
income,
increase in value of 2004 and 2006 derivative
liability
|
$
|
130,939
|
other
income related to convertible debt
|
For the
three months ended September 30, 2008:
$
|
118,892
|
of
interest expense related to accretion of 2007 convertible
debt
|
|
21,940
|
of
interest expense related to accretion of 2008 convertible
debt
|
$
|
140,832
|
of
interest expense related to convertible
debt
|
-27-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8.
Convertible Notes Payable
(continued)
Debt Features
(continued)
For the
three months ended September 30, 2007:
$
|
-
|
of
interest expense related to accretion of 2006 convertible
debt
|
|
59,947
|
of
interest expense related to accretion of 2007 convertible
debt
|
$
|
59,947
|
of
interest expense related to convertible
debt
|
The
balance of the carrying value of the convertible debt as of September 30, 2008
and June 30, 2008 was:
$
|
508,419
|
June
30, 2007 value
|
|
1,405,000
|
Increase
in 2008 convertible debt
|
|
(115,783)
|
Increase
in debt discount
|
|
(40,000)
|
Repayment
of debt
|
|
442,065
|
Accretion
of convertible debt
|
$
|
2,199,701
|
June
30, 2008 carrying value of convertible
debt
|
$
|
2,199,701
|
June
30, 2008 value
|
|
140,832
|
Accretion
of convertible debt
|
$
|
2,340,533
|
September
30, 2008 carrying value of convertible
debt
|
The
balance of the carrying value of the derivative liability as of September 30,
2008 and June 30, 2008 was:
$
|
445,159
|
June
30, 2007 value of derivative liability
|
|
24,722
|
original
values of 2007 derivative liability
|
|
91,061
|
original
values of 2008 derivative liability
|
|
34,059
|
increase
in values of 2007 derivative liability
|
|
7,193
|
increase
in values of 2008 derivative liability
|
$
|
602,194
|
June
30, 2008 value of derivative
liability
|
$
|
602,194
|
June
30, 2008 value of derivative liability
|
|
8,987
|
increase
in values of 2007 derivative liability
|
|
9,713
|
increase
in values of 2008 derivative liability
|
$
|
620,894
|
September
30, 2008 value of derivative
liability
|
-28-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
8
.
Convertible
Notes Payable (continued)
Debt Features
(continued)
The
balance of the carrying value of the warrant liability as of September 30, 2008,
and June 30, 2008 was:
$
|
924,159
|
June
30, 2007 value of warrant liability
|
|
(333)
|
decrease
in value of 2004 warrant liability
|
|
(600,630)
|
decrease
in value of 2007 warrant liability
|
|
(270,668)
|
decrease
in values of 2008 warrant liability
|
$
|
52,528
|
June
30, 2008 value of warrant liability
|
$
|
52,528
|
June
30, 2008 value of warrant liability
|
|
-
|
decrease
in value of 2004 warrant liability
|
|
(31,029)
|
decrease
in value of 2007 warrant liability
|
|
-
|
decrease
in values of 2008 warrant liability
|
$
|
21,499
|
September
30, 2008 value of warrant liability
|
Restructuring of Investor
Production / Participation Notes
In June
2008 the Company amended two production participation notes having an aggregate
principal balance of $1,405,000 to include a conversion
feature. Accordingly, the notes are now classified as convertible
debentures. The revised terms of the amended investor production
participation notes are consistent with the existing terms of the convertible
debentures outstanding. The Company did not issue any warrants in
conjunction with the modification of the investor production participation
notes.
The
Company evaluated the modification of the note pursuant to EITF Issue Nos.
96-19, 02-04, and 06-06. The evaluation of the revised terms resulted
in the recording additional debt discount and a derivative liability for the
conversion feature.
9.
Accounts Payable and Accrued
Liabilities
Accounts
payable and accrued liabilities at September 30, 2008 and June 30, 2008,
consisted of the following:
|
September
30,
2008
|
|
June
30,
2008
|
Accounts
payable
|
$
|
43,669
|
|
$
|
63,734
|
Accrued
interest payable
|
|
-
|
|
|
-
|
Accrued
interest payable on convertible debt
|
|
256,950
|
|
|
195,709
|
|
|
|
|
|
|
|
$
|
300,619
|
|
$
|
259,443
|
-29-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
10.
Lease
Agreement
FMYR
operates in leased facilities under a one-year lease agreement with a right of
extension and renewal with a current base rental rate of approximately $3,200
per month for approximately 2,000 square feet. The lease expired on
June 30, 2008. The Company signed a short-term lease for a smaller
office in the same facility. This lease expires on June 30,
2009. Total future minimum lease commitment is $19,200 at the three
months ended September 30, 2008 and $38,400 for the year ended June 30,
2009. Total rent expense under operating leases for the three months
ended September 30, 2008 was $14,220 and for the year ended June 30, 2008 was
$91,982.
11.
Stock Options and
Warrants
FMYR
periodically issues incentive stock options to key employees, officers, and
directors to provide additional incentives to promote the success of FMYR’s
business and to enhance the ability to attract and retain the services of
qualified persons. The issuance of stock options is approved by the
Board of Directors.
FMYR
granted no options during the three months ended September 30, 2008, or the year
ended June 30, 2008, and, accordingly, no pricing assumptions or fair value
financial information is presented.
FMYR uses
the Black-Scholes option valuation model to estimate fair value of stock options
or warrants issued. The Black-Scholes option valuation model was
developed for use in estimating fair value of traded options, which have no
vesting restrictions and are fully transferable. In addition, option
valuation models require the input of highly subjective assumptions including
the expected stock price volatility. Because FMYR’s employee stock
options have characteristics significantly different from those of traded
options, and because changes in the subjective input assumptions can materially
affect the fair value estimate, in management’s opinion, the existing models do
not necessarily provide a reliable single measure of the fair value of its
employee stock options.
FMYR’s
had no stock option activity and related information for the three month period
September 30, 2008, and 2007.
Family Room Entertainment
Corporation 2008 Consulting and Legal Services Plan (the
“Plan”)
: Under the Plan, as amended, FMYR is authorized to
issue up to 2,000,000 shares of common stock to compensate key consultants and
legal services providers to FMYR. 1,000,000 shares were issued in
June 2008 for services valued at $13,200. The remaining shares were
issued 500,000 in July 2008 and 500,000 in August 2008 for services valued at
$11,500.
During
the three months ended September 30, 2008, FMYR issued no
warrants. The warrants issued during the year ended June 30, 2007 in
connection with the funding of convertible debt were treated as derivative
financial instrument liabilities. See Note 8 for further
discussion.
