UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 8-K/A

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported) March 15, 2011


FULLCIRCLE REGISTRY, INC. 

 (Exact name of registrant as specified in its charter)

 

 

Nevada

333-51918

87-0653761

(State or other jurisdiction

(Commission

(IRS Employer

of incorporation)

File Number)

Identification No.)

 

 

161 Alpine Drive, Shelbyville, Kentucky

40065

(Address of principal executive offices)

(Zip Code)

 

 

 

 

 (Registrant's telephone number, including area code) (502) 410-4500

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

      .   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


      .   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


      .   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


      .   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





 

This amendment relates to the filing of the required financial statements under Item 9.01 of Form 8-K in connection with a significant acquisition related to Indiana operations of CIA Theatres, LLC, reported under Item 2.01 on Form 8-K, for the event occurring on December 28, 2010, and filed on January 3, 2011.

 

 

ITEM 9.01.    Financial Statements and Exhibits.


(a)

Financial statements of businesses acquired.


The following financial statements of The Indiana Operations of CIA Theatres, LLC for the nine months ended September 30, 2010 and year ended December 31, 2009, are included as exhibits hereto:


Report of Independent Auditor

Balance Sheets

Statements of Operations

Statements of Changes in Members’ Equity(Deficit)

Statements of Cash Flows

Notes to Financial Statements


(b)

Pro forma financial information .


The following unaudited proforma consolidated financial statements for the period ended September 30, 2010 and year ended December 31, 2009, are included as exhibits hereto:

 

Unaudited Pro forma Consolidated Balance Sheets

Unaudited Pro forma Consolidated Statements of Operations

Notes to Unaudited Pro Forma Consolidated Financial Information


 




SIGNATURES

 

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

 


Date: March 15, 2011

By: /s/ Norman L. Frohreich

       Chief Financial Officer






Independent Auditors’ Report




To the Members of

The Indiana Operations of CIA Theaters, LLC

Indianapolis, IN


We have audited the accompanying balance sheets of the Indiana operations of CIA Theaters, LLC as of September 30, 2010 and December 31, 2009, and the related statements of operations, members’ equity (deficit), and cash flows for the nine months and year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.


We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.


In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Indiana operations of CIA Theaters, LLC as of September 30, 2010 and December 31, 2009, and the results of its operations and cash flows for the nine months and year then ended in conformity with accounting principles generally accepted in the United States of America.



/s/ Rodefer Moss & Co, PLLC



New Albany, Indiana

March 14, 2011




1






THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Balance Sheets

September 30, 2010 and December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

2010

 

2009

ASSETS

 

 

 

 

Current Assets

 

 

 

 

Cash and cash equivalents

$

   58,684

$

  81,634

Inventories

 

    3,200

 

   3,419

Note receivable, related party

 

  -   

 

 27,794

Prepaid expenses

 

    4,979

 

   1,057

 

 

 

 

 

Total current assets

 

  66,863

 

   113,904

 

 

 

 

 

Property and Equipment

 

 

 

 

Land

 

    568,679

 

   568,679

Building

 

 3,612,264

 

    3,612,264

Improvements

 

  81,882

 

 81,882

Equipment

 

    943,451

 

   943,451

 

 

 

 

 

 

 

 5,206,276

 

    5,206,276

 

 

 

 

 

Less accumulated depreciation

 

   (456,801)

 

  (314,219)

 

 

 

 

 

Property and equipment, net

 

 4,749,475

 

    4,892,057

 

 

 

 

 

Other Assets

 

 

 

 

Loan origination fees, net

 

  11,970

 

 12,367

 

 

 

 

 

Total other assets

 

  11,970

 

 12,367

 

 

 

 

 

Total assets

$

   4,828,308

$

 5,018,328





See notes to financial statements.


