UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2011
¨ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission file number 000-24970
ALL-AMERICAN SPORTPARK, INC .
(Exact name of registrant as specified in its charter)
Nevada | 88-0203976 |
(State or other jurisdiction of incorporation or organization) | (I. R. S. Employer Identification No. ) |
6730 South Las Vegas Boulevard
Las Vegas, NV 89119
(Address of principal executive offices)
(702) 798-7777
(Registrants telephone number, including area code)
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. Yesx No¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes¨ 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 ¨ | Accelerated filer ¨ |
Non-accelerated filer ¨ (Do not check if a smaller reporting company) | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes Nox
The number of shares of Common Stock, $ 0.001 par value, outstanding on May 10, 2011 was 4,522,123 shares.
ALL-AMERICAN SPORTPARK, INC. | ||
FORM 10-Q | ||
INDEX | ||
Page | ||
Number | ||
PART I: | FINANCIAL INFORMATION | |
Item 1. | Condensed Consolidated Financial Statements | |
Condensed Consolidated Balance Sheets at March 31, 2011 (Unaudited) and December 31, 2010, |
||
1 | ||
Condensed Consolidated Statements of Operations For the Three Months Ended March 31, 2011 and 2010 (Unaudited) |
||
3 | ||
Condensed Consolidated Statements of Cash Flows For the Three Months Ended March 31, 2011 and 2010 (Unaudited) |
||
4 | ||
Notes to Condensed Consolidated Financial Statements (Unaudited) | 5 | |
Item 2. | Managements Discussion and Analysis of Financial Condition And Results of Operations |
|
12 | ||
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 19 |
Item 4. | Controls and Procedures | 20 |
PART II: | OTHER INFORMATION | 21 |
Item 1. | Legal Proceedings | 21 |
Item 1A. | Risk Factors | 21 |
Item 2. | Changes in Securities | 21 |
Item 3. | Defaults Upon Senior Securities | 21 |
Item 4. | (Removed and Reserved) | 21 |
Item 5. | Other Information | 21 |
Item 6. | Exhibits | 21 |
SIGNATURES | 22 |
PART 1 FINANCIAL INFORMATION ITEM 1 FINANCIAL STATEMENTS ALL-AMERICAN SPORTPARK, INC. CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
March 31, 2011 |
December 31, 2010 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 44,253 | $ | 10,647 | |||
Accounts receivable | 6,401 | 6,421 | |||||
Prepaid expenses and other | 20,516 | 12,650 | |||||
Total current assets | 71,170 | 29,718 | |||||
Property and equipment, net of accumulated depreciation of $663,775 and $698,343, respectively |
|||||||
706,438 | 729,754 | ||||||
Total Assets | |||||||
$ | 777,608 | $ | 759,472 | ||||
Liabilities and Stockholders' (Deficit) | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 158,692 | $ | 198,664 | |||
Current portion of notes payable related parties | 4,091,052 | 4,093,177 | |||||
Current portion due to related parties | 1,377,445 | 1,231,696 | |||||
Current portion of capital lease obligation | 23,763 | 22,415 | |||||
Accrued interest payable - related party | 4,243,019 | 4,140,745 | |||||
Total current liabilities | 9,893,971 | 9,686,697 | |||||
Long-term liabilities: | |||||||
Long-term portion of capital lease obligation | 51,482 | 58,349 | |||||
Deferred rent liability | 696,145 | 695,048 | |||||
Total long-term liabilities | 747,627 | 753,397 | |||||
Stockholders' (deficit): | |||||||
Preferred stock, Series "B", $0.001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of March 31, 2011 and December 31, 2010, respectively |
|||||||
- | - | ||||||
Common stock, $0.001 par value, 50,000,000 shares authorized. 4,522,123 shares issued and outstanding as of March 31, 2011 and December 31, 2010, respectively |
4,522 | 4,522 | |||||
Additional paid-in capital | 14,387,972 | 14,387,972 | |||||
Accumulated (deficit) | (24,467,274 | ) | (24,282,617 | ) | |||
Total All-American SportPark, Inc. stockholders' (deficit) | (10,074,780 | ) | (9,890,123 | ) |
1
Noncontrolling interest in net assets of subsidiary | 210,790 | 209,501 | |||||
Total stockholders' deficit | (9,863,990 | ) | (9,680,622 | ) | |||
Total Liabilities and Stockholders' (Deficit) | $ | 777,608 | $ | 759,472 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
ALL-AMERICAN SPORTPARK, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
For the Three Months Ending | |||||||
March 31, 2011 | |||||||
2011 | 2010 | ||||||
Revenue | $ | 449,973 | $ | 489,024 | |||
Revenue - related party | 39,312 | 39,312 | |||||
Total revenue | 489,285 | 528,336 | |||||
Cost of revenue | 193,162 | 158,815 | |||||
Gross profit | 296,123 | 369,521 | |||||
Expenses: | |||||||
General and administrative expenses | 329,930 | 423,333 | |||||
Depreciation and amortization | 26,121 | 15,443 | |||||
Total expenses | 356,051 | 438,776 | |||||