-30-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
11.
Stock Options and Warrants
(continued)
All
warrants outstanding at September, 2008 are currently exercisable. A
summary of outstanding stock warrants at September 30, 2008,
follows:
|
|
|
|
|
Remaining
|
|
|
|
|
|
|
|
|
Contractual
|
|
|
|
Number
of
|
|
Expiration
|
|
Life
|
|
Exercise
|
Shares
|
|
Date
|
|
(Years)
|
|
Price
|
116,667
|
|
November
2009
|
|
1.0
|
|
$24.00
|
5,000,000
|
|
June
2011
|
|
2.6
|
|
|
$0.10
|
5,000,000
|
|
June
2011
|
|
2.6
|
|
|
$0.20
|
|
|
|
|
|
|
|
|
|
|
10,116,667
|
|
|
|
|
|
|
|
|
|
12.
Claims and
Contingencies
None.
13.
Major Customers and
Concentrations
FMYR’s
revenues were derived from a limited number of customers in the motion picture
industry during the three months ended September 30, 2008 and
2007. Following is an analysis of major customers for the three
months ended September 30, 2008 and 2007:
|
2008
|
|
2007
|
Number
of customers accounting for more than 10% of revenue
|
2
|
|
|
1
|
|
|
|
|
|
|
|
Percentage
of total revenue derived from largest customer
|
64
|
%
|
|
98
|
%
|
|
|
|
|
|
|
Percentage
of total revenue derived from second largest customer
|
30
|
%
|
|
1
|
%
|
-31-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
14.
Related Party
Transactions
On a
majority of the projects FMYR undertakes, FMYR’s chief executive officer (George
Furla) and chief operating officer (Randall Emmett) have contractual
arrangements with FMYR that provide for their compensation base to be between
20% to 30% for George Furla and between 25% to 33% for Randall Emmett, of the
net producers fees/contingent compensation earned by the Company. Net
producers’ fees are gross fees less approved direct costs incurred and/or
contingent compensation earned from net profits and royalties by FMYR in
providing the underlying services.
During
the three months ended September 30, 2008 and 2007, FMYR received payments under
certain agreements, in relation to the producer fees, for certain of FMYR’s
affiliations with third party film productions with third party film
producers/financiers. Through the three months ended September 30,
2008 and 2007, George Furla received $21,912 and $39,485 respectively, and
Randall Emmett via his Randall Emmett Films Inc -1 received for the three months
ended September 30, 2008 and the year ended June 30,
2008 $ 27,998 and $56,071 respectively. In
addition, Randall Emmett via his Randall Emmett Films Inc. -1 received
$13,500 and $50,000 for the three months ended September 30, 2008 and
2007, respectively, for other projects and costs which will be offset by his
second and other producer receipts.
During
the three months ended September 30, 2008, these executive officers received
compensation under these contractual arrangements. The compensation is
materially reflected in the cost of the related film project and is ultimately
recognized as operating cost-amortization of film costs in the statement of
operations.
On
September 17, 2008, FMYR issued a promissory note for $130,000 to various
parties, $40,000 of which is due to George Furla in April 2009.
FMYR
contracted Stanley Tepper, as the
Acting
Executive VP Finance and
Accounting/CFO through the firm of AGSInc., business management financial
accounting production service consultants. AGSInc., received contracted
consulting and management fees for the three months ended
September 30, 2008 and 2007of $42,500 and $84,458, respectively. Out of
these funds Mr. Tepper, received for the three months ended September
30, 2008 and 2007 received $22,500 and $36,000.
-32-
Family
Room Entertainment Corporation
Notes
to Consolidated Financial Statements
September
30, 2008
15.
FMYR Stock
Repurchases
Date
|
|
Shares
|
|
Market
Price
|
|
Cost
|
|
Commissions
|
|
Total
|
8/3/2006
|
|
3,250
|
|
$
|
2.40
|
|
$
|
7,800
|
|
$
|
400
|
|
$
|
8,200
|
8/4/2006
|
|
1,625
|
|
$
|
1.92
|
|
|
3,120
|
|
|
163
|
|
|
3,283
|
8/15/2006
|
|
1,374
|
|
$
|
1.86
|
|
|
2,556
|
|
|
135
|
|
|
2,691
|
8/16/2006
|
|
2,475
|
|
$
|
1.96
|
|
|
4,851
|
|
|
247
|
|
|
5,098
|
8/17/2006
|
|
500
|
|
$
|
2.40
|
|
|
1,200
|
|
|
25
|
|
|
1,225
|
8/17/2006
|
|
4,450
|
|
$
|
2.36
|
|
|
10,502
|
|
|
528
|
|
|
11,030
|
8/18/2006
|
|
4,800
|
|
$
|
2.34
|
|
|
11,232
|
|
|
557
|
|
|
11,789
|
8/21/2006
|
|
500
|
|
$
|
2.40
|
|
|
1,200
|
|
|
-
|
|
|
1,200
|
8/21/2006
|
|
1,250
|
|
$
|
2.40
|
|
|
3,000
|
|
|
-
|
|
|
3,000
|
8/21/2006
|
|
1,250
|
|
$
|
2.40
|
|
|
3,000
|
|
|
8
|
|
|
3,008
|
8/21/2006
|
|
500
|
|
$
|
2.72
|
|
|
1,360
|
|
|
-
|
|
|
1,360
|
8/23/2006
|
|
250
|
|
$
|
2.30
|
|
|
575
|
|
|
7
|
|
|
582
|
8/23/2006
|
|
500
|
|
$
|
2.50
|
|
|
1,250
|
|
|
58
|
|
|
1,308
|
8/30/2006
|
|
250
|
|
$
|
2.30
|
|
|
575
|
|
|
27
|
|
|
602
|
8/31/2006
|
|
250
|
|
$
|
1.80
|
|
|
450
|
|
|
33
|
|
|
483
|
9/5/2006
|
|
1,000
|
|
$
|
1.80
|
|
|
1,800
|
|
|
97
|
|
|
1,897
|
9/7/2006
|
|
1,000
|
|
$
|
1.60
|
|
|
1,600
|
|
|
88
|
|
|
1,688
|
9/14/2006
|
|
100
|
|
$
|
1.90
|
|
|
190
|
|
|
27
|
|
|
217
|
9/14/2006
|
|
500
|
|
$
|
1.90
|
|
|
950
|
|
|
32
|
|
|
982
|
9/18/2006
|
|
1,000
|
|
$
|
1.60
|
|
|
1,600
|
|
|
73
|
|
|
1,673
|
9/18/2006
|
|
100
|
|
$
|
1.60
|
|
|
160
|
|
|
25
|
|
|
185
|
9/19/2006
|
|
250
|
|
$
|
1.60
|
|
|
400
|
|
|
27
|
|
|
427
|
9/26/2006
|
|
1,250
|
|
$
|
1.70
|
|
|
2,125
|
|
|
72
|
|
|
2,197
|
9/27/2006
|
|
500
|
|
$
|
1.80
|
|
|
900
|
|
|
34
|
|
|
934
|
9/27/2006
|
|
700
|
|
$
|
1.88
|
|
|
1,316
|
|
|
8
|
|
|
1,324
|
9/27/2006
|
|
50
|
|
$
|
1.80
|
|
|
90
|
|
|
-
|
|
|
90
|
9/28/2006
|
|
1,250
|
|
$
|
1.88
|
|
|
2,350
|
|
|
7
|
|
|
2,357
|
9/29/2006
|
|
1,250
|
|
$
|
1.88
|
|
|
2,350
|
|
|
8
|
|
|
2,358
|
10/5/2006
|
|
1,000
|
|
$
|
1.60
|
|
|
1,600
|
|
|
106
|
|
|
1,706
|
6/29/2007
|
|
144,855
|
|
$
|
0.10
|
|
|
14,383
|
|
|
376
|
|
|
14,759
|
9/30/2007
|
|
472,055
|
|
$
|
0.11
|
|
|
49,630
|
|
|
840
|
|
|
50,470
|
Total
Shares Purchased
|
650,084
|
|
|
|
|
$
|
134,115
|
|
$
|
4,008
|
|
$
|
138,123
|
Less:
Shares return to
|
|
|
|
|
|
|
|
|
|
|
|
|
to
available
|
(522,684)
|
|
|
|
|
|
(121,365)
|
|
|
(3,622)
|
|
|
(124,987)
|
Total
Net Shares Purchased
|
127,400
|
|
|
|
|
$
|
12,750
|
|
$
|
386
|
|
$
|
13,136
|
Average
Stock Price Per Share
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
-33-
Family
Room Entertainment Corporation
September
30, 2008
Item
2.
Management's Discussion and Analysis
of Financial Condition and Results of Operations
.
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS’
This
Quarterly Report on Form 10-Q contains 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. In some cases, forward-looking statements
are identified by terms such as “may”, “will”, “should”, “could”, “would”,
“expects”, “plans”, “anticipates”, “believes”, “estimates”, “projects”,
“predicts”, “potential”, and similar expressions intended to identify
forward-looking statements. Such statements include, without limitation,
statements regarding:
|
• •
estimates of required capital
expenditures
|
|
•
fluctuations in the cost of production or other costs of production and
operations
|
|
•
our inability to meet growth
projections
|
|
•
our plans and expectations with respect to future acquisitions of movie
rights leases
|
|
• •
our belief that we will have sufficient liquidity to finance operations
into early 2009;
|
|
•
the amount of cash necessary to operate our
business;
|
|
•
our ability to raise additional capital when
needed;
|
|
•
general economic conditions; and
|
|
•
the anticipated future financial performance and business operations of
our company.
|
These
forward-looking statements are only predictions and involve known and unknown
risks, uncertainties, and other factors that may cause our actual results,
levels of activity, performance, or achievements to be materially different from
any future results, levels of activity, performance, or achievements expressed
or implied by such forward-looking statements. Also, these forward-looking
statements represent our estimates and assumptions only as of the date of this
Report. Except as otherwise required by law, we expressly disclaim
any obligation or undertaking to release publicly any updates or revisions to
any forward-looking statement contained in this Report to reflect any change in
our expectations or any change in events, conditions, or circumstances on which
any of our forward-looking statements are based or to conform to actual
results. We qualify all of our forward-looking statements by these
cautionary statements.
You
should read this section in combination with the section entitled Management’s
Discussion and Analysis of Financial Condition and Results of Operations for the
Fiscal year ended June 30, 2008 included in our Annual Report on Form 10-KSB for
the fiscal year ended June 30, 2008.
-34-
Family
Room Entertainment Corporation
September
30, 2008
GENERAL
Family
Room Entertainment Corp. (“FMYR” or the “Company”)) is engaged in various
aspects of the motion picture entertainment industry, including development,
production, and production services. FMYR develops, produces and performs
production related services for the motion picture entertainment industry mainly
through the following three wholly-owned subsidiaries [Emmett/Furla Films]: (1)
Emmett/Furla Films Productions Corporation (“EFFP”), a California Corporation
involved in motion picture development, production, and production related
services for high budget motion pictures (in excess of $20,000,000 to
$50,000,000). EFFP’s subsidiary, Good Entertainment Service,
Inc. (“GESI”), a Delaware Corporation, was originally a production servicing
company and produced one motion picture “Good Advice” in the year
2000. Currently GESI is the subsidiary that signs with the film and
entertainment industry guilds when the contracted resource is a member of such
guild; (2) Emmett Furla Films Distribution LLC, (EFFD) is a Delaware Limited
Liability Company set up to contract with third parties for the world-wide
distribution and/or exploitation of FMYR’s wholly owned and or controlled
entertainment properties, and (3) EFF Independent, Inc. (“EFFI”) a California
Corporation, is setup primarily to develop and provide production related
services for low budget motion picture (less than $20,000,000).
Critical Accounting Policies
and Estimates
The
Company follows the American Institute of Certified Pubic Accountant’s Statement
of Position (“SOP”) 00-02 “Accounting by Producers and Distributors of Films”.
See Note 2 to the Consolidated Financial Statements contained in the Annual
Report on Form 10KSB of Family Room Entertainment Corporation (the “Company”)
for the year ended June 30, 2008.
Our
discussion and analysis of financial condition and results of operations is
based upon our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States of
America. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenue and expenses, and related disclosure of contingent assets and
liabilities. On an ongoing basis, we evaluate our estimates. We base our
estimates on historical experience and on various other assumptions that we
believe to be reasonable under the circumstances. These estimates and
assumptions provide a basis for making judgments about the carrying values of
assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or
conditions, and these differences may be material.
We
believe the following critical accounting policies affect its more significant
judgments and estimates used in the preparation of its consolidated financial
statements.
Revenue
Recognition
We recognize revenue from the
development, production, and production services earned under the criteria
established by SOP 00-2 as follows: and as such the
Company recognizes revenue
from various sources under the criteria established by SOP 00-2 as
follows.
