UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   Form 10-QSB

--------------------------------------------------------------------------------

(Mark one)

[X]  Quarterly  Report under Section 13 or 15(d) of the Securities  Exchange Act
     of 1934

     For the quarterly period ended March 31, 2005

[_]  Transition Report Under Section 13 or 15(d) of the Securities  Exchange Act
     of 1934

     For the transition period from ______________ to _____________

--------------------------------------------------------------------------------

Commission File No.: 000-32379

                            American Ammunition, Inc.
                       ---------------------------------
               (Name of small business registrant in its charter)



         California                                      91-2021594
-------------------------------                        -------------------------
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                               Identification No.)

3545 NW 71st Street
Miami, FL                                                      33147
----------------------------------------               -------------------------
(Address of principal executive offices)                     (Zip Code)


Registrant's telephone number: (305) 835-7400


Securities registered under Section 12(b) of the Exchange Act:

    Title of each class                                Name of each exchange
                                                       on which registered
         None
-----------------------------                     ------------------------------


Securities registered under Section 12(g) of the Exchange Act:

                         Common Stock, $0.001 par value
                            ------------------------
                                (Title of class)


--------------------------------------------------------------------------------


Check  whether the issuer (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 [_]

State the number of shares outstanding of each of the issuer's classes of common
equity as of the latest practicable date: May 21, 2005: 74,851,691


Transitional Small Business Disclosure Format (check one):   YES [_] NO [X]








                            American Ammunition, Inc.

                Form 10-QSB for the Quarter ended March 31, 2005

                                Table of Contents


                                                                          Page
Part I - Financial Information

  Item 1   Financial Statements                                             3

  Item 2   Management's Discussion and Analysis or Plan of Operation       19

  Item 3   Controls and Procedures                                         22

Part II - Other Information

  Item 1   Legal Proceedings                                               22

  Item 2   Unregistered Sales of Equity Securities and Use of Proceeds     22

  Item 3   Defaults Upon Senior Securities                                 22

  Item 4   Submission of Matters to a Vote of Security Holders             22

  Item 5   Other Information                                               23

  Item 6   Exhibits                                                        23


Signatures                                                                 23









                         Part I - Financial Information

Item 1 - Financial Statements



                   American Ammunition, Inc. and Subsidiaries
                           Consolidated Balance Sheets
                             March 31, 2005 and 2004

                                   (Unaudited)

                                                                               March 31,        March 31,
                                                                                 2005             2004
                                                                             -------------    ------------
                                                                                                  
                                     ASSETS
Current Assets
   Cash on hand and in bank                                                  $     377,922    $    111,595
   Accounts receivable - trade, net of
     allowance for doubtful accounts of $-0- and $-0-, respectively                289,559         306,709
   Inventory                                                                       857,552       1,345,586
   Prepaid expenses                                                                 59,497          38,067
                                                                             -------------    ------------

     Total Current Assets                                                        1,584,530       1,801,957
                                                                             -------------    ------------


Property and Equipment - at cost
   Manufacturing equipment                                                       8,006,483       7,416,352
   Office furniture and fixtures                                                    69,889          77,381
   Leasehold improvements                                                          190,277         187,397
                                                                             -------------    ------------

                                                                                 8,266,649       7,681,130
   Accumulated depreciation                                                     (4,990,261)     (4,241,372)
                                                                             -------------    ------------

     Net Property and Equipment                                                  3,276,388       3,439,758
                                                                             -------------    ------------


Other Assets
   Patents, Trademarks and Noncompetition agreement,
     net of accumulated amortization of approximately $22,974                      252,716               -
   Deposits and other                                                               83,660          77,860
                                                                             -------------    ------------

     Total other assets                                                            336,376          77,860
                                                                             -------------    ------------

TOTAL ASSETS                                                                 $   5,197,294    $  5,319,575
                                                                             =============    ============




                                  - Continued -



The  financial  information  presented  herein has been  prepared by  management
without audit by independent certified public accountants.