Loss from operations | (59,928 | ) | (69,255 | ) | |||
Other income (expense): | |||||||
Interest expense | (123,293 | ) | (111,320 | ) | |||
Other income (expense) | (147 | ) | - | ||||
Total other income (expense) | (123,440 | ) | (111,320 | ||||
Net loss before provision for income tax | (183,368 | ) | (180,575 | ) | |||
Provision for income tax expense | - | - | |||||
Net (loss) | $ | (183,368 | ) | $ | (180,575 | ) | |
Net income attributable to noncontrolling interest | 1,289 | 4,659 | |||||
Net (loss) attributable to All-American Sport Park, Inc. | $ | (184,657 | ) | $ | (185,234 | ) | |
Net (loss) per share-basic and fully diluted | $ | (0.04 | ) | $ | (0.05 | ) | |
Weighted average number of common shares outstanding - basic and fully diluted |
|||||||
4,522,123 | 3,570,000 |
The accompanying notes are an integral part of these condensed consolidated financial statements
3
ALL-AMERICAN SPORTPARK, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Three Months Ending March 31, | |||||||
2011 | 2010 | ||||||
Cash flows from operating activities | |||||||
Net (loss) | $ | (183,368 | ) | $ | (180,575 | ) | |
Adjustments to reconcile net (loss) to | |||||||
net cash (used) in operating activities: | |||||||
Depreciation expense | 26,121 | 15,443 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 20 | (17,481 | ) | ||||
Prepaid expenses and other | (7,866 | ) | 12,026 | ||||
Bank overdraft | - | - | |||||
Accounts payable and accrued expenses | (39,972 | ) | 36,955 | ||||
Deferred rent liability | 1,097 | 1,093 | |||||
Accrued interest payable - related party | 102,274 | 100,393 | |||||
Net cash (used) by operating activities | (101,694 | ) | (29,146 | ) | |||
Cash flows from investing activities | |||||||
Purchase of property and equipment | (2,805 | ) | (26,432 | ) | |||
Net cash used by operating activities | (2,805 | ) | (26,432 | ) | |||
Cash flows from financing activities | |||||||
Proceeds (payments) from related parties | 145,749 | (3,389 | ) | ||||
Payments on capital lease obligation | (5,519 | ) | (2,612 | ) | |||
Payments on notes payable - related party | (2,124 | ) | (1,850 | ) | |||
Net cash provided (used) by financing activities | 138,105 | (7,851 | )) | ||||
Net increase (decrease) in cash | 33,605 | (63,429 | ) | ||||
Cash - beginning | 10,647 | 272,750 | |||||
Cash - ending | $ | 44,253 | $ | 209,322 | |||
Supplemental disclosures: | |||||||
Interest paid | $ | 140 | $ | 256 | |||
Income taxes paid | $ | - | $ | - | |||
Schedule of non-cash investing and financing activities | |||||||
Assumption of capital lease obligation | $ | - | $ | 99,000 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
ALL-AMERICAN SPORTPARK, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 Basis of presentation
The condensed consolidated interim financial statements included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by All-American SportPark, Inc. (the Company), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.
These statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information contained therein. It is suggested that these consolidated interim financial statements be read in conjunction with the consolidated financial statements of the Company for the year ended December 31, 2010 and notes thereto included in the Company's Form 10-K. The Company follows the same accounting policies in the preparation of consolidated interim reports.
Results of operations for the interim periods may not be indicative of annual results.
Certain reclassifications have been made in prior periods financial statements to conform to classifications used in the current period.
Note 2 Going concern
As of March 31, 2011, we had an accumulated deficit of $24,467,274. In addition, the Companys current liabilities exceed its current assets by $9,822,801 as of March 31, 2011. These conditions have raised substantial doubt about the Company's ability to continue as a going concern. Although our recent growth has greatly improved cash flows, we nonetheless need to obtain additional financing to fund payment of obligations and to provide working capital for operations. Management is seeking additional financing, and is now looking for a merger or acquisition candidate. It is managements objective to review the acquisition of interests in various business opportunities, which in their opinion will provide a profit to the Company. Management believes these efforts will generate sufficient cash flows from future operations to pay the Company's obligations and working capital needs. There is no assurance any of these transactions will occur. The financial statements do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amount and classification of liabilities that might result should the Company be unable to continue as a going concern.