2






 

 

September 30,

 

December 31,

 

 

 2010

 

2009

LIABILITIES AND MEMBERS’ EQUITY (DEFICIT)

 

 

 

 

Current Liabilities

 

 

 

 

Accounts payable

$

  37,114

$

 64,378

Accrued property taxes

 

    162,594

 

   146,611

Other accrued expenses

 

  68,167

 

 70,429

Note payable, due within one year

 

    112,000

 

   104,000

 

 

 

 

 

Total current liabilities

 

    379,875

 

   385,418

 

 

 

 

 

Note payable, due after one year

 

 4,962,318

 

    5,046,566

 

 

 

 

 

Total liabilities

 

 5,342,193

 

    5,431,984

 

 

 

 

 

Members’ Equity (Deficit)

 

   (513,885)

 

  (413,656)

 

 

 

 

 

Total liabilities and members’ equity (deficit)

$

  4,828,308

$

  5,018,328






See notes to financial statements.


3






THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Statements of Operations

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

2010

 

2009

 

 

 

 

 

Revenues

 

 

 

 

Admissions

$

   682,133

$

   697,671

Concessions and other

 

  259,092

 

  364,288

Rent income

 

  102,555

 

  129,315

 

 

 

 

 

Total revenues

 

   1,043,780

 

   1,191,274

 

 

 

 

 

Operating Expenses

 

 

 

 

Other theatre operating costs

 

  468,924

 

  530,439

Film exhibition costs

 

  370,234

 

  373,970

Depreciation and amortization

 

  142,980

 

  190,406

Concession costs

 

    54,471

 

    79,128

Management fee expense

 

    15,400

 

    69,457

 

 

 

 

 

Total operating expenses

 

   1,052,009

 

   1,243,400

 

 

 

 

 

Income (loss) from operations

 

    (8,229)

 

  (52,126)

 

 

 

 

 

Other Income (Expense)

 

 

 

 

Interest expense

 

    (234,294)

 

    (315,965)

 

 

 

 

 

Total other income (expense)

 

    (234,294)

 

    (315,965)

 

 

 

 

 

Net income (loss)

$

 (242,523)

$

  (368,091)




See notes to financial statements.


4






THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Statements of Changes in Members’ Equity (Deficit)

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances at December 31, 2008

$

  (284,565)

 

 

 

Net income (loss)

 

 (368,091)

 

 

 

Capital contributions

 

  239,000

 

 

 

Balances at December 31, 2009

 

 (413,656)

 

 

 

Net income (loss)

 

 (242,523)

 

 

 

Capital contributions

 

  142,294

 

 

 

Balances at September 30, 2010

$

  (513,885)






See notes to financial statements.


5






THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Statements of Cash Flows

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

2010

 

2009

 

 

 

 

 

Cash Flows From Operating Activities

 

 

 

 

 

 

 

 

 

Net Loss

$

 (242,523)

$

 (368,091)

Adjustments to reconcile net loss to net cash used by

 

 

 

 

  operating activities:

 

 

 

 

Depreciation and amortization

 

  142,980

 

  190,406

Changes in assets and liabilities:

 

 

 

 

Inventories

 

 219

 

   -   

Prepaid expenses

 

    (3,922)

 

    (1,057)

Accounts payable

 

  (27,265)

 

  (41,323)

Accrued property taxes

 

    15,983

 

    50,420

Other accrued expenses

 

    (2,262)

 

    (8,119)

 

 

 

 

 

Net cash flows from operating activities

 

    (116,790)

 

    (177,764)

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

Fixed assets purchased

 

   -   

 

    (4,700)

 

 

 

 

 

Net cash flows from investing activities

 

   -   

 

    (4,700)

 

 

 

 

 

Cash Flows From Financing Activities

 

 

 

 

 

 

 

 

 

Capital contributions

 

  142,294

 

  239,000

Note receivable, related party

 

    27,794

 

    26,195

Principal payments on note payable

 

  (76,248)

 

  (96,667)

 

 

 

 

 

Net cash flows from financing activities

 

    93,840

 

  168,528

 

 

 

 

 

Net change in cash and cash equivalents

 

  (22,950)

 

  (13,936)

 

 

 

 

 

Cash and cash equivalents at the beginning of the year

 

    81,634

 

    95,570

 

 

 

 

 

Cash and cash equivalents at the end of the year

$

  58,684

$

 81,634

 

 

 

 

 

Supplemental Disclosures

 

 

 

 

Cash interest paid

$

    234,451

$

   316,654





See notes to financial statements.