                  The accompanying notes are an integral part
                 of these consolidated financial statements. 

                                                                               3






                   American Ammunition, Inc. and Subsidiaries
                     Consolidated Balance Sheets - Continued
                             March 31, 2005 and 2004

                                   (Unaudited)

                                                                               March 31,        March 31,
                                                                                 2005             2004
                                                                             -------------    ------------
                                                                                                  
                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
   Current maturities of leases payable                                      $           -   $       4,905
   Customer deposits                                                               440,906           4,100
   Accounts payable - trade                                                        693,980         248,798
   Accrued salaries and wages payable                                              166,492               -
   Accrued interest expense                                                         15,000               -
   Accrued dividends payable                                                        29,509          11,021
                                                                             -------------    ------------
     Total Current Liabilities                                                   1,345,887         268,824

Long-Term Liabilities                                                                    -               -
                                                                             -------------    ------------
     Total Liabilities                                                           1,345,887         268,824
                                                                             -------------    ------------
Commitments and Contingencies

Convertible Debenture                                                              266,365         341,365
                                                                             -------------    ------------
Stockholders' Equity
   Preferred stock - $0.001 par value
     20,000,000 shares authorized.
     1,795,320 shares allocated to Series A
     91,700 shares allocated to Series B
     1,905,882 shares allocated to Series C                                          2,010             104
   Common stock - $0.001 par value.
     300,000,000 shares authorized.
     74,851,691 and 69,331,666 shares
       issued and outstanding, respectively                                         74,852          69,332
   Additional paid-in capital                                                   24,472,709      22,467,723
   Accumulated deficit                                                         (20,789,529)    (17,827,773)
                                                                             -------------    ------------
                                                                                 3,760,042       4,709,386
   Stock subscription receivable                                                  (175,000)              -
                                                                             -------------    ------------

     Total Stockholders' Equity                                                  3,585,042       4,709,386
                                                                             -------------    ------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                   $   5,197,294    $  5,319,575
                                                                             =============    ============



The  financial  information  presented  herein has been  prepared by  management
without audit by independent certified public accountants.

                  The accompanying notes are an integral part
                 of these consolidated financial statements. 

                                                                               4






                   American Ammunition, Inc. and Subsidiaries
          Consolidated Statements of Operations and Comprehensive Loss
                   Three months ended March 31, 2005 and 2004

                                   (Unaudited)

                                                                                Three months    Three months
                                                                                    ended           ended
                                                                                March 31, 2005  March 31, 2004
                                                                                --------------  --------------
                                                                                                      

Revenues - net of returns and allowances                                        $    1,170,317  $      281,507
                                                                                --------------  --------------
Cost of Sales
   Materials, Direct Labor and other direct costs                                    1,349,331         532,045
   Depreciation                                                                        187,249         173,088
                                                                                --------------  --------------
     Total Cost of Sales                                                             1,536,580         705,133
                                                                                --------------  --------------
Gross Profit                                                                          (366,263)       (423,626)
                                                                                --------------  --------------
Operating Expenses
   Research and development expenses                                                     1,732               -
   Marketing and selling expenses                                                       81,106         123,179
   Other operating expenses                                                            319,561         290,667
   Bad debt expense                                                                          -          27,819
   Interest expense                                                                      6,520             260
   Depreciation expense                                                                  1,317           1,894
   Amortization expense                                                                 13,785               -
   Compensation expense related to issuances of
     common stock at less than "fair value"                                                  -         321,000
                                                                                --------------  --------------
     Total Operating Expenses                                                          424,021         764,819
                                                                                --------------  --------------
Loss from Operations                                                                  (790,284)     (1,188,445)

Other Income (Expense)                                                                   4,240              87
                                                                                --------------  --------------
Loss before Income Taxes                                                              (786,044)     (1,188,358)