5
Note 3 Recent accounting Policies
In January 2010, the FASB issued ASU No. 2010-06 regarding fair value measurements and disclosures and improvement in the disclosure about fair value measurements. This ASU requires additional disclosures regarding significant transfers in and out of Levels 1 and 2 of fair value measurements, including a description of the reasons for the transfers. Further, this ASU requires additional disclosures for the activity in Level 3 fair value measurements, requiring presentation of information about purchases, sales, issuances, and settlements in the reconciliation for fair value measurements. This ASU is effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. The adoption of this ASU did not have a material impact on our consolidated financial statements.
In July 2010, the FASB issued ASU No. 2010-20, Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses. This ASU amends FASB Accounting Standards Codification Topic 310, Receivables, improving the disclosures that an entity provides about the credit quality of its receivables and the related allowance for credit losses. As a result of these amendments, an entity is required to separate, by segment or class of financing receivables, certain disclosures and provide certain new disclosures receivables and related credit losses. This ASU is effective for interim and annual reporting periods ending on or after December 15, 2010. The adoption did not have a material effect on our consolidated financial statements.
On December 21, 2010, the FASB issued Accounting Standards Update (ASU) 2010-29, which impacts any public entity that enters into business combinations that are material on an individual or aggregate basis. This ASU provides that if a public entity presents comparative financial statements, the entity should disclose revenues and earnings of the combined entity as if the business that occurred had occurred at the beginning of the prior annual period when preparing current and prior year reporting. The guidance also requires that a narrative description regarding the nature and amount of material that is nonrecurring, be included in reporting revenues and earnings. This guidance is effective for business combinations consummated in periods beginning after December 15, 2010. The adoption of this guidance did not have a material impact on our consolidated financial statements.
Note 4 Noncontrolling interest
Noncontrolling interest represents the minority stockholders proportionate share of the equity of AAGC. At March 31, 2011, we owned 51% of AAGCs capital stock, representing voting control and a majority interest. Our controlling ownership interest requires that AAGCs operations be included in the Condensed Consolidated Financial Statements contained herein. The 49% equity interest that is not owned by us is shown as Noncontrolling interest in consolidated subsidiary in the Condensed Consolidated Statements of Operations and Condensed Consolidated Balance Sheets. As of March 31, 2011, St. Andrews Golf Shop, our minority interest partner and a related party (see Note 6) held a $17,571 interest in the net asset value of our subsidiary AAGC and a $193,219 interest in the net income from operations of AAGC.
6
Note 5 Related party transactions
Due to related parties
The Companys employees provide administrative/accounting support for (a) three golf retail stores, one of which is named Saint Andrews Golf Shop ("SAGS") and the other two are Las Vegas Golf and Tennis ("District Store") and the Las Vegas Golf and Tennis Superstore (Westside), owned by the Company's President and his brother, and (c) Sports Entertainment Enterprises, Inc. until February 2005. One of the SAGS stores is the retail tenant in the CGC.
Administrative/accounting payroll and employee benefits expenses are allocated based on an annual review of the personnel time expended for each entity. Amounts allocated to these related parties by the Company approximated $20,648 and $20,500 for the three months ended March 31, 2011 and 2010, respectively. The Company records this allocation by reducing the related expenses and allocating them to the related parties.
In addition to the administrative/accounting support provided by the Company to the above stores, the Company received funding for operations from these and various other stores owned by the Companys President, his brother, and Chairman. These funds helped pay for office supplies, phone charges, postages, and salaries. The net amount due to these stores totaled $1,377,445 and $1,231,696 as of March 31, 2011 and December 31, 2010, respectively. The amounts are non-interest bearing and due out of available cash flows of the Company. Additionally, the Company has the right to offset the administrative/accounting support against the funds received from these stores.
7
Notes and Interest Payable to Related Parties:
The Company has various notes and interest payable to the following entities as of March 31, 2011 and December 31, 2010, respectively:
2011 | 2010 | ||||
Various notes payable to the Paradise Store bearing 10% per annum and due on demand |
|||||
$ | 3,200,149 | $ | 3,200,149 | ||
Note payable to BE Holdings 1, LLC, owned by the chairman of the board, bearing 10% per annum and due on demand |
|||||
100,000 | 100,000 | ||||
Various notes payable to SAGS, bearing 10% per annum and due on demand |
|||||
630,846 | 630, 846 | ||||
Various notes payable to the District Store, bearing 10% per annum and due on demand |
|||||
85,000 | 85,000 | ||||
Note payable to BE, III bearing 10% per annum And due on demand |
|||||
75,000 | 75,000 | ||||
Note payable to SAGS for phone system, payable in monthly payments of $457 through 2011 |
|||||
57 | 2,182 | ||||
Total | $ | 4,091,052 | $ | 4,093,177 |
All maturities of related party notes payable and the related accrued interest payable as of March 30, 2010 are due and payable upon demand. At March 31, 2011, the Company has no loans or other obligations with restrictive debt or similar covenants.
On June 15, 2009, the Company entered into a Stock Transfer Agreement with St. Andrews Golf, Ltd. a Nevada limited liability company, which is wholly-owned by Ronald Boreta, our chief executive officer and John Boreta, a principal shareholder of the Company. Pursuant to this agreement, we agreed to transfer a 49% interest in our wholly owned subsidiary, AAGC as a partial principal payment in the amount of $600,000 on the Companys outstanding loan due to St. Andrews Golf Shop, Ltd. In March 2009, the Company engaged the services of an independent third party business valuation firm, Houlihan Valuation Advisors, to determine the fair value of the business and the corresponding minority interest. Based on the Minority Value Estimate presented in connection with this appraisal, which included valuations utilizing the income, market and transaction approaches in its valuation methodology, the fair value of a 49% interest totaled $ 600,000.
As of March 31, 2011 and December 31, 2010, accrued interest payable - related parties related to the notes payable related parties totaled $4,243,019 and $4,140,745, respectively.
8
Lease to SAGS
The Company subleases space in the clubhouse to SAGS. Base rent includes $13,104 per month through July 2012 with a 5% increase for each of two 5-year options to extend in July 2012 and July 2017. For the three months ended March 31, 2011 and 2010, the Company recognized rental income totaling $39,312 and $39,312 respectively.
Note 7 Commitments
Lease agreements
The land underlying the CGC is leased under an operating lease that expires in 2012 and has two five-year renewal options. In March 2006, the Company exercised the first of two options, extending the lease to 2018. Also, the lease has a provision for contingent rent to be paid by AAGC upon reaching certain levels of gross revenues. The Company recognizes the minimum rental expense on a straight-line basis over the term of the lease, which includes the two five year renewal options.
At March 31, 2011, minimum future lease payments under non-cancelable operating leases are as follows:
2011 | $ | 361,255 | |
2012 | 529,840 | ||
2013 | 529,840 | ||
2014 | 529,840 | ||
2015 | 529,840 | ||
Thereafter | 3,805,219 | ||
$ | 6,285,834 |
Total rent expense for this operating lease was $121,515 and $121,515 for the three months ended March 31, 2011 and 2010.
9
Capital Lease
The company entered into a capital lease for new Club Car gas powered golf carts. The lease is 47 months in length and started on March 1, 2010. The company realizes $2,620 a month in interest expense related to the lease.
The following is a schedule by year of future principal payments required under this lease agreement.
2011 | $ | 17,560 | |
2012 | 25,941 | ||
2013 | 29,157 | ||
2014 | 2,587 | ||
$ | 75,245 |
Accumulated depreciation for the Capital Lease as of March 31, 2011 and December 31, 2010 is $27,383 and $15,623respectively.
Customer Agreement
On June 19, 2009, the Company entered into a Customer Agreement with Callaway Golf Company (Callaway) and St. Andrews Golf Shop, Ltd. (SAGS) through our majority owned subsidiary AAGC. Pursuant to this agreement, AAGC shall expend an amount equal to or exceeding $250,000 for marketing and promotion of Callaway for a period of approximately three and one half years with an automatic extension to December 31, 2018 unless written notice of termination is received by November 2013. Additionally, pursuant to the Customer Agreement AAGC has expended amounts to improve both its range facility as well as the golfing center. These improvements include Callaway Golf® branding elements. Callaway agreed to provide funding and resources in the minimum amount of $2,750,000 to be allocated as follows: 1) $750,000 towards operating expenses of AAGC; 2) $750,000 towards facility improvements for both AAGC and St. Andrews Golf Shop; 3) $500,000 in range landing area improvements of AAGC and 4) three payments each of $250,000 for annual advertising expenses paid by AAGC, which will be repaid in golf merchandise to SAGS. AAGC will then be reimbursed by SAGS for AAGCs expenditures in advertising as incurred. Due to the fact that SAGS is a related party, the Company is also considered a customer of Callaway as it relates to the Customer Agreement. As a result, we recognized the contributions from Callaway as follows:
10
The annual payments for advertising began in 2010 and will continue as long as Callaway, AAGC and SAGS agree to maintain the agreement through the term of the Customer Agreement in December 2018. Such contributions from Callaway of up to $250,000 annually will be recorded as a reduction of the Companys costs for the related advertising. Additionally, the contributions are to be paid to SAGS in the form of golf related products. SAGS will then reimburse AAGC in monies as the related golf products are received. During the three ending March 30, 2011 and 2010, SAGS reimbursed AAGC $66,001 and $0, respectively.