6



THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Notes to Financial Statements

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Basis of Presentation and Company Activities - The Indiana operations of CIA Theaters, LLC (CIA Indiana) operates a 14 theatre cinema located in Indianapolis, Indiana. CIA Indiana operates motion picture theatres which generate revenues principally through admissions and concessions sales. CIA Indiana owns the land and the building in which the theatre operates. Also included in the building is a Save-A-Lot grocery store from which CIA Indiana receives rent income.


Management’s Use of Estimates - The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes. Actual results could differ from those estimates.


Cash and Cash Equivalents - Cash is maintained in interest-bearing checking and sweep accounts which, at times may exceed the $250,000 coverage provided by the Federal Deposit Insurance Corporation (FDIC). CIA Indiana has not experienced any losses on such accounts and management believes CIA Indiana is not exposed to any significant risk on bank deposits.


For purposes of the statements of cash flows, CIA Indiana considers all highly liquid investments purchased with a maturity of three months or less to be cash equivalents.


Revenue Recognition - Admissions and concessions revenue is recognized at the point of sale for tickets and concessions. Sales taxes collected from customers are included in revenue and are recorded in accrued expenses in the accompanying balance sheets.


Film Exhibition Costs - Film exhibition costs vary according to box office admissions and are accrued based on CIA Indiana’s terms and agreements with movie distributors. The agreements usually provide for a decreasing percentage of box office admissions to be paid to the movie studio over the first few weeks of the movie’s run, subject to a floor for later weeks.


Inventories - Inventories consist primarily of concessions and theatre supplies and are stated at the lower of cost (first-in, first-out method) or market.


Fixed Assets - Fixed assets are carried at cost and are depreciated and amortized on the straight-line method over their estimated useful lives as follows:


Building

40 years

Leasehold improvements

10 - 15 years

Equipment

5 - 10 years


Depreciation and amortization expense for the nine months ended September 30, 2010 and the year ended   December 31, 2009 was $142,980 and $190,406, respectively. Maintenance and repairs are charged to expense as incurred.


Income Taxes - CIA Indiana does not incur income taxes; instead, its earnings are included in the members’ personal income tax returns and taxed depending on their personal tax situations. The financial statements, therefore, do not include a provision for income taxes.


Advertising - Advertising costs are expensed as incurred. Advertising expenses totaled $122 and $27,765 for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively.





7



THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Notes to Financial Statements

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (Continued)


Recent Accounting Pronouncements - In June 2009, the FASB issued SFAS No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles. SFAS No. 168 has become the single source of authoritative nongovernmental U.S. generally accepted accounting principles (GAAP), superseding existing FASB, American Institute of Certified Public Accountants, Emerging Issues Task Force, and related accounting literature. SFAS No. 168 reorganizes the thousands of GAAP pronouncements into roughly 90 accounting topics and displays them using a consistent structure. Also included is relevant Commission guidance organized using the same topical structure in separate sections. SFAS No. 168 was effective for financial statements issued for reporting periods that end after September 15, 2009. CIA Indiana adopted the provisions of this guidance as of October 1, 2009. The adoption did not have an impact on CIA Indiana’s financial position, cash flows or results of operations.


Subsequent Events - On December 31, 2010, the Indiana operations of CIA Theaters, LLC was purchased by FullCircle Entertainment, Inc., a wholly owned subsidiary of FullCircle Registry, Inc.


