SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-QSB (Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 2005 OR [ ] TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE ACT OF 1934 From the transition period from ____________ to ___________. Commission File Number 0-22236 SKREEM ENTERTAINMENT CORPORATION (Exact name of small business issuer as specified in its charter) Delaware 33-0565710 (State or other jurisdiction of (IRS Employer Identification No.) incorporation or organization) 11637 Orpington Street, Orlando, Florida 32817 (Address of principal executive offices) (407) 207-0400 (Issuer's telephone number) N/A (Former name, former address and former fiscal year, if changed since last report) Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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: Yes |X| No |_| Class Shares Outstanding Date Common, $.001 par value 23,107,856 June 30, 2005 TABLE OF CONTENTS SKREEM ENTERTAINMENT CORPORATION Part I. Financial Information Item 1. Consolidated Financial Statements Unaudited Consolidated Condensed Balance Sheet - June 30, 2005 3 Unaudited Consolidated Condensed Statements of Operations for the three months ended June 30, 2005 and 2004 and for the period from inception, August 19, 1999, to June 30, 2005 4 Unaudited Consolidated Condensed Statements of Cash Flows for the three months ended June 30, 2005 and 2004 and for the period from inception, August 19, 1999, to June 5 30, 2005 Unaudited Consolidated Condensed Statement of Changes in Shareholders' Deficit for the period from inception, August 19, 1999, to June 30, 2005 6 Notes to the Unaudited Consolidated Financial Statements 8 Item 2. Management's Discussion and Analysis or Plan of Operation 10 Item 3. Controls and Procedures 12 Part II. Other Information Item 1. Legal Proceedings 12 Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 12 Item 3. Defaults Upon Senior Securities 12 Item 4. Submission of Matters to a Vote of Security Holders 12 Item 5. Other Information 12 Item 6. Exhibits 12 Signatures 14 Certifications 14 SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) UNAUDITED CONSOLIDATED CONDENSED BALANCE SHEET June 30, 2005 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- ASSETS Current assets: Cash and Cash equivalents $ 14,720 Prepaid expenses and deposits 34,059 --------------- --------------- Total current assets 48,779 Property and equipment, net 8,979 --------------- --------------- Total assets $ 57,758 =============== =============== LIABILITIES AND SHAREHOLDERS' DEFICIT Current liabilities: Accounts payable and accrued liabilities $ 144,585 Related party payable 9,254 Deferred revenue 19,337 Accrued interest - shareholder and affiliates 114,901 Notes payable - shareholder 1,064,000 Notes payable - affiliates 933,620 Notes payable - other 100,000 --------------- --------------- Total current liabilities 2,385,697 --------------- --------------- Shareholders' equity: Preferred shares - $0.001 par value; 1,000,000 authorized, no shares issued or outstanding - Common shares - $0.001 par value; 50,000,000 authorized; 23,107,856 shares issued and outstanding 23,108 Additional paid - in capital 1,860,823 Losses accumulated in the development stage (4,211,870) --------------- --------------- Total shareholders' equity (2,327,939) --------------- --------------- Total liabilities and shareholders' equity $ 57,758 =============== =============== The accompanying notes are an integral part of these consolidated condensed financial statements 3 SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS For the Three Months Ended June 30, 2005 and 2004 and for the Period From Inception, August 19, 1999, to June 30, 2005 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Three Months Ended Inception to ------------------------------------------- ------------------------------------------- June 30, June 30, June 30, 2005 2004 2005 -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- Revenues $ 22,759 $ - $ 146,547 Expenses Operating (362,823) (238,172) (2,773,686) General and administrative (106,166) (93,550) (1,104,987) Impairment of loan receivable - - (130,000) -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- Total expenses (468,989) (331,722) (4,008,673) -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- Loss from operations (446,230) (331,722) (3,862,126) Interest expense (36,507) (10,989) (349,744) -------------------- -------------------- -------------------- -------------------- -------------------- -------------------- Net loss $ (482,737) $ (342,711) $ (4,211,870) ==================== ==================== ==================== ==================== ==================== ==================== Weighted Average Shares Outstanding - basic and diluted 23,107,856 26,244,100 ==================== ==================== ==================== ==================== Loss Per Share - basic and diluted $ (0.02) $ (0.01) ==================== ==================== ==================== ==================== The accompanying