Provision for Income Taxes                                                                   -               -
                                                                                --------------  --------------
Net Loss                                                                              (786,044)     (1,188,358)

Other Comprehensive Income                                                                   -               -
                                                                                --------------  --------------

Comprehensive Loss                                                              $     (786,044) $   (1,188,358)
                                                                                ==============  ==============
Loss per weighted-average share of common
   stock outstanding, computed on net loss -
   basic and fully diluted                                                      $        (0.01) $        (0.02)
                                                                                ==============  ==============

Weighted-average number of
   common shares outstanding                                                        74,851,691      67,769,150
                                                                                ==============  ==============


The  financial  information  presented  herein has been  prepared by  management
without audit by independent certified public accountants.

                  The accompanying notes are an integral part
                 of these consolidated financial statements. 

                                                                               5






                   American Ammunition, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                   Three months ended March 31, 2005 and 2004

                                   (Unaudited)

                                                                                Three months    Three months
                                                                                    ended           ended
                                                                                March 31, 2005  March 31, 2004
                                                                                --------------  --------------
                                                                                                      

Cash flows from operating activities
   Net loss for the period                                                      $     (786,045) $   (1,188,358)

   Adjustments to reconcile net loss to
     net cash provided by operating activities
       Depreciation and amortization                                                   202,351         174,982
       Bad debt expense                                                                      -          27,819
       Compensation expense related to issuance
         of common stock at less than "fair value"                                           -         321,000
       (Increase) Decrease in
         Accounts receivable                                                           349,885         186,307
         Inventory                                                                      54,872        (232,830)
         Prepaid expenses, deposits and other                                             (651)         (2,321)
       Increase (Decrease) in
         Accounts payable - trade                                                     (242,906)        119,933
         Other accrued expenses                                                         30,522               -
                                                                                --------------  --------------
     Net cash (used in) operating activities                                          (391,972)       (588,826)
                                                                                --------------  --------------
Cash flows from investing activities
   Purchase of property and equipment                                                  (35,571)       (302,314)
                                                                                --------------  --------------
     Net cash (used in) investing activities                                           (35,571)       (302,314)
                                                                                --------------  --------------
Cash flows from financing activities
   Principal paid on long-term capital leases                                                -          (2,936)
   Cash received from sale of common stock and warrant exercise                              -         500,000
                                                                                --------------  --------------
     Net cash provided by financing activities                                               -         497,064
                                                                                --------------  --------------
Increase (Decrease) in Cash                                                           (427,543)       (394,076)

Cash at beginning of period                                                            805,465         505,671
                                                                                --------------  --------------

Cash at end of period                                                           $      377,922  $      111,595
                                                                                ==============  ==============

Supplemental disclosure of interest and income taxes paid
     Interest paid for the period                                               $        6,520  $          260
                                                                                ==============  ==============
     Income taxes paid for the period                                           $            -  $            -
                                                                                ==============  ==============

Supplemental disclosure of non-cash investing and financing activities
     Conversion of convertible debenture
       into common stock                                                        $            -  $       50,000
                                                                                ==============  ==============



The  financial  information  presented  herein has been  prepared by  management
without audit by independent certified public accountants.

                  The accompanying notes are an integral part
                 of these consolidated financial statements. 

                                                                               6




                   American Ammunition, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements


Note A - Organization and Description of Business

American Ammunition,  Inc. (AAI or Company) was incorporated on February 1, 2000
in accordance with the Laws of the State of California. The Company functions as
a holding company providing  management  oversight services to it's wholly-owned
operating  subsidiaries;  F&F Equipment,  Inc. and Industrial Plating Enterprise
Co.

F&F Equipment,  Inc.(F&F) was incorporated on October 4, 1983 in accordance with
the Laws of the State of Florida. F&F is engaged in the design,  manufacture and
international  sales of small arms  ammunition.  F&F has  conducted its business
operations under the assumed name of "American Ammunition" since its inception.