NOTE 2 - NOTE PAYABLE


CIA Indiana has a note payable, secured by substantially all of its assets, to First Federal Savings Bank that matures in May 2013. Interest is charged at 6%. The principal balance for the nine months ended September 30, 2010 and the year ended December 31, 2009 was $5,074,318 and $5,150,566, respectively.


Scheduled principal maturities of long-term debt are as follows:


Year Ending December 31,

 

 

2011

$

  113,000

2012

 

 120,000

2013

 

  4,813,115


The obligation is also guaranteed by CIA Indiana’s members.


NOTE 3 - LEASE AGREEMENTS


As lessee, CIA Indiana rents some of its equipment under a month-to-month operating lease from an entity of which one of the members is an owner. Rent expense under the lease was $11,234 for the nine months ended  September 30, 2010.


As lessor, CIA Indiana leases a portion of the real estate to Save-A-Lot grocery store. The rent income was $102,555 and $129,315 for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively.


Schedule of rent income obligations of Save-A-Lot to CIA Indiana are as follows:


Year Ending December 31,

 

 

2011

$

   136,740

2012

 

 136,740

2013

 

 136,740

2014

 

   79,765





8



THE INDIANA OPERATIONS OF CIA THEATERS, LLC

Notes to Financial Statements

Nine Months Ended September 30, 2010 and Year Ended December 31, 2009



NOTE 4 - RELATED PARTY TRANSACTIONS


There was a note receivable from one of the members of CIA Indiana in the amount of $27,794 for the year ended December 31, 2009 which was repaid during 2010.


CIA Indiana sources its labor force from an entity of which one of the members is an owner. Outside payroll services to this entity totaled $172,207 and $231,141 for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively.


CIA Indiana also paid management fees of $15,400 and $69,457 for the nine months ended September 30, 2010 and the year ended December 31, 2009, respectively, to two separate entities owned by members.











9






UNAUDITED PROFORMA CONSOLIDATED BALANCE SHEETS

September 30, 2010

 

 

FullCircle Registry, Inc.

 

CIA Theatres, LLC

 

Proforma Adjustments

Notes

 

Proforma as adjusted

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

  Cash and equivalents

$

   8,116

$

   58,684

$

    (58,684)

a

$

     8,116

  Inventories

 

    -   

 

   3,200

 

    (3,200)

a

 

 -   

  Notes receivable

 

    10,000

 

    -   

 

    -   

a

 

 10,000

  Prepaid expenses

 

    -   

 

   4,979

 

    (4,979)

a

 

 -   

 

 

    18,116

 

 66,863

 

  (66,863)

 

 

18,116

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

    -   

 

    4,749,475

 

  750,525

b

 

    5,500,000

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

 

 

 

  Customer database and software, net

 

  236,612

 

    -   

 

 

 

 

   236,612

  Loan origination fees, net

 

    -   

 

 11,970

 

  (11,970)

a

 

 -   

 

 

  236,612

 

 11,970

 

  (11,970)

 

 

   236,612

 

$

    254,728

  4,828,308

 $

    671,692

 

$

  5,754,728

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

  Accounts payable

$

  44,628

 

   37,114

$

    (37,114)

a

$

   44,628

  Accrued interest

 

  106,240

 

    -   

 

 

 

 

   106,240

  Accrued expenses

 

  1,206

 

   230,761

 

    (230,761)

a

 

   1,206

  Notes payable

 

    65,000

 

   112,000

 

 

 

 

   177,000

  Notes payable-related parties

 

  102,964

 

    -   

 

 

 

 

   102,964

 

 

  320,038

 

   379,875

 

    (267,875)

 

 

   432,038

Long-term liabilities

 

 

 

 

 

 

 

 

 

  Notes payable-related parties

 

    -   

 

    4,962,318

 

  (26,477)

c

 

    4,935,841

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit)

 

 

 

 

 

 

 

 

 

  Preferred stock

 

 310

 

    -   

 

 

 

 

  310

  Common stock

 

    91,105

 

    -   

 

  4,522

d

 

 95,627

  Additional paid in capital

 

   7,628,038

 

    -   

 

  447,637

d

 

    8,075,675

  Retained earning/accumulated deficit

 

  (7,784,763)

 

    -   

 

 

 

 

  (7,784,763)

  Member's equity (deficit)

 

    -   

 

 (513,885)

 

  513,885

e

 

 -   

 

 

   (65,310)

 

 (513,885)

 

  966,044

 

 

   386,849

 

$

    254,728

 $

  4,828,308

 $

    671,692

 

$

5,754,728


See accompanying notes to the unaudited proforma consolidated financial statements.



10






UNAUDITED PROFORMA CONSOLIDATED BALANCE SHEETS

December 31, 2009

 

 

FullCircle Registry, Inc.

 

CIA Theatres, LLC

 

Proforma Adjustments

Notes

 

Proforma as adjusted

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

  Cash and equivalents

$

    2,091

$

   81,634

$

    (81,634)

a

$

    2,091

  Inventories

 

    -   

 

   3,419

 

    (3,419)

a

 

    -   

  Notes receivable, related parties

 

    -   

 

 27,794

 

  (27,794)

a

 

    -   

  Prepaid expenses

 

    -   

 

   1,057

 

    (1,057)

a

 

    -   

 

 

  2,091

 

   113,904

 

    (113,904)

 

 

2,091

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

    -   

 

    4,892,057

 

 607,943

b

 

   5,500,000

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

 

 

 

  Customer database and software, net

 

  301,142

 

    -   

 

 

 

 

  301,142

  Loan origination fees, net

 

    -   

 

 12,367

 

  (12,367)

a

 

    -   

 

 

  301,142

 

 12,367

 

  (12,367)

 

 

  301,142

 

 

 

 

 

 

 

 

 

 

 

$

    303,233

 $

  5,018,328

$

  481,672

 

$

    5,803,233

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

  Accounts payable

$

  62,067

$

  64,378

$

    (64,378)

a

$

 62,067

  Accrued interest

 

    85,675

 

    -   

 

 

 

 

    85,675

  Accrued expenses

 

  2,292

 

   217,040

 

    (217,040)

a

 

  2,292

  Notes payable

 

    65,000

 

   104,000

 

 

 

 

  169,000

  Notes payable-related parties

 

  403,564

 

    -   

 

 

 

 

  403,564

 

 

  618,598

 

   385,418

 

    (281,418)

 

 

  722,598

 

 

 

 

 

 

 

 

 

 

Long-term liabilities

 

 

 

 

 

 

 

 

 

  Notes payable-related parties

 

    -   

 

    5,046,566

 

    (102,725)

c

 

   4,943,841

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit)

 

 

 

 

 

 

 

 

 

  Preferred stock

 

   10

 

    -   

 

 

 

 

   10

  Common stock

 

    84,996

 

    -   

 

 4,522

d

 

    89,518

  Additional paid in capital

 

   7,165,569

 

    -   

 

 447,637

d

 

   7,613,206

  Retained earning/accumulated deficit

 

  (7,565,940)

 

    -   

 

 

 

 

  (7,565,940)

  Member's equity (deficit)

 

    -   

 

 (413,656)

 

 413,656

e

 

    -   

 

 

 (315,365)

 

 (413,656)

 

 865,815

 

 

  136,794

 

 

 

 

 

 

 

 

 

 

 

$

    303,233

 $

  5,018,328

 $

   481,672

 

$

     5,803,233


See accompanying notes to the unaudited proforma consolidated financial statements.



11






UNAUDITED PROFORMA CONSOLIDATED STATEMENTS OF INCOME

Period ended September 30, 2010

 

 

FullCircle Registry, Inc.

 

CIA Theatres, LLC

 

Proforma Adjustments

Notes

 

Proforma as adjusted

 

 

 

 

 

 

 

 

 

 

Revenues

$

  928

$

     1,043,780

 

 

 

$

    1,044,708

 

 

 

 

 

 

 

 

 

 

Costs of sales

 

    160

 

   1,036,609

 

   20,000

f

 

  1,056,769

 

 

 

 

 

 

 

 

 

 

Gross profit (loss)

 

    768

 

  7,171

 

  (20,000)

 

 

  (12,061)

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

  Selling, general & administrative

 

 199,744

 

    15,400

 

 

 

 

 215,144

  Gain on settlement of debt

 

   -   

 

    -   

 

 

 

 

   -   

 Total operating expenses

 

 199,744

 

    15,400

 

   -   

 

 

 215,144

 

 

 

 

 

 

 

 

 

 

Operating loss

 

    (198,976)

 

 (8,229)

 

  (20,000)

 

 

    (227,205)

 

 

 

 

 

 

 

 

 

 

Miscellaneous income

 

    718

 

    -   

 

 

 

 

    718

Interest expense

 

  (20,565)

 

 (234,294)

 

 

 

 

    (254,859)

  

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

    (218,823)

 

 (242,523)

 

  (20,000)

 

 

    (481,346)

 

 

 

 

 

 

 

 

 

 

Income taxes

 

   -   

 

    -   

 

   -   

 

 

   -   

 

 

 

 

 

 

 

 

 

 

Net loss

$

 (218,823)

 $

  (242,523)

    (20,000)

 

$

  (481,346)

 

 

 

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

$

    (0.00)

 

 

 

 

 

$

    (0.01)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

    86,936,520

 

 

 

  4,521,588

 

 

    91,458,108



See accompanying notes to the unaudited proforma consolidated financial statements.



12






 

UNAUDITED PROFORMA CONSOLIDATED STATEMENTS OF INCOME

Year ended December 31, 2009

 

 

FullCircle Registry, Inc.

 

CIA Theatres, LLC

 

Proforma Adjustments

Notes

 

Proforma as adjusted

 

 

 

 

 

 

 

 

 

 

Revenues

$

   9,524

$

     1,191,274

 

 

 

$

   1,200,798

 

 

 

 

 

 

 

 

 

 

Costs of sales

 

    351

 

   1,173,943

 

   25,000

f

 

  1,199,294

 

 

 

 

 

 

 

 

 

 

Gross profit (loss)

 

 9,173

 

    17,331

 

  (25,000)

 

 

 1,504

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

  Selling, general & administrative

 

 216,027

 

    69,457

 

 

 

 

 285,484

  Gain on settlement of debt

 

  (57,206)

 

    -   

 

 

 

 

  (57,206)

 Total operating expenses

 

 158,821

 

    69,457

 

   -   

 

 

 228,278

 

 

 

 

 

 

 

 

 

 

Operating loss

 

    (149,648)

 

   (52,126)

 

  (25,000)

 

 

    (226,774)

 

 

 

 

 

 

 

 

 

 

Interest expense

 

  (39,219)

 

 (315,965)

 

 

 

 

    (355,184)

  

 

 

 

 

 

 

 

 

 

Net loss before income taxes

 

    (188,867)

 

 (368,091)

 

  (25,000)

 

 

    (581,958)

 

 

 

 

 

 

 

 

 

 

Income taxes

 

   -   

 

    -   

 

   -   

 

 

   -   

 

 

 

 

 

 

 

 

 

 

Net loss

$

 (188,867)

 $

  (368,091)

 $

    (25,000)

 

$

  (581,958)

 

 

 

 

 

 

 

 

 

 

Net basic and fully diluted loss per share

$

    (0.00)

 

 

 

 

 

$

    (0.01)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

    78,105,765

 

 

 

  4,521,588

 

 

    82,627,353



See accompanying notes to the unaudited proforma consolidated financial statements



13






UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION



The unaudited pro forma consolidated statements of income for the period ended September 30, 2010 and year ended December 31, 2009 give effect to FullCircle Registry, Inc.'s wholly-owned subsidiary (the Company) acquisition of certain assets of the Indiana Operations of CIA Theatres, LLC. (CIA Indiana) as if the acquisition of certain assets had been completed on January 1, 2010 and January 1, 2009, respectively.

 

The unaudited pro forma consolidated balance sheet as of September 30, 2010 and December 31, 2009, gives effect to the acquisition as if the transaction had occurred on September 30, 2010 and December 31, 2009, respectively.


The unaudited pro forma consolidated financial information should be read in conjunction with the Company's historical consolidated financial statements and accompanying notes included in the Company's periodic reports previously filed with the Securities and Exchange Commission, along with the historical financial statements included elsewhere in this Form 8-K/A. The unaudited pro forma consolidated financial information may not necessarily reflect the financial position or results of operations which would have been obtained if these transactions had been consummated on the dates indicated in the unaudited pro forma consolidated financial information.


The unaudited pro forma consolidated financial data are based on preliminary estimates and assumptions set forth in the notes to such information that we believe are reasonable. Pro forma adjustments are necessary to reflect the estimated purchase price and changes in our capital structure and to adjust amounts related to CIA Indiana’s assets and liabilities to a preliminary estimate of their fair values. Pro forma adjustments are also necessary to reflect the income tax effects related to the pro forma adjustments.


The pro forma adjustments and allocation of purchase price are preliminary and are based on management's estimates of the fair value of the assets acquired. The final purchase price allocation will be completed after asset valuations are finalized. This final valuation will be based on the actual assets of CIA Indiana that exist as of the date of the completion of the transaction. Any final adjustments may change the allocation of purchase price which could affect the fair value assigned to the assets and liabilities and could result in a change to the unaudited pro forma consolidated financial data. In addition, the impact of integration activities could cause material differences in the information presented.


The unaudited pro forma financial information is presented for informational purposes only and is based on certain assumptions that we believe are reasonable and does not purport to represent our financial condition or our results of operations had the business combination occurred on or as of the dates noted above nor is the financial information necessarily indicative of future consolidated financial position or results of operations.



14






NOTES TO UNAUDITED PRO FORMA CONSOLIDATED

FINANCIAL INFORMATION



NOTE 1 - BASIS OF PRESENTATION


The accompanying unaudited pro forma consolidated financial information is presented on a basis consistent with the Company's historical consolidated financial statements. The Company acquired certain assets of CIA Indiana which represents substantially all of the assets related to the Indiana operations of CIA Theatres.  Assets and liabilities of CIA Indiana not acquired by the Company have been eliminated in pro-forma adjustments as further described below.



NOTE 2 - PURCHASE PRICE

Purchase Price Summary

For purposes of the pro forma financial information, the following table presents the components of the purchase price consideration.


Common stock

$

452,159

Notes payable assumed

 

5,047,841

 

$

5,500,000


Purchase Price Allocation

The following represents the preliminary allocation of the purchase price to the acquired assets of CIA Indiana and is for illustrative purposes only.  The allocation is preliminary and is based on CIA Indiana’s assets as of
the respective balance sheet date.


Land

$

660,000

Facilities and equipment

 

4,840,000

Property and equipment

$

5,500,000



NOTE 3 - PRO FORMA ADJUSTMENTS

The following pro forma adjustments are reflected in the accompanying unaudited pro forma consolidated financial information:


a)

To remove assets and liabilities of CIA Indiana not acquired or assumed by the Company.

b)

To adjust the value of property and equipment of CIA Indiana acquired by the Company.

c)

To adjust value of borrowings assumed by the Company in the acquisition.

d)

To record the common stock granted by the Company as consideration in the acquisition

e)

To eliminate the members’ equity section of the sellers' balance sheet.

f)

Reflects adjustment to historical depreciation for estimated depreciation on facilities and equipment acquired.



NOTE 4 - ADDITIONAL INFORMATION

The pro forma adjustments reflected in the accompanying unaudited pro forma financial information and outlined in Note 3 reflect only those required by and permissible under the rules and regulations of the U.S. Securities and Exchange Commission.

 



15