notes are an integral part of these consolidated condensed financial statements SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) UNAUDITED CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT For the period from inception, August 19, 1999, to June 30, 2005 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Losses Accumulated Additional During the Common Stock Paid-In Development ------------------------------- ------------------------------- Shares Amount Capital Stage Total ---------------- ------------ ----------------- ----------------- ------------------ ---------------- ------------ ----------------- ----------------- ------------------ Balance at Inception, August 19,1999 - $ - $ - $ - $ - Issuance of common stock 20,000 20 - - 20 Net loss - - - (84,021) (84,021) ---------------- ------------ ----------------- ----------------- ------------------ Balance at December 31, 1999 20,000 20 - (84,021) (84,001) Net loss - - - (230,879) (230,879) ---------------- ------------ ----------------- ----------------- ------------------ Balance at December 31, 2000 20,000 20 - (314,900) (314,880) Net loss - - - (494,816) (494,816) ---------------- ------------ ----------------- ----------------- ------------------ Balance at December 31, 2001 20,000 20 - (809,716) (809,696) Net loss - - - (384,590) (384,590) ---------------- ------------ ----------------- ----------------- ------------------ Balance at December 31, 2002 20,000 20 - (1,194,306) (1,194,286) Reclassification of debt to equity 43,000 43 1,581,940 1,581,983 Net loss - - - (736,364) (736,364) ---------------- ------------ ----------------- ----------------- ------------------ Balance at December 31, 2003 63,000 63 1,581,940 (1,930,670) (348,667) Effect of issuance of common stock and recapitalization in a reverse acquisition transaction 25,943,925 25,944 (25,944) - - Net loss - - - (205,994) (205,994) ---------------- ------------ ----------------- ----------------- ------------------ Balance at March 31, 2004 26,006,925 $ 26,007 $ 1,555,996 $ (2,136,664) $ (554,661) ================ ============ ================= ================= ================== The accompanying notes are an integral part of these unaudited consolidated condensed financial statements. SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) UNAUDITED CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS' DEFICIT For the period from inception, August 19, 1999, to June 30, 2005 Losses Accumulated Additional During the Common Stock Paid-In Development ------------------------------- ------------------------------- Shares Amount Capital Stage Total ---------------- ------------ ----------------- ----------------- ------------------ ---------------- ------------ ----------------- ----------------- ------------------ Balance at March 31, 2004 26,006,925 $ 26,007 $ 1,555,996 $ (2,136,664) $ (554,661) Proceeds from issuance of common stock 603,856 604 301,324 - 301,928 Cancellation of shares (3,502,925) (3,503) 3,503 - - Net loss - - - (1,592,469) (1,592,469) ---------------- ------------ ----------------- ----------------- ------------------ Balance at March 31, 2005 23,107,856 23,108 1,860,823 (3,729,133) (1,845,202) Net loss - - - (482,737) (482,737) ---------------- ------------ ----------------- ----------------- ------------------ Balance at June 30, 2005 23,107,856 $ 23,108 $ 1,860,823 $ (4,211,870) $ (2,327,939) ================ ============ ================= ================= ================== The accompanying notes are an integral part of these unaudited consolidated condensed financial statements. SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) UNAUDITED CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS For the Three Months Ended June 30, 2005 and 2004 and for the Period From Inception, August 19, 1999, to June 30, 2005 -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- Three Months Ended Inception to --------------------------------------- --------------------------------------- June 30, June 30, June 30, 2005 2004 2005 ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Cash Flows from Operating Activities: Net loss $ (482,737) $ (342,711) $ (4,211,870) Adjustments to reconcile net loss to net cash used by operating activities: Depreciation expense 892 1,271 41,772 Impairment of loan receivable - - 130,000 Accrued interest converted to equity - - 208,405 Expenses paid by shareholder and affiliate 35,000 - 88,026 Changes in operating assets and liabilities: Decrease in accounts receivable 114,257 - - Increase in prepaid expenses and deposits 1,557 - (34,038) Increase (decrease) in accounts payable and accrued liabilities 80,538 (6,231) 153,838 Increase in interest payable to affiliates 30,008 10,989 114,881 (Decrease) increase in deferred revenue (15,990) - 19,338 ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Net cash used by operating activities (236,475) (336,682) (3,489,648) ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Cash Flows From Investing Activities Payments