Industrial  Plating  Enterprise Co. (IPE),  which was incorporated and commenced
production on June 14, 2002.  IPE is a fully  licensed and approved state of the
art electrochemical  metallization facility for processing the Company's line of
small arms  projectiles as well as other  products and services while  employing
environmentally  sound water conservation and proven waste treatment techniques.
The facility meets or exceeds all current environmental  requirements and enjoys
the "conditionally exempt small quantity generator" status for State and Federal
regulations.  All  activities of IPE since it's inception have been dedicated to
the needs and demands of F&F.


Note B - Preparation of Financial Statements

The  Company and its  subsidiaries  follow the accrual  basis of  accounting  in
accordance with accounting principles generally accepted in the United States of
America and have adopted a year-end of December 31 for all entities.

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

Management further acknowledges that it is solely responsible for adopting sound
accounting  practices,   establishing  and  maintaining  a  system  of  internal
accounting  control and preventing and detecting  fraud. The Company's system of
internal  accounting  control is designed to assure,  among other items, that 1)
recorded  transactions  are valid; 2) valid  transactions  are recorded;  and 3)
transactions  are  recorded in the proper  period in a timely  manner to produce
financial  statements which present fairly the financial  condition,  results of
operations  and cash  flows of the  Company  for the  respective  periods  being
presented

For  segment  reporting  purposes,  the Company  operated  in only one  industry
segment during the periods represented in the accompanying  financial statements
and makes all  operating  decisions and  allocates  resources  based on the best
benefit to the Company as a whole.

The  accompanying  consolidated  financial  statements  contain the  accounts of
American Ammunition, Inc. and its wholly-owned subsidiaries, F&F Equipment, Inc.
and Industrial Plating Enterprise Co. All significant intercompany  transactions
have been eliminated.  The consolidated entities are collectively referred to as
"Company".



                                                                               7





                    American Ammunition Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note C - Summary of Significant Accounting Policies

1.   Cash and cash equivalents

     For  Statement of Cash Flows  purposes,  the Company  considers all cash on
     hand  and  in  banks,  certificates  of  deposit  and  other  highly-liquid
     investments with maturities of three months or less, when purchased,  to be
     cash and cash equivalents.

     Cash  overdraft  positions may occur from time to time due to the timing of
     making bank deposits and releasing checks, in accordance with the Company's
     cash management policies.

2.   Accounts receivable and Revenue Recognition

     In the normal course of business,  the Company extends  unsecured credit to
     virtually  all of its  customers  which are located  throughout  the United
     States.  Because of the credit risk  involved,  management  has provided an
     allowance for doubtful accounts which reflects its opinion of amounts which
     will   eventually   become   uncollectible.   In  the  event  of   complete
     non-performance, the maximum exposure to the Company is the recorded amount
     of trade  accounts  receivable  shown on the  balance  sheet at the date of
     non-performance.

     The Company ships all product on an FOB-Plant,  "as-is" basis. Accordingly,
     revenue  is  recognized  by the  Company  at the point at which an order is
     shipped at a fixed price,  collection is reasonably assured and the Company
     has no remaining  performance  obligations related to the sale. The Company
     sells all  products  with "no right of  return"  by the  purchaser  for any
     factor other than defects in the product's production.

     On rare  occasion,  the Company may elect to accept  product  returns  from
     customers on a  case-by-case  basis to offset unpaid  accounts  receivable.
     These  situations  are a "last case"  scenario and are  initiated by senior
     management through negotiations with the respective customer.

3.   Inventory

     Inventory  consists of raw  materials,  work-in-process  and finished goods
     related to the production and sale of small arms  ammunition.  Inventory is
     valued at the lower of cost or market using the first-in, first-out method.

4.   Property, plant and equipment

     Property and  equipment are recorded at  historical  cost.  These costs are
     depreciated over the estimated useful lives of the individual  assets using
     the straight-line method, generally three to ten years.

     Gains and losses from  disposition of property and equipment are recognized
     as incurred and are included in operations.

5.   Income Taxes

     The Company uses the asset and liability  method of  accounting  for income
     taxes.  At March 31, 2005 and 2004, the deferred tax asset and deferred tax
     liability accounts,  as recorded when material to the financial statements,
     are  entirely the result of temporary  differences.  Temporary  differences
     represent  differences in the recognition of assets and liabilities for tax
     and financial reporting purposes,  primarily  accumulated  depreciation and
     amortization, allowance for doubtful accounts and vacation accruals.


                                                                               8





                    American Ammunition Inc. and Subsidiaries

             Notes to Consolidated Financial Statements - Continued


Note C - Summary of Significant Accounting Policies - Continued

5.   Income Taxes - continued

     As of March 31,  2005 and 2004,  the  deferred  tax  asset  related  to the
     Company's net  operating  loss  carryforward  is fully  reserved.  If these
     carryforwards  are not  utilized,  they will  begin to expire at the end of
     2005.

6.   Earnings (loss) per share

     Basic  earnings  (loss) per share is computed  by  dividing  the net income
     (loss) available to common shareholders by the  weighted-average  number of
     common shares  outstanding  during the respective  period  presented in our
     accompanying financial statements.

     Fully diluted earnings (loss) per share is computed similar to basic income
     (loss) per share  except that the  denominator  is increased to include the
     number of common  stock  equivalents  (primarily  outstanding  options  and
     warrants).

     Common  stock  equivalents  represent  the  dilutive  effect of the assumed
     exercise of the outstanding stock options and warrants,  using the treasury
     stock method, at either the beginning of the respective period presented or
     the date of  issuance,  whichever  is later,  and only if the common  stock
     equivalents  are  considered  dilutive  based upon the Company's net income
     (loss) position at the calculation date.

     As of March 31, 2005 and 2004, and subsequent  thereto,  the Company had no
     options  outstanding.  The outstanding  warrants and convertible  preferred
     stock and mandatorily  convertible  debentures are anti-dilutive due to the
     Company's net operating loss position.

7.   Advertising costs

     The Company does not conduct any direct  response  advertising  activities.
     For non-direct response advertising, the Company charges the costs of these
     efforts  to  operations  at the  first  time  the  related  advertising  is
     published.


Note D - Fair Value of Financial Instruments

The carrying amount of cash,  accounts  receivable,  accounts  payable and notes
payable, as applicable,  approximates fair value due to the short term nature of
these items  and/or the current  interest  rates  payable in relation to current
market conditions.

Interest  rate risk is the risk  that the  Company's  earnings  are  subject  to
fluctuations  in interest  rates on either  investments  or on debt and is fully
dependent  upon  the  volatility  of  these  rates.  The  Company  does  not use
derivative instruments to moderate its exposure to interest rate risk, if any.

Financial  risk  is  the  risk  that  the  Company's  earnings  are  subject  to
fluctuations in interest rates or foreign exchange rates and are fully dependent
upon the  volatility  of  these  rates.  The  company  does  not use  derivative
instruments to moderate its exposure to financial risk, if any.


Note E - Concentrations of Credit Risk

The  Company  maintains  its cash  accounts in a single  financial  institutions
subject  to  insurance   coverage  issued  by  the  Federal  Deposit   Insurance
Corporation  (FDIC).  Under FDIC rules,  the Company  and its  subsidiaries  are
entitled to aggregate  coverage of $100,000 per account type per separate  legal
entity per financial institution.

                                                                               9





                    American Ammunition Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note E - Concentrations of Credit Risk - Continued

During the period  ended  March 31,  2005 and the  periods  subsequent  thereto,
respectively,  the  various  operating  companies  maintained  deposits  in this
financial  institution  with credit risk  exposures in excess of statutory  FDIC
coverage.  The Company  incurred no losses during 2003 and 2004,  and subsequent
thereto, as a result of any of these unsecured situations.