Note 8 Stockholders' deficit
We are authorized to issue 5,000,000 shares of $0.001 par value preferred stock and 10,000,000 shares of $0.001 par value common stock.
Preferred stock
As of March 31, 2011, we had no preferred shares issued and outstanding.
Common stock
As of March 31, 2011, we had 4,522,123 shares of our $0.001 par value common stock issued and outstanding. We had no new issuances during the period ended March 31, 2011.
Note 9 Subsequent events
Upon our evaluation of events and transactions that have occurred subsequent to the balance sheet date, we have determined that there are no additional material events which have occurred after the balance sheet date that would be deemed significant or require recognition or additional disclosure.
11
ITEM 2. MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS .
Forward-Looking Statements
This document contains forward-looking statements. All statements other than statements of historical fact are forward-looking statements for purposes of federal and state securities laws, including, but not limited to, any projections of earnings, revenue or other financial items; any statements of the plans, strategies and objections of management for future operations; any statements concerning proposed new services or developments; any statements regarding future economic conditions or performance; any statements or belief; and any statements of assumptions underlying any of the foregoing.
Forward-looking statements may include the words may, could, estimate, intend, continue, believe, expect or anticipate or other similar words. These forward-looking statements present our estimates and assumptions only as of the date of this report. Accordingly, readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the dates on which they are made. We do not undertake to update forward-looking statements to reflect the impact of circumstances or events that arise after the dates they are made. You should, however, consult further disclosures we make in future filings of our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
Although we believe that the expectations reflected in any of our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and inherent risks and uncertainties. The factors affecting these risks and uncertainties include, but are not limited to:
Overview of Current Operations
On June 19, 2009, the Company entered into a Customer Agreement with Callaway Golf Company (Callaway) and St. Andrews Golf Shop, Ltd. (SAGS) through our majority owned subsidiary AAGC. Pursuant to this agreement, AAGC shall expend an amount equal to or exceeding $250,000 for marketing and promotion of Callaway for a period of approximately three and one half years with an automatic extension to December 31, 2018 unless written notice
12
of termination is received by November 2013. Additionally, pursuant to the Customer Agreement AAGC has expended amounts to improve both its range facility as well as the golfing center. These improvements include Callaway Golf® branding elements. Callaway agreed to provide funding and resources in the minimum amount of $2,750,000 to be allocated as follows: 1) $750,000 towards operating expenses of AAGC; 2) $750,000 towards facility improvements for both AAGC and St. Andrews Golf Shop; 3) $500,000 in range landing area improvements of AAGC and 4) three payments each of $250,000 for annual advertising expenses paid by AAGC, which will be repaid in golf merchandise to SAGS. AAGC will then be reimbursed by SAGS for AAGCs expenditures in advertising as incurred. Due to the fact that SAGS is a related party, the Company is also considered a customer of Callaway as it relates to the Customer Agreement. As a result, we recognized the contributions from Callaway as follows:
The annual payments for advertising began in 2010 and will continue as long as Callaway, AAGC and SAGS agree to maintain the agreement through the term of the Customer Agreement in December 2018. Such contributions from Callaway of up to $250,000 annually will be recorded as a reduction of the Companys costs for the related advertising. Additionally, the contributions are to be paid to SAGS in the form of golf related products. SAGS will then reimburse AAGC in the form of monies as the as the related golf products are received.
On January 25, 2011, The 305 Group leased the restaurant lease at the Callaway Golf Center. They have renamed the restaurant The Upper Deck Grill and Sports Lounge. The tenant remodeled the entire restaurant space and opened to the public on April 28, 2011. They now offer fresh made foods for the restaurant and bar. The tenant will pay $4,000 a month in rent increasing by 4% each month and potential percentage rent could be paid if the tenant's sales reach certain levels.
13
Results of Operations for the three months ended March 30, 2011 and 2010 compared.
The following tables summarize selected items from the statement of operations for the three months ended March 30, 2011 compared to the three months ended March 30, 2010.
INCOME: | ||||||||||||
For the three months ended March 30, |
||||||||||||
Increase (Decrease) | ||||||||||||
2011 | 2010 | $ | % | |||||||||
Revenue | $ | 449,973 | $ | 489,024 | (39,051 | ) | (7.99 | )% | ||||
Revenue Related Party | 39,312 | 39,312 | - | - | ||||||||
Cost of Sales | 193,162 | 158,815 | 34,347 | 21.63 | % | |||||||
Gross Profit | $ | 296,123 | $ | 369,521 | $ | (73,398 | ) | (19.86 | )% | |||
Gross Profit Percentage of Sales | 61% | 70% | ||||||||||
Revenue
Our revenue for the three months ended March 31, 2011 was $449,973 compared to revenue of $489,024 in the three months ended March 31, 2010, a decrease of $39,051, or 7.99% from the same three-month period in the previous year. Revenues were slightly down during the first quarter of the year due to a drop in rounds of golf and a very cold first month of the year. Additionally, we have been participating in a Groupon® advertising program that offered customers discounted play at the CGC which could be used over a six-month period. However, the revenue from the sales of these packages is deferred until the end of the promotion. The November 11, 2010 promotion ends May 11, 2011 and the January 27, 2011 promotion will end on July 27, 2011. Our expected revenue from these two promotions will be approximately $35,000.
Revenue from a related party was $39,312 for each of the three months ended March 31, 2011 and 2010..
Cost of sales/Gross profit percentage of sales
Cost of sales currently consists mainly of payroll and benefits expenses of AAGC staff, and operating supplies. Our cost of sales for the three months ended March 31, 2011 was $193,162, an increase of $34,347, or 21.63% from $158,815 for the same three month period ending March 31, 2010. Our costs increased in the first quarter of 2011 due to the commissions paid to Groupon® for participation in their promotions.
Gross profit as a percentage of sales decreased from 70% for the three months ended March 31, 2010 to 66% for the three months ended March 31, 2011. The reduction in the gross profit percentage was primarily due to the Groupon® commissions that we incurred for advertising in 2011.
14
EXPENSES: | |||||||||||||
For the Three Months Ending March 31, |
|||||||||||||
Increase (Decrease) | |||||||||||||
2011 | 2010 | ||||||||||||
Amount | Amount | $ | % | ||||||||||
Expenses: | |||||||||||||
General and administrative expenses | 329,930 | 423,333 | (93,403 | ) | (22.06 | )% | |||||||
Depreciation and amortization | 26,121 | 15,443 | 10,678 | 69.14 | % | ||||||||
Total expenses | 356,051 | 438,776 | (82,725 | ) | (18.85 | )% | |||||||
Net operating (loss) | (59,928 | ) | (69,255 | ) | 9,327 | 13.47 | % | ||||||
Other income (expense): | |||||||||||||
Interest expense | (123,293 | ) | (111,320 | ) | (11,973 | ) | (10.76 | )% | |||||
Other income (expense) | (147 | ) | - | (147 | ) | (100 | )% | ||||||
Total other income (expense) | (123,440 | ) | (111,320 | ) | (12,120 | ) | (10.89 | )% | |||||
Net (loss) | (183,368 | ) | (180,575 | ) | (2,793 | ) | (1.55 | )% | |||||
Net income attributable to noncontrolling interest |
|||||||||||||
$ | 1,289 | $ | 4,659 | (3,370 | ) | 72.33 | % | ||||||
Net (loss) attributable to All- American Sport Park, Inc. |
|||||||||||||
(184,657 | ) | (185,234 | ) | 577 | 0.31 | % | |||||||
Net (loss) per share basic and fully diluted |
|||||||||||||
$ | (0.04 | ) | $ | (0.05 | ) |
15
General and Administrative Expenses
General and administrative expenses for the three months ended March 31, 2011 were $329,930, a decrease of $93,403 or 22.06%, from $423,333 for the three months ended March 31, 2010. Although the overall expenses related to AAGC are down, the cost of maintaining a public company remain steady, with public company expenses being approximately $50,000 a year. AAGCs expenses were down this year due to a cut in spending across the board. Although fixed expenses remain steady, the general expenses with flexibility were all down over the prior three month period.
Depreciation expense
Depreciation and amortization expenses for the three months ended March 31, 2011 were $26,121, an increase of $10,678, or 69.14%, from $15,443 for the three months ended March 31, 2010. The increase was a result of the addition of several fixed assets in February and March 2010 which have resulted in an overall increase to depreciation since that time.
Total expenses
Our overall operating expenses decreased with expenses totaling $356,051 for the three months ended March 31, 2011 compared to $438,776 for the three months ended March 31, 2010. The decrease in total expenses was $82,725 or 18.85% and was due to the fact that we made a payment in January 2010 for the contract services of our former landscaping company. Those services are now handled in-house resulting in savings of approximately $34,000 a month.
Loss from operations
We had a net loss from operations in the amount of $59,928 for the three months ended March 31, 2011 versus a net loss from operations of $69,255 for the three months ended March 31, 2010 a decrease of $9,327 or $13.47%. This decreased net loss was primarily due to deferred income from this quarter that will be realized second quarter 2011.
Interest Expense
Our interest expense increased 10.76% from $111,320 for the three months ended March 31, 2010 to $123,293 for the three months ended March 31, 2011. The increase of our interest expense is directly related to of the notes held by related parties
Net Loss
Our net loss for the three months ended March 31, 2011 was $183,368 (before noncontrolling interest) as compared with net loss of $180,575 for the same period in 2010. This is an increase of $2,793 or 1.55% over the same period in 2010.
Further, the net income attributable to noncontrolling interest for the first quarter of 2011 was $1,289 as compared to $4,659 for the same period in 2010. That combined with the net loss
16
makes the net loss attributable to All-American Sport Park $184,657 for 2011 a decrease of $577 over 2010 or .31%.
Liquidity and Capital Resources
A critical component of our operating plan impacting our continued existence is the ability to obtain additional capital through additional equity and/or debt financing. We do not anticipate generating sufficient positive internal operating cash flow until such time as we can deliver our product to market, complete additional financial service company acquisitions, and generate substantial revenues, which may take the next few years to fully realize. In the event we cannot obtain the necessary financing, we may have to cease or significantly curtail our operations. This would materially impact our ability to continue operations.
The following table summarizes our current assets, liabilities, and working capital at March 31, 2011 compared to December 31, 2010.
March 31, 2011 |
December 31, 2010 |
Increase / (Decrease) | |||||||||||
$ | % | ||||||||||||
Current Assets | $ | 71,170 | $ | 29,718 | 41,452 | 139.48 | % | ||||||
Current Liabilities | 9,893,371 | 9,680,622 | (212,749 | ) | 2.20 | % | |||||||
Working Capital Deficit | $ | (9,822,201 | ) | $ | (9,656,904 | ) | (165,297 | ) | 1.71 | % |
Internal and External Sources of Liquidity
Cash Flow. Since inception, we have primarily financed our cash flow requirements through related party debt transactions. If that source of funding is eliminated it may have a material, adverse effect on our operations. We are currently operating at a loss but with positive cash flow because of deferring related party payables and interest payments. Though this has allowed us to currently minimize the deferral of our payables, we continue to depend on this source of financing. Should we lose our ability to defer those payables, without a return to profitability, our cash resources will be limited.
Satisfaction of our cash obligations for the next 12 months.
As of March 31, 2011, our cash balance was $44,253. Our plan for satisfying our cash requirements for the next twelve months is by relying less on-related party financing and using the funds available through our Callaway Golf agreement to help with any cash flow deficiencies. Because we have not anticipated generating sufficient amounts of positive cash flow to meet our working capital requirements, we have secured a customer agreement with Callaway Golf that will add additional capital to help fund our operations.
Given our operating history, predictions of future operating results are difficult to make. Thus, our prospects must be considered in light of the risks, expenses and difficulties frequently encountered by companies in their various stages of commercial viability. Such risks include, but
17
are not limited to, an evolving business model and the management of growth. To address these risks we, among other things, plan to continue to modify our business plan, implement and execute our marketing strategy, develop and upgrade our facilities in a response to our competitors developments.
Going Concern
The financial statements included in this filing have been prepared in conformity with generally accepted accounting principles that contemplate the continuance of the Company as a going concern. Management intends to use borrowings and security sales to mitigate the effects of its cash position, however no assurance can be given that debt or equity financing, if and when required will be available. The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets and classification of liabilities that might be necessary should the Company be unable to continue existence.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results or operations, liquidity, capital expenditures or capital resources that is material to investors.
Critical Accounting Policies and Estimates
Stock-based Compensation: In accordance with accounting standards concerning Stock-based Compensation, the company accounts for all compensation related to stock, options or warrants using a fair value based method in which compensation cost is measured at the grant date based on the value of the award and is recognized over the service period. The Company uses the Black-Scholes pricing model to calculate the fair market value of options and warrants issued to both employees and non-employees. Stock issued for compensation is valued on the date of the related agreement and using the market price of the stock.
Related party transactions: In accordance with accounting standards concerning related party transactions, there now are established requirements for related party disclosures and the policy provides guidance for the disclosures of transactions between related parties.
Subsequent events: In accordance with accounting standards concerning subsequent events, states that a company is not required to disclose the date through with subsequent events have been evaluated. The adoption of this ASU did not have a material impact on our consolidated financial statements.
18
Recent Accounting Developments
The FASB Accounting Standards Codification is the single official source of authoritative, nongovernmental, U.S. GAAP, in addition to guidance issued by the Securities and Exchange Commission. This codification is designed to simplify U.S. GAAP into a single, topically ordered structure.
In January 2010, the FASB issued ASU No. 2010-06 regarding fair value measurements and disclosures and improvement in the disclosure about fair value measurements. This ASU requires additional disclosures regarding significant transfers in and out of Levels 1 and 2 of fair value measurements, including a description of the reasons for the transfers. Further, this ASU requires additional disclosures for the activity in Level 3 fair value measurements, requiring presentation of information about purchases, sales, issuances, and settlements in the reconciliation for fair value measurements. This ASU is effective for fiscal years beginning after December 15, 2010, and for interim periods within those fiscal years. We are currently evaluating the impact of this ASU; however, we do not expect the adoption of this ASU to have a material impact on our consolidated financial statements.
In July 2010, the FASB issued ASU No. 2010-20, Receivables (Topic 310): Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses. This ASU amends FASB Accounting Standards Codification Topic 310, Receivables, improving the disclosures that an entity provides about the credit quality of its receivables and the related allowance for credit losses. As a result of these amendments, an entity is required to separate, by segment or class of financing receivables, certain disclosures and provide certain new disclosures receivables and related credit losses. This ASU is effective for interim and annual reporting periods ending on or after December 15, 2010. The adoption of this ASU did not have a material effect on our consolidated financial statements.
On December 21, 2010, the FASB issued ASU 2010-29, which impacts any public entity that enters into business combinations that are material on an individual or aggregate basis. This ASU provides that if a public entity presents comparative financial statements, the entity should disclose revenues and earnings of the combined entity as if the business that occurred had occurred at the beginning of the prior annual period when preparing current and prior year reporting. The guidance also requires that a narrative description regarding the nature and amount of material that is nonrecurring, be included in reporting revenues and earnings. This guidance is effective for business combinations consummated in periods beginning after December 15, 2010. We do not believe the adoption of this guidance will have a material impact on our consolidated financial statements.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not applicable.
19
ITEM 4. CONTROLS AND PROCEDURES .
Evaluation of Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to the Companys management, including its Chief Executive Officer and Principal Financial Officer to allow timely decisions regarding required financial disclosure.
As of the end of the period covered by this report, the Companys management carried out an evaluation, under the supervision of and with the participation of the Chief Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15 and 15d-15 under the Exchange Act). Based upon that evaluation, the Companys Chief Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report, to provide reasonable assurance that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, completely and accurately, within the time periods specified in SEC rules and forms because a transaction was not properly recorded in order for the Companys financial statements to be prepared in accordance with generally accepted accounting principles, as discussed below .
Changes in Internal Control over Financial Reporting
There were no changes in internal control over financial reporting that occurred during the first quarter of the fiscal year covered by this report that have materially affected, or are reasonably likely to affect, the Companys internal control over financial reporting.
20
PART II--OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS .
There are no legal proceedings in which the Company is involved at this time.
ITEM 1A. RISK FACTORS .
Not required.
ITEM 2. UNREGISTERED S ALES OF EQUITY SECURITIES AND USE OF PROCEEDS .
We did not have any unregistered sales of equity securities during the quarter ended March 31, 2011 that have not been reported in a Current Report on Form 8-K.
Issuer Purchases of Equity Securities
We did not repurchase any of our equity securities during the quarter ended March 31, 2011.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES .
None.
ITEM 4. (REMOVED AND RESERVED)
ITEM 5. OTHER INFORMATION .
None.
ITEM 6. EXHIBITS.
Incorporated by reference | ||||||
Exhibit | Filed | Period | Exhibit | Filing | ||
Number | Exhibit description | herewith | Form | ending | No. | date |
31.1 | Certification of Chief Executive and Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
X | ||||
32.1 | Certification of Chief Executive and Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
X | ||||
21
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ALL-AMERICAN SPORTPARK, INC.
(Registrant)
Date: May 12, 2011 | By: | /s/ Ronald Boreta |
Ronald Boreta, President, Chief Executive Officer, and Treasurer (On behalf of the Registrant and as Principal Financial Officer) | ||
22