for purchase of property and equipment - - (50,751) Loan receivable - - (130,000) ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Net cash provided by investing activities - - (180,751) ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Cash Flows From Financing Activities Proceeds from issuance of common stock - 266,828 301,928 Proceeds from notes payable - other - - 365,000 Proceeds from notes payable - shareholder 184,000 195,000 1,064,000 Proceeds from notes payable - affiliate 15,000 - 2,439,191 Principal paymets on notes payable - other - - (265,000) Principal paymets on notes payable - shareholder - - (140,000) Principal paymets on notes payable - affiliate - (65,000) (80,000) ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Net cash used by financing activities 199,000 396,828 3,685,119 ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Net increase (decrease) in cash and cash equivalents (37,475) 60,146 14,720 Cash and cash equivalents, beginning of period 52,195 2,915 - ------------------ ------------------ ------------------ ------------------ ------------------ ------------------ Cash and cash equivalents, end of period $ 14,720 $ 63,061 $ 14,720 ================== ================== ================== ================== ================== ================== The accompanying notes are an integral part of these unaudited consolidated condensed financial statements SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -------------------------------------------------------------------------------- Note 1 - BASIS OF PRESENTATION The accompanying unaudited consolidated condensed financial statements of Skreem Entertainment Corporation have been prepared in accordance with accounting principles generally accepted in the United States of America for interim inancial information and with the instructions to Form 10QSB and Item 310(b) of Regulation S-B. They do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments, consisting only of normal recurring adjustments, considered necessary for a fair presentation, have been included in the accompanying unaudited consolidated financial statements. Operating results for the periods presented are not necessarily indicative of the results that may be expected for the full year. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes, which are included as part of consolidated financial statements as of March 31, 2005 included in the Company's Form 10KSB. Note 2 - ACCOUNTING POLICY FOR REVENUE RECOGNITION Revenue is recognized in accordance with Staff Accounting Bulletin No. 104 (SAB 104) when persuasive evidence of an arrangement exists, the price to the buyer is fixed or determinable; delivery has occurred or services have been rendered or the license period has begun; and collect ability is reasonably assured. Revenue from the distribution of recordings under license and distribution agreements is recognized as earned under the criteria established by Statement of Financial Accounting Standard No 50. Revenue is generally recognized when the Company receives an "accounting" of recordings sold with payment from the licensee. In the event the Company has not received an "accounting" from the licensee and if the Company has information related to the licensed use of recordings that would result in the revenue being fixed and determinable, and collection is reasonably assured, then revenue is recognized in the periods in which the license revenue is earned. Minimum guarantees (advances) received from licensees are recorded as deferred revenue and are amortized over the performance period, which is generally the period covered by the agreement. Note 3 - NOTES PAYABLE Shareholder During the quarter ended June 30, 2005, Jeffrey D. Martin, a major stockholder loaned the Company $219,000. The note is payable on demand and bears interest at the rate of 8% per annum. Interest on this note begins to accrue on July 1, 2005. Affiliates During the quarter ended June 30, 2005, the company borrowed $15,000 from Am-Pac Investments. The note is payable on demand and bears interest at a rate of 8% per annum. Interest on this note begins to accrue on July 1, 2005. Am-Pac Investments is 100% owned by Jeffrey D. Martin, a major shareholder of the company. SKREEM ENTERTAINMENT CORPORATION (A DEVELOPMENT STAGE COMPANY) NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -------------------------------------------------------------------------------- Note 4 - GOING CONCERN The accompanying consolidated condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company sustained losses of $ 482,737 for the quarter ended June 30, 2005. The Company had an accumulated deficit of $4,211,870 at June 30, 2005. These factors raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The Company is highly dependent on its ability to continue to obtain investment capital and loans from a major shareholder and an affiliate in order to fund the current and planned operating levels. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. The Company's continuation as a going concern is dependent upon its ability to continue receiving investment capital from a shareholder and an affiliate and obtaining loans to complete promotion of the Company's artists, continue production of music and achieve a level of success that will enable it to sustain its operations. No assurance can be given that the Company will be successful in these efforts. Note 5 - BUSINESS MANAGEMENT AGREEMENT On June 14, 2005, the Company entered into a business management agreement with Mr. Andy Lai for services performed in certain countries in Asia and shall continue in perpetuity until written notice of termination is given by either party. Mr. Lai shall act as Business Manager and services shall include contract negotiations, securing recordings distribution, arranging live performances and tours, securing of sponsorships, as well as other business activities that are necessary for the advancement of the artists that are represented by the Company. The Company agrees to compensate Mr. Lai ten percent (10%) of the net revenues collected as a direct result of his negotiations in Asia and should the Company through its own resources enter into a recording or distribution agreement with a major company and the agreement includes certain countries in Asia, Mr. Lai shall be compensated five percent (5%) of the net revenues resulting from said agreement. The Company has not recorded any transactions related to this agreement. Note 6 - DISTRIBUTION AGREEMENT During April 2005, the Company entered into a 5.5 year Distribution and Service Agreement with Cheyenne Records GMbH (Cheyenne). The agreement grants Cheyenne certain exclusive rights to distribute and sell recordings of the artist "Pat Moe" in Germany, Switzerland and Austria. Cheyenne shall receive a distribution and service fee of 30% to 36% of all net receipts (gross receipts less Value Added Tax of approximately 16%). In addition, Cheyenne will perform certain services including booking commercial concerts and concert tours, securing personal appearances of "Pat Moe", securing advertising, endorsements, and related activities of "Pat Moe" and music publishing /sub publishing throughout the territory. In consideration for these services, except music publishing/sub publishing, Cheyenne shall receive 15-30% of all net receipts. The Company/Cheyenne shall split music publishing revenues on a 75%/25% basis. The Company has not recorded any revenue related to this agreement. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION Plan of Operation The Company plans to continue operations by developing current acts into successful music performing and recording acts. The Company currently is actively promoting two acts, "3rd Wish" and "Pat Moe". These two acts will tour, perform, make public appearances, and continue to record as opportunities are located. The Company is uncertain as to when these acts may enter the U.S. market. As of March 31 2005, neither of the Company's acts have received gold records for album sales. The countries in which the Company is currently promoting its acts are as follows: Pat Moe 3rd Wish -------- ---------- Germany, Switzerland, Austria Germany, Switzerland and Austria UK, Eire, Australia, New Zealand, France Andorra, Monaco, Belgium, Russia, Azerbaijan, Armenia, Georgia, Moldova Kazakstan, Krygyzstan, Tajikistan, Uzbekistan, Turkmenistan, Ukraine, Republic of Belarus, Lithuania, Latvia, Estonia, Israel, Portugal The Company's cash balance is insufficie nt to satisfy the Company's cash requirements for the next 12 months. The Company believes it can satisfy it's cash requirements for 6 months with current cash and receivables. The Company is dependent on continued receipt of revenues and will need outside funding from the sale of shares or debt financing in order to continue operations beyond that. The Company does not anticipate acquiring any significant equipment during the next twelve months. The Company does not anticipate any significant changes in the number of employees in the next twelve months. The Company has two full time employees. The Company has entered into various license agreements that grant certain exclusive rights to sell and distribute certain recordings by "3rd Wish". Approximately 95% of the Company's revenue for the years ended March 31, 2005 came from the Cheyenne Records agreement. The remaining contracts represent, individually, less than 1% of revenue. The table below sets forth the parties, material terms, and territories covered by these license agreements: Party(Licensee) Territories Cheyenne Records Germany, Switzerland and Austria Our agreement with Cheyenne Records provide that Cheyenne will market and sell 3rd Wish's recordings for a period of 5 years beginning in March 2004. Cheyenne will retain approximately 25% to 45% of revenue from distribution and sales and the Company will pay the costs of production. The term of the contract is 5.5 years from May 2004. Three 8 Music Limited UK, Eire Our agreement with Three 8 provides that they will receive royalties from 3rd Wish's first three singles released. Royalties are 19% on record sales and 50% on third party licensing. The term of the contract is 15 years from October 2004. Shock Records Pty Ltd Australia, New Zealand Our agreement with Shock Records provides for royalties of 18-22% on album sales and 50% to Shock for third party licensing. The term of the contract is approximately 5 years from January 2005. NRJ Music France, Andorra, Monaco, Belgium Our agreement with NRJ provides for royalties of 13-22% for record sales. The Company will bear the costs of production, the term is 5 years from January 2005. 10 Megaliner Records Russia, Azerbaijan, Armenia, Georgia, Moldova, Kazakstan, Kyrgyzstan, Tajikistan, Uzbekistan, Turkmenistan, Ukraine, Republic of Belarus, Lithuania, Latvia, Estonia Our agreement with Megaliner provides Megaliner with 20% of income from record sales and 60% of third party licensing and broadcasting revenue. The term is three years. NMC Music Ltd. Israel NMC will receive royalties of approximately 18% of all record sales. The contract expires in December 2009. Vidisco Portugal Vidisco will receive a royalty of approximately 18% of all record sales. The contract expires in January of 2010. Revenue is recognized in accordance with Staff Accounting Bulleting No. 104 (SAB 104) when persuasive evidence of an arrangement exists, the price to the buyer is fixed or determinable; delivery had occurred or services have been rendered or the license period has begun; and collect ability is reasonably assured. Revenue from the distribution of recordings under license and distribution agreements is recognized as earned under the criteria established by Statement of Financial Accounting Standard No. 50. Revenue is generally recognized when the Company receives an "accounting" of recordings sold with payment from the licensee. In the event the Company has not received an "accounting" from the licensee and if the Company has information related to the licensed use of recordings that would result in the revenue being fixed and determinable, and collection is reasonably assured, then revenue is recognized in the periods in which the license revenue is earned. Minimum guarantees (advances) received from licensees are recorded as deferred revenue and are amortized over the performance period, which is generally the period covered by the agreement. Results of Operations for the Three Months Ended June 30, 2005 as Compared to the Three Months Ended June 30, 2004 Revenues - The Company recorded revenue of $22,759 for the three months ended June 30, 2005. The revenue for this period consists of earnings from licensing agreements to distribute 3rd Wish's music. There was no revenue during the three months ended June 30, 2004. Operating expenses - Operating expenses for the three months ended June 30, 2005 were $362,823, an increase of $124,651 or 52% from the $238,172 for the corresponding period ended June 30, 2004. The increase is primarily due to tour expenses of $41,777 that were not incurred for the three months ended June 30, 2004, an additional artist and an increase in travel and support for artist in Germany of approximately $126,000, an increase in Website fees of $9,741, which were offset by an overall decrease in music production and promotion costs of approximately $56,000. General and Administrative Expenses - General and administrative expenses increased by $12,616 or 13% to $106,166 for the three months ended June 30, 2005 from $93,550 for the corresponding period ended June 30, 2004. This increase is primarily attributable to an increase in legal and accounting fees of $7,477 and an overall increase in other general and administrative expenses of $5,139. Interest Expense - Interest expense increased by $25,518 or 232.21% to $36,507 for the three months ended June 30, 2005 from $10,989 for the corresponding period of the prior year. This increase is attributable to having additional debt outstanding during the three months ended June 30, 2005. Liquidity and Capital Resources As of June 30, 2005, the Company had cash of $14,720 and a deficit in working capital of $ 2,336,917. This compares with cash of $52,195 and a deficit in working capital of $1,855,073 as of March 31, 2005. 11 Cash used in operations decreased by $100,207 to $236,475 for the three months ended June 30, 2005 from $336,682 for the corresponding period of the prior year. The decrease is principally attributable to an increase in the net loss of $140,026, expenses paid by shareholder of $35,000, decrease in accounts receivable of $114,257, increase in accounts payable and accrued liabilities of $80,538, an increase in interest payable to affiliates of $30,008 which was offset by a decrease in deferred revenue of $15,990. Cash provided by financing activities for the three months ended June 30, 2005 was $199,000 from the issuance of promissory notes. This compares with $396,828 of cash being provided from financing activities during the three months ended June 30, 2004, $266,828 from the issuance of common stock and the remainder from promissory notes. Historically, the Company has been funded by the sale of its shares and loans from its Shareholders. However, the Company's continuation as a going concern is dependent upon its ability to continue receiving investment capital and obtaining loans to complete promotion of the Company's artists, continue production of music and achieve a level of success that will enable it to sustain its operations. No assurance can be given that the Company will be successful in these efforts. ITEM 3. CONTROLS AND PROCEDURES As of the end of the period covered by this report, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures under the supervision of and with the participation of our Chief Executive Officer ("CEO") and our Chief Financial Officer ("CFO"). Based on this evaluation, our management, including our CFO and CEO, concluded that our disclosure controls and procedures were effective, and that there have been no significant changes in our internal controls or in other factors that could significantly affect internal controls subsequent to the evaluation. PART II - OTHER INFORMATION ITEM 1. LEGAL PROCEDINGS None ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS None ITEM 3. DEFAULTS UPON SENIOR SECURITIES None ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS None ITEM 5. OTHER INFORMATION None ITEM 6. EXHIBITS Number Description ------ ----------- 31.1**Certification of Chief Executive Officer of Skreem Entertainment Corporation Required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 31.2**Certification of Chief Financial Officer of Skreem Entertainment Corporation Required by Rule 13a-14(1) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 32.1**Certification of Chief Executive Officer of Skreem Entertainment Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 Of 18 U.S.C. 63 32.2**Certification of Chief Financial Officer of Skreem Entertainment Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and Section 1350 Of 18 U.S.C. 63 * Previously filed ** To be filed SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the date indicated. SKREEM ENTERTAINMENT CORPORATION Date: August 15, 2005 By: /s/ Charles Camorata ---------------------------- Charles Camorata Principal Executive Officer Date: August 15, 2005 By: /s/ Karen Pollino ---------------------------- Karen Pollino Chief Financial Officer Exhibit31.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 I, Charles Camorata, certify that: 1. I have reviewed this quarterly report on Form 10-QSB of Skreem Entertainment Corporation 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Dated: August 15, 2005 By: /s/ Charles Camorata Charles Camorata Chief Executive Officer Exhibit31.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 I, Karen Pollino, certify that: 1. I have reviewed this quarterly report on Form 10-QSB of Skreem Entertainment Corporation 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; 4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: a) designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; b) evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date; 5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a) all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and 6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Dated: August 15, 2005 By: /s/ Karen Pollino Karen Pollino Chief Financial Officer Exhibit 32.1 Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 -------------------------------------------------------------------------------- CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF TEHE SARBANES-OXLEY ACT OF 2002 I, Charles Camorata, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Quarterly Report of Skreem Entertainment Corporation on Form 10-QSB for the quarterly period ended June 30, 2005 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that information contained in such Form 10-QSB fairly presents in all material respects the financial condition and results of operations of Skreem Entertainment Corporation By: /s/ Charles Camorata Name: Charles Camorata Title: Chief Executive Officer August 15, 2005 Exhibit 32.2 Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 -------------------------------------------------------------------------------- CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF TEHE SARBANES-OXLEY ACT OF 2002 I, Karen Pollino, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that the Quarterly Report of Skreem Entertainment Corporation on Form 10-QSB for the quarterly period ended June 30, 2005 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that information contained in such Form 10-QSB fairly presents in all material respects the financial condition and results of operations of Skreem Entertainment Corporation ---------------------------- By: /s/ Karen Pollino Name: Karen Pollino Title: Chief Financial Officer August 15, 2005