Note F - Inventory

As of March 31, 2005 and 2004, inventory consisted of the following components:

                                      March 31,         March 31,
                                        2005               2004
                                    ----------          -----------

         Raw materials              $  596,548          $  428,611
         Work in process               177,862             419,236
         Finished goods                 83,142             497,739
                                    ----------          ----------

         Totals                     $  857,552          $1,345,586
                                    ==========          ==========


Note G - Property and Equipment

Property and equipment consist of the following components:

                                      March 31,       March 31,      Estimated
                                         2005            2004       useful life
                                     -------------  ---------------------------

   Manufacturing equipment           $  8,006,483    $  7,416,352    3-10 years
   Office furniture and fixtures           69,889          77,381    3- 7 years
   Leasehold improvements                 190,277         187,397    8-20 years
                                     ------------    ------------
                                        8,266,649       7,681,130
   Accumulated depreciation            (4,990,261)     (4,241,372)
                                     ------------    ------------

   Net property and equipment        $  3,276,388    $  3,439,758
                                     ============    ============

Total  depreciation  expense  charged to  operations  for the three months ended
March 31, 2005 and 2004 was approximately $188,566 and $171,982, respectively.






                (Remainder of this page left blank intentionally)


                                                                              10





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note H- Capital Leases Payable

Capital leases  payable  consist of the following as of March 31, 2005 and 2004,
respectively:



                                                                 March 31,       March 31,
                                                                   2004            2003
                                                                --------------------------
                                                                                 

Three  capital  leases,  respectively,  payable  to  various
equipment financing companies.  Interest, at March 31, 2002,
ranging  between  11.37% and  14.05%.  Payable in  aggregate
monthly   installments  of  approximately  $935,   including
accrued  interest.  Final maturities occur between September
2004 and December 2004. Collateralized the underlying leased
manufacturing equipment.                                        $       -       $    4,905

     Less current maturities                                            -           (4,905)
                                                                ---------       ----------

     Long-term portion                                          $       -       $        -
                                                                =========       ==========



Note I - Convertible Debenture

The Company  entered into a  Securities  Purchase  Agreement  with La Jolla Cove
Investors,  Inc. ("La Jolla") on October 4, 2002 for the sale of (I) $250,000 in
convertible  debentures and (ii) warrants to buy 30,000,000 shares of our common
stock.  On March 13, 2003 and May 6, 2003,  La Jolla  advanced an  aggregate  of
$350,000 to our company which such funding was  allocated  towards the principal
balance of our convertible debentures.

As of March 31, 2005, the outstanding  balance on the  convertible  debenture is
approximately $266,365 and we have approximately 2,663,650 warrants outstanding.
A recap of the debenture activity is as follows:

                                         Debenture         Warrant
                                       (in dollars)      (in shares)
                                       ------------      -----------
       Initial amount                  $    600,000        6,000,000
       2003 redemptions                    (208,635)      (2,086,350)
       2004 redemptions                    (125,000)      (1,250,000)
                                       ------------      -----------

       Balances outstanding
         at March 31, 2005             $    266,365        2,633,650
                                       ============      ===========

The debentures bear interest at 8%, mature on June 30, 2006, and are convertible
into our common stock,  at the selling  stockholder's  option.  The  convertible
debentures are  convertible  into the number of our shares of common stock equal
to the principal amount of the debentures being converted multiplied by 11, less
the product of the conversion  price multiplied by 10 times the dollar amount of
the debenture. The conversion price for the convertible debentures is the lesser
of (I) $1.00 or (ii)  seventy  six  percent of the  average  of the five  lowest
volume weighted  average prices during the twenty (20) trading days prior to the
conversion.  Accordingly, there is in fact no limