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.
 
 
 






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
    


-45-

Family Room Entertainment (CE) (USOTC:FMYR)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Family Room Entertainment (CE) Charts.
Family Room Entertainment (CE) (USOTC:FMYR)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Family Room Entertainment (CE) Charts.