1.
|
Producers Fees
– Producer fees are recognized upon receipt of the fees and delivery of
the related services. If upon receipt of the fees all services
have not been provided, the fees are deferred and recognized as the
services are performed;
|
2.
|
Royalties
–
Royalty and profit participation are recognized when the amounts are known
and the receipt of the royalties is reasonably
assured. Accordingly, recognition generally occurs upon receipt
(usually quarterly or semi-annually);
and
|
3.
|
Distribution Revenues
– Distribution Revenues are recognized when earned and
appropriately reported by third (3) party Distribution companies and
recorded Gross along with any distribution expenses charged by the
Distributor and upon receipt of such
revenues.
|
-35-
Family
Room Entertainment Corporation
September
30, 2008
|
4.
Producer
Development, Production Service Fees and Film Distribution Fees
–
As these services are provided, these fees are invoiced by FMYR to the
third party financiers and producers and are recognized when the amount
has been determined and receipt is reasonably
assured.
|
Film
Costs
Film
costs include costs to 1) acquire rights or films, 2) project development (the
process whereby underlying material, such as a books, manuscripts or
screenplays, are made ready for production into a motion picture by creating a
finished screenplay which takes into account the desires of the creative
elements as well as the constraints of the budget and production schedule), 3)
project packaging (the process whereby creative elements, such as directors and
actors, are attracted to and agreements are made for them to perform their
services in connection with the picture), and/or 4) produce feature motion
pictures.
Production
costs mainly consist of acquisition costs, salaries, equipment, and overhead.
Production costs in excess of the amounts reimbursable by the actual production
entity are capitalized. Once production on a particular film project commences,
FMYR begins to derive producer fees. FMYR’s primary source of revenue
is motion picture production fees. Production costs capitalized on a
particular film project are amortized in the proportion that the revenue
received during a period bear to the anticipated total gross revenues for that
film. Estimates of anticipated total gross revenues for all film
projects are reviewed periodically and revised when necessary. Un-amortized film
production costs are also compared with net realizable value each reporting
period on a film-by-film basis. If estimated gross revenues determined by FMYR’s
management are not sufficient to recover the un-amortized film production costs,
the un-amortized film production costs are written down to their estimated net
realizable value.
Exploitation
Costs
All
exploitation costs, including marketing costs, are expensed as
incurred. During the three months ended September 30, 2008 and 2007,
FMYR incurred exploitation costs of $0 and $8,780 respectively.
Participation Costs
Estimates
of unaccrued ultimate participation costs, if any, are used in the
individual-film-forecast-computation to arrive at current period participation
cost expense. Participation costs are determined using assumptions that are
consistent with FMYR’s estimates of film costs, exploitation costs, and ultimate
revenue. If, at any balance sheet date, the recognized participation
costs liability exceeds the estimated unpaid ultimate participation costs for an
individual film, the excess liability is reduced with an offsetting credit to
unamortized film costs. To the extent that an excess liability exceeds
unamortized film costs for a film, it is credited to income. Participation costs
are not currently a factor on any of FMYR’s film
projects.
Convertible Debt Financing
and Derivative Liabilities
FMYR
reviews the terms of convertible debt and equity instruments issued to determine
whether there are embedded derivative instruments, including embedded conversion
options, that are required to be bifurcated and accounted for separately as a
derivative financial instrument. In circumstances where the
convertible instrument contains more than one embedded derivative instrument,
including the conversion option, that is required to be bifurcated, the
bifurcated derivative instruments are accounted for as a single, compound
derivative instrument. Also, in connection with the sale of
convertible debt and equity instruments, the Company may issue freestanding
options or warrants that may, depending on their terms, be accounted for as
derivative instrument liabilities, rather than as equity.
In
accordance with Statement of Financial Accounting Standards No. 133, “Accounting
for Derivative Instruments and Hedging Activities,” as amended (“SFAS 133”), the
convertible debt holder’s conversion right provision, interest rate adjustment
provision, liquidated damages clause, cash premium option, and the redemption
option (collectively, the debt features) contained in the terms governing the
convertible notes are not clearly and closely related to the characteristics of
the notes. Accordingly, the features qualify as embedded derivative
instruments at issuance and, because they do not qualify for any scope exception
within SFAS 133, they are required by SFAS 133 to be accounted for separately
from the debt instrument and recorded as derivative financial instrument
liabilities.
-36-
Family
Room Entertainment Corporation
September
30, 2008
Share
Based Payments
During
the fiscal year 2008, FMYR adopted SFAS No. 123R, “Share Based Payment”, which
result in FMYR having to expense the fair value of stock options and warrants
issued to employees. FMYR elected to use the modified prospective method. The
adoption of SFAS No. 123R did not have any direct impact on our financial
statements for fiscal year 2008, because FMYR did not issue any stock options or
warrants to employees in Fiscal year 2008 or 2007. Additionally, there were no
unvested employee stock options or warrants outstanding as of September 30,
2008.
Plan of
Operation
Our
short-term objective
: To produce and/or to provide production
related services in connection with genre specific motion pictures with moderate
production costs in the $1 million to $50+ million range.
Our
long-term objectives:
FMYR’s goal, through EFFP and EFFI, is to
facilitate relationships (and as such, provide production related services)
between creative talent (including writers, actors and directors) and companies
who produce, finance and distribute motion pictures. As mentioned, FMYR acquires
or licenses rights to materials upon which it believes motion pictures can be
based (screenplays, books, etcetera, which are referred to within the
entertainment industry as the “underlying property”). FMYR may further develop
an underlying property by contracting for additional writing services and/or by
bringing in new writers to perform “polishes” or “rewrites” on a particular
underlying property. If FMYR is satisfied with the creative state of the
underlying property, it will then make offers to directors and/or actors, to
perform services in connection with a particular motion picture based on that
underlying property. These offers are very often contingent and subject to the
satisfaction of certain production elements, such as financier approval of the
screenplay and the financier’s selection of a start date for principal
photography. If a director or actors accepts one of FMYR’s offers, the director
or actors are said to be “attached” to the motion picture project. Armed with
the underlying property and the attached creative element(s) (these elements are
often called the “package” in Hollywood), FMYR may then approach third party
financiers seeking financing as well as distribution for the potential motion
picture. Another approach that FMYR may take is to contact the
financiers first, seeking first to produce the film, and then with a finished
(or nearly finished) motion picture product, obtain distribution for the
picture.
FMYR has
financed operations through the sale of common stock and through financing from
financial institutions. In order to sustain operations in the near term, it is
anticipated that motion pictures through FMYR via production services and/or
produced by FMYR will be entirely financed through outside
sources. In April 2004, we received $644,455 in funds pursuant to a
subscription agreement. Additionally, on November 17, 2004, we
issued $2,000,000 in convertible notes, receiving net proceeds of $1,710,652
pursuant to a subscription agreement. In March, 2006, we issued a $400,000
convertible note and film entertainment consulting agreement due March 1,
2007. Both the note and the consulting agreement were extended one
year. On June 5, 2007, we issued a $1,000,000 convertible note to the
Longview Fund L.P.
During
December 2006, though Tau Entertainment ( Elisa Salinas) we received
$1,300,000 on film projects The agreements executed by these
investors call for certain investor to receive: (a) a 7% one-time finance fee
and (b) 8% annual interest on their respective investments. Investors will also
be permitted to designate certain pre-negotiated credits in connection with the
picture as well as participate in the Net Profits (net profits is generally
defined as monies remaining after all negative costs, distribution fees and
costs in connection have been recouped, paid and/or reserved
against). The investors will participation in the net profits of the
picture on a proportional basis to their investment. In addition, Tau
Entertainment (Elisa Salinas) invested funds into three additional
projects: (1) Wickerman, whereby Tau Entertainment invested $250,000
in the development of the picture and will be re-paid out of the net proceeds of
the picture, the payment of which is guaranteed by the distributor/financier
(NuImage) of the picture; (2) Room Service whereby they invested $130,000 in the
development of the Picture for which they will be repaid if and when the picture
is fully financed (by a third party) and produced, if ever; and (3) King of
California whereby they invested $1,300,000 in the production of the picture for
which Tau Entertainment will be repaid after delivery and from
distribution. In November 2007, FMYR paid to Tau Entertainment (Elisa
Salinas) $1,000,000 for King of California, and in December 2007, FMYR paid to
Tau Entertainment (Elisa Salinas) $85,000 for King of California. And in June
2008 Elisa Salanis for Tau Entertainment converted $215,000 of debt for King of
California and $100,000 of debt for Borderland into Convertible Debt ( See note
8 of the notes to the financial statements. Also, in June 2008, the
Company wrote off the $250,000 for Wickerman and $130,000 for Room Service as
these projects either were not going to earn any net profits or were written off
as it was not going to be made.
-37-
Family
Room Entertainment Corporation
September
30, 2008
On June
27, 2005 we received $500,000 from Scorched Earth to invest in the Borderland
USA project. The agreements executed by these investors call for
certain investor to receive: (a) a 7% one-time finance fee and (b) 8% annual
interest on their respective investments. Investors will also be permitted to
designate certain pre-negotiated credits in connection with the picture as well
as participate in the Net Profits (net profits is generally defined as monies
remaining after all negative costs, distribution fees and costs in
connection have been recouped, paid and/or reserved against). The
investors will participation in the net profits of the picture on a proportional
basis to their investment.
Freedom
Films invested $2,000,000 in July 2005 and $355,192 in the year ending June 2006
directly into Borderland ISA to be used for the production of the film project
“Borderland”. The investor is to receive: (a) a 7% one-time finance
fee; and (b) 8% annual interest on its investment in the picture. The
investor will also be permitted to designate certain pre-negotiated credits in
connection with the picture as well as participate in the film’s net
profits. The investor’s participation in the net profits of the
picture shall be on a proportional basis to their investment
EFF
Partners LLC received $300,000 in October 2005 from outside investors of which
$272,514 was invested in White Air and $27,486 in The Tenant. In February 2006,
EFF Partners received from an outside investor, $500,000 of which $85,000 was
invested in Rin Tin Tin , $41,000 was invested in The Tenant, $74,000
was invested in White Air, and $ 300,000 was invested in Day of the Dead. During
the year ended June 30, 2008 the Company converted the monies due by
EFF Partners LLC in convertible debts amounting to Tamburello $500,000 and to
Terkovich $300,000 ( see note 8 of the notes to financial statements for
details)
On May
18, 2007 and August 17, 2007, the Company through its wholly-owned subsidiaries,
EFF Independent, Inc., (“EFFI”) and Emmett Furla Films Productions Corp
(“EFFPC”) entered into a financing agreement with Gary Granstaff, a private
individual, and Dr. Raja H. Ataya MD, a private individual. The Granstaff
Financing Agreement terms are that EFFI and EFFPC receive $750,000 in exchange
for 15% of EFFI and EFFPC’s future film revenues (primarily producer fees) until
the $750,000 is repaid. Additionally, Mr. Granstaff receives an ongoing
15% interest in EFFI and EFFPC’s participation interest in the film, “Righteous
Kill.” Mr. Granstaff has no recourse to the Company for payments due
unless the Company has revenues from its film projects. The Dr. Raja H.
Ataya MD Financing Agreement terms are that EFFI and EFFPC receive $200,000 in
exchange for 1% of EFFI and EFFPC’s future film revenues (primarily producer
fees) in perpetuity. For the sum of US$200,000, Ataya would receive
1% of the film net revenues received by EFFI and EFFPC on a going-forward
basis. Concurrently EFFI and EFFPC entered into a consulting
agreement with Tommy Lee Thomas and Jody Nolan whereby Thomas and Nolan received
0.4% the film net revenues (mainly producer fees) received by EFFI
and EFFPC on a going forward basis. Dr. Ataya has no recourse to the
Company for payments due unless the Company has net revenues from its applicable
film projects. During the 4
th
quarter
ending June 30, 2008 the Company through its wholly-owned subsidiaries, Eff
Independent, Inc. ( “EFFI”) and Emmett Furla Productions Corp. (
“EFFPC”) received $500,000 from Justin Holecek and would receive
12.5% of the films net revenues received by EFFI and EFFPC on an a going-forward
basis. Mr. Holecek has no recourse to the Company for payments due unless the
Company has net revenues from its applicable film projects. Additionally, Mr.
Randall Emmett, a Director and Officer of the Company personally guaranteed
$250,000 of the amount Mr. Holecek paid. Pursuant to guidance provided in SOP
00-2, Accounting by Producers or Distributors of Films, and EITF 88-18, Sales of
Future Revenues, the Company has recorded the amounts for Mr. Granstaff and
Dr. Ataya’s amount as Loan Participant Payable.
There was
no additional outside participation investment funds for the three months ended
September 30, 2008.
FMYR'S
future capital requirements will depend on numerous factors, including the
profitability of our film projects and our ability to control costs. We believe
that our current assets will be sufficient to meet our operating expenses and
capital expenditures to the successful commercialization of our existing and
future film projects. However, we cannot predict when and if any additional
capital contributions may be needed and we may need to seek one or more
substantial new investors. New investors could cause substantial major dilution
to existing stockholders (see liquidity and capital resources below for
additional discussion).
-38-
Family
Room Entertainment Corporation
September
30, 2008
RESULTS OF
OPERATIONS
Three Months ended September
30, 2008 versus Three Months ended September 30, 2007
The
Company’s operating revenue for the three months ended September 30, 2008 was
$567,096 as compared to $309,167 for the three months ended September 30, 2007,
for an increase of $257,929 (83.4%). The increase of $257,929 in revenues was
attributable to an increase in the following: 1) distribution revenue of
$337,096 (1348.4%), and 2) an increase in consulting and participation fees of
$20,000 (100.0%), offset by a 1) decrease in producer fees of 90,000 (32.7%) and
2) a decrease in royalty revenue of $9,167 (100.0%). $362,096 of
FMYR’s revenue in 2008 was derived from distribution revenues for the film
Borderland and $100,000 of revenue was derived from producer’s fees from the
film Bad Lieutenant. The remaining revenue in 2008 was mainly derived
from consultant and participation fees of $20,000 and film production fees of
$85,000.
Costs
relating to operating revenue for the three months ended September 30, 2008 were
$270,917 as compared to $147,643 for the three months ended September 30, 2007,
for an increase of $123,274 (83.5%). The increase mainly consisted of 2008
amortized costs for Borderland of $220,558, Ligea of $12,921, Bad Lieutenant if
$18,352 Once Fallen of $11,750 and other amortized film costs of $7,337,
compared to 2007 amortized costs of $136,200 for FMYR/EFF participation payment
and $11,443 in miscellaneous items (See Note 5).
Distribution
costs for the three months ended September 30, 2008 were $205,197 as compared to
$1,833 for the three months ended September 30, 2007, for an increase of
$203,364 (11094.6%). The increase in cost was attributable to the
distribution cost of Borderland and a couple minor movies as compared to no
movies being distributed during the same period prior year.
FMYR’s
gross margin for the three months ended September 30, 2008 were $90,982 as
compared to $159,691for the three months ended September 30, 2007, for a
decrease of $68,709 (43.0%). The gross margin percentage for the
three months ended September 30, 2008 was 16.0% compared to 51.7% for the three
months ended September 30, 2007, for a decrease of 35.7%. The
increase in our gross percentage was mainly attributable to a negative gross
margin percentage of (17.4%) for distribution costs and film amortization
related to Borderland for the three months ended September 30,
2008.
Selling,
general administrative expenses for the three months ended September 30, 2008
were $277,651 as compared to $345,160 for the three months ended September 30,
2007, for a decrease of $67,509 (19.6%). The following table
further explains the change:
Selling,
general and administrative Expenses
|
|
|
|
|
|
|
|
|
|
|
|
Three
months ending
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Account
|
|
September
30
|
|
September
30
|
|
Variance
|
|
Variance
|
|
Explanation
of Variance
|
|
|
Description
|
|
2008
|
|
2007
|
|
$
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salary
and Wages
|
|
$ 22,750
|
|
$ 93,959
|
|
$ (71,209)
|
|
-75.8%
|
|
Reduced
headcount
|
|
|
Payroll
related expenses
|
|
30,429
|
|
56,849
|
|
(26,420)
|
|
-46.5%
|
|
Reduced
headcount
|
|
|
Rent
|
|
14,114
|
|
31,233
|
|
(17,119)
|
|
-54.8%
|
|
Moved
to a smaller office
|
|
|
Airfare
|
|
16,629
|
|
1,699
|
|
14,930
|
|
878.8%
|
|
Randall
Emmett Travel Expenses
|
|
Office
Overhead
|
|
14,539
|
|
39,103
|
|
(24,564)
|
|
-62.8%
|
|
Less
costs in all categories offset by increase in insurance
|
Telephone
|
|
15,075
|
|
30,042
|
|
(14,967)
|
|
-49.8%
|
|
Reduced
Cell phone usage
|
|
|
Automobile
|
|
4,296
|
|
6,185
|
|
(1,889)
|
|
-30.5%
|
|
Two
less cars
|
|
|
|
Professional
Fees
|
|
103,084
|
|
74,894
|
|
28,190
|
|
37.6%
|
|
$52K
incease in audit fees offset by decrease in consultants
|
Depreciation
|
|
6,735
|
|
11,196
|
|
(4,461)
|
|
-39.8%
|
|
Less
assets to depreciate
|
|
|
Bad
Debt
|
|
50,000
|
|
0
|
|
50,000
|
|
100.0%
|
|
Reserve -
Bad Lieutenant
|
|
|
Total
|
|
$ 277,651
|
|
$ 345,160
|
|
$ (67,509)
|
|
-19.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
differences are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income and expenses
|
|
Three
months ending
|
|
|
|
|
|
|
|
|
|
Account
|
|
September
30
|
|
September
30
|
|
Variance
|
|
Variance
|
|
Explanation
of Variance
|
|
|
Description
|
|
2008
|
|
2007
|
|
$
|
|
%
|
|
|
|
|
|
(Income)/Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
$ 85
|
|
$ 1,532
|
|
$ (1,447)
|
|
-94.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material
other income
|
(380,000)
|
|
|
|
(380,000)
|
|
-
|
|
Gain
on disposition of notes
|
|
|
Production
recharge
|
|
|
(28,848)
|
|
28,848
|
|
-
|
|
|
|
|
|
Total
other income
|
|
(380,000)
|
|
(28,848)
|
|
(351,152)
|
|
1217.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
in value of derivatives
|
|
|
|
|
|
|
|
|
|
|
|
Warrant
Liability
|
|
(855,615)
|
|
(214,904)
|
|
(640,711)
|
|
298.1%
|
|
Reduction
in fair value of warrant and derivative
|
Derivative
Liability
|
|
25,209
|
|
(555,482)
|
|
580,691
|
|
-104.5%
|
|
liabilities
associates with convertible notes.
|
|
Total
change of Value of derivatives
|
(830,406)
|
|
(770,386)
|
|
(60,020)
|
|
7.8%
|
|
Please
see Footnote 8 to the financial statements
|
|
|
|
|
|
|
|
|
|
|
for
a detailed analysis of these items.
|
|
Interest
expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Afilliated
|
|
619,561
|
|
1,557,441
|
|
(937,880)
|
|
-60.2%
|
|
Interest
expense - convertible debt
|
|
Afilliated
- Development
|
20,529
|
|
38,499
|
|
(17,970)
|
|
-46.7%
|
|
Interest
expense - other notes payable
|
|
Total
interest expense
|
|
640,090
|
|
1,595,940
|
|
(955,850)
|
|
-59.9%
|
|
|
|
|
|
Total
Other Income and Expenses
|
$ (570,231)
|
|
$ 798,238
|
|
$
(1,368,469)
|
|
-171.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidity and Capital
Resources
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June
|
|
|
|
|
|
|
|
|
|
|
|
Major
items affecting liquidity and capital resources
|
|
2008
|
|
Explanation
of Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
of film costs
|
$ 2,893,725
|
|
Film
projects amort against producer fee revenues and/or
write-offs
|
|
|
|
|
|
|
based
on management's evaluation.
|
|
|
|
|
|
Change
in value of warrant liabilities
|
$ (871,631)
|
|
Reduction
in fair value of warrants associated to convertible debt
|
|
|
Change
in value of derivative liabilities
|
$ 41,252
|
|
Increase
in Fair value of derivative liabilities a result of additional debt
issued
|
|
Amortization
of debt discount
|
$ 442,065
|
|
Debt
discount amortized
|
|
|
|
|
|
|
|
Gain
on disposition of invrestor participation loan
|
$ (380,000)
|
|
Gain
on note no longer owed
|
|
|
|
|
|
|
increase
in accounts receivable - Borderland
|
$ (536,894)
|
|
$697K due
less $160K cash received
|
|
|
|
|
|
(Increase)
decrease in film costs
|
$
(1,033,434)
|
|
Write-off
of uncollectible production service fee (Shattos)
|
|
|
Purchase
of property and equipment
|
$ (25,871)
|
|
Purchase
of computers
|
|
|
|
|
|
|
|
Proceeds
from advance under development agreement
|
$ 700,000
|
|
Proceeds
mainly from investor development and particiaption loans
|
|
|
Payments
of advance under development agreement
|
$ (1,115,000)
|
|
Payments
to investor pursuant to a development & participation
agreements
|
|
Purchase
of common stock
|
$ (50,470)
|
|
Treasury
shares purchases - cash
|
|
|
|
|
|
Proceeds
from convertible notes payable
|
$ 300,000
|
|
Cash
received
|
|
|
|
|
|
|
|
Payment
on convertible interest
|
$ (26,164)
|
|
Cash
payments
|
|
|
|
|
|
|
|
Payment
on convertible notes payable
|
$ (40,000)
|
|
Cash
payments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-39-
Family
Room Entertainment Corporation
September
30, 2008
Liquidity and capital
resources - continued
Net cash
generated by operating activities for the three months ended September 30, 2008
amounted to $544,078which mainly consists of the net loss of $385,392 for the
year ended June 30, 2008 plus the following: 1) $31,029 change in warrant
financial liabilities, 2) $121,783 increase in accounts receivable, 3) $44,306,
increase in film costs, 4) $67,881 increase in other assets , and 5)
miscellaneous items of $77, offset by 1) $6,735 in depreciation expense, 2)
$370,918 amortization of film costs, 4) $50,000 reserve for doubtful accounts,
4) $13,500 stock issued for compensation, 5) $140,832 of amortization of debt
discount, 6) $171,176 increase in accounts payable; 7) $18,700 change in the
value of derivative liabilities; and 8) decrease in accounts receivable – paid
of $587,685.
Cash used
by financing for the year ended June 30, 2008 amounted to
$561,266. This consisted payments in payments on investor
participation notes payable of $626,266, offset by proceeds from notes payable
of $65,000.
Restructuring of Investor
Production / Participation Notes
In June
2008 the Company amended two production participation notes having an aggregate
principal balance of $1,405,000 to include a conversion feature. Accordingly,
the notes are now classified as convertible debentures. The revised terms of the
amended investor production participation notes are consistent with
the existing terms of the convertible debentures outstanding. The Company did
not issue any warrants in conjunction with the modification of the investor
production participation notes.
The
Company evaluated the modification of the note pursuant to EITF Issue Nos.
96-19, 02-04, and 06-06. The evaluation of the revised terms resulted in the
recording additional debt discount and a derivative liability for the conversion
feature.
In its
normal course of business as a film entertainment producer who provides
production service, FMYR makes contractual commitments to acquire film rights
and make payment for options to purchase properties (i.e. scripts and/or books).
These contractual obligations and option payments, if any, can range from
$10,000 to $350,000. At September 30, 2008 FMYR had outstanding commitments of
approximately
$
200,000.
The
important matters on which FMYR focuses in evaluating its financial condition
and operating performance are the return on investment, but just as important
are the quality of the movie projects we are involved in and the quality of the
parties that are involved in those projects with us.
With the
exception of publicity and marketing fees, FMYR’s operating costs are fairly
fixed. To absorb these costs and to generate a profit, FMYR takes on
as many projects as possible. Factors that FMYR takes into
consideration before accepting a project are: 1) is the material (script) good
enough to attract talent, 2) whether talent can be obtained, and 3) whether
financing can be arranged.
FMYR’s
evaluation of return on investment is a two-phase process. In the first phase we
evaluate the project against the resources that we have available to determine
if we can arrange for talent, directors and/and or production and/or
distribution financing. Once a suitable project is identified, our decision on
participation in that project is based our ability to recover projected costs,
including our option on the project, development costs and our producer fees. We
generally seek to obtain producers fees and a net profit participation that we
believe will provide ten times the cost of our option on the project and our
related development costs. Although our target return on the investment is high,
we believe that it is necessary because it helps cover the cost of closed or
abandoned projects.
-40-
Family
Room Entertainment Corporation
September
30, 2008
The recurring cash commitments of FMYR at
September 30, 2008 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future
annual debt maturities (including the convertible notes net of
discount):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
Ending
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
$
|
2,340,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
$
|
2,340,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable and accrued liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
|
|
|
|
|
|
$
|
43,669
|
|
Accrued
Interest on convertible debt
|
|
|
|
|
|
|
|
256,950
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
$
|
300,619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future
annual minimum lease payments under operating leases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period
Ending
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
28,800
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
$
|
28,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
fixed recurring monthly average selling, general and administrative
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries,
consultants and benefits
|
|
|
|
|
|
$
|
12,000
|
|
Rent
|
|
|
|
|
|
|
3,200
|
|
Parking
|
|
|
|
|
|
|
500
|
|
Telephone
and communications
|
|
|
|
|
|
|
7,000
|
|
Directors,
officers and corporate insurance
|
|
|
|
|
|
|
1,000
|
|
Accounting
and auditing
|
|
|
|
|
|
|
7,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
$
|
30,700
|
|
-41-
Family
Room Entertainment Corporation
September
30, 2008
Estimated Future Cash
Requirements
FMYR’s
estimate of net cash requirements for overhead for the next twelve months
subsequent to September 30, 2008, is approximately $35,000 (including the above
monthly fixed cost estimate of $30,700) per month for a twelve month total of
$420,000. The estimate of cash in flow (net of film cost and fees)
from operations for that time period from projects currently in place is
estimated to be approximately $500,000. We are unable to estimate beyond this
twelve month period because we are currently in negotiations on several
projects.
FMYR has
financed operations through the sale of common stock and through financing from
financial institutions. In order to sustain operations in the near term, it is
anticipated that motion pictures produced by FMYR will be entirely financed
through outside sources.
FMYR'S
future capital requirements will depend on numerous factors, including the
profitability of our film projects and our ability to control
costs. We cannot for certain claim that our current assets along with
financing from outside will be sufficient to meet our operating expenses and
capital expenditures to the successful commercialization of our existing and
future film projects. We will need to seek outside capital in order
to continue as a going concern. In addition, we cannot predict when and if any
additional capital contributions may be needed and we may need to seek one or
more substantial new investors. New investors could cause substantial dilution
to existing stockholders
Going
Concern
As shown
in the accompanying financial statements, the Company has incurred recurring
losses from operations, and as of September 30, 2008, its total liabilities
exceeded its total assets by $
$
3,886,570
. These
factors raise substantial doubt about the Company’s ability to continue as a
going concern. Management has instituted a cost reduction program
that included a reduction in staffing, general overhead and related fringe costs
and has instituted more efficient management techniques. In 2007, the
Company relocated its offices in order to reduce rental costs as well moved
again to smaller reduced offices in 2008 to substantially reduce its rental
costs. In addition, the Company has movie projects in various stages
of development, which should generate additional cash flow over the next several
months. Additionally, the Company has been able to obtain additional
capital through the issuance of debt or equity. The Company has an
ongoing requirement for additional capital investment, and historically
management has been able to obtain additional financing to meet its working
capital needs. The accompanying financial statements do not include
any adjustments that might be necessary if the Company is unable to continue as
a going concern.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
Not
Applicable.
-42-
Family
Room Entertainment Corporation
September
30, 2008
ITEM 4(A)
- CONTROLS AND PROCEDURES
The Chief
Executive Officer and Chief Financial Officer (the principal executive
officer and principal financial officer, respectively) of the Company have
concluded, based on their evaluation as of September30, 2008, that the
design and operation of the Company's "disclosure controls and procedures" (as
defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended
("Exchange Act")) are not effective to ensure that information required to be
disclosed in the reports filed or submitted by the Company under the Exchange
Act is accumulated, recorded, processed, summarized and reported to the
management, including the Chief Executive Officer and Chief Financial
Officer, as appropriate to allow timely decisions regarding whether or not
disclosure is required.
During
the quarter ended September 30, 2008, there were no changes in the internal
controls of the Company over financial reporting (as defined in Rule 13a-15(f)
under the Exchange Act) that have materially affected, or are reasonably likely
to materially affect, the internal controls of the Company over financial
reporting.
ITEM
4(A)T – INTERNAL CONTROL OVER FINANCIAL REPORTING
(a) The
Company’s management is responsible for establishing and maintaining adequate
internal control over financial reporting (as defined in Rule 13a-15(f) under
the Securities Exchange Act of 1934, as amended). Management conducted an
evaluation of the effectiveness of the Company’s internal control over financial
reporting based on the criteria set forth in Internal Control - Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). Based on this evaluation, management has concluded that the
Company’s internal control over financial reporting was not effective as
of September 30, 2008. See the discussion under Item 4(A)
above.
(b) This
quarterly report does not include an attestation report of the company’s
registered public accounting firm regarding internal control over financial
reporting. Management’s report was not subject to attestation by the company’s
registered public accounting firm pursuant to temporary rules of the Securities
and Exchange Commission that permit the company to provide only management’s
report in its annual report filed on Form 10KSB.
(c) There
were no changes in the Company's internal controls over financial reporting,
known to the chief executive officer or the chief financial officer that
occurred during the period covered by this report that has materially affected,
or is reasonably likely to materially affect, the Company's internal control
over financial reporting.
PART
II. OTHER INFORMATION
Item 1. Legal Proceedings
None
Item
2. CHANGES IN SECURITIES AND USE OF PROCEEDS
For the three months ended September
30, 3008 issued 1,113,333 shares for services and compensation
-43-
Family
Room Entertainment Corporation
September
30, 2008
Item
3. DEFAULTS UPON SENIOR SECURITIES
None
Item
4. SUBMISSION OF MATTERS OF A VOTE TO SECURITY HOLDERS
Item
5. OTHER INFORMATION
None
Item
6. EXHIBITS AND REPORTS ON FORM 8-K:
(a) Exhibits
31.1
|
Certification
of the Chief Executive Officer pursuant to Rule 13a-14(a)(Section 302 of
the Sarbanes-Oxley Act of 2002)
|
31.2
|
Certification
of the Chief Financial Officer pursuant to Rule 13a-14(a)( Section 302 of
the Sarbanes-Oxley Act of 2002)
|
32.1
|
Certification
of the Chief Executive Officer pursuant to 18 U.S.C.ss.1350 (Section 906
of the Sarbanes-Oxley Act of 2002)
|
32.2
|
Certification
of the Chief Financial Officer pursuant to 18 U.S.C.ss.1350 (Section 906
of the Sarbanes-Oxley Act of 2002)
|
-44-
Family
Room Entertainment Corporation
September
30, 2008
SIGNATURES
Pursuant to the requirements of Section
13 or 15(d) 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.
/s/
George Furla
Director,
Chief Executive
Officer, November
19, 2008
George
Furla
President and Chief Accounting Officer
/s
/ Randall
Emmett
Director,
Chief Operating
Officer
November 19, 2008
Randall
Emmett &
Assistant Secretary
/s/ Anthony
Caltaldo
Director November
19, 2008
Anthony
Cataldo
/s
/
Stanley
Tepper
Acting
Executive VP Finance &
Accounting November
19, 2008
Stanley
Tepper
& Chief Financial Officer
Family Room Entertainment (CE) (USOTC:FMYR)
Historical Stock Chart
From Apr 2024 to May 2024
Family Room Entertainment (CE) (USOTC:FMYR)
Historical Stock Chart
From May 2023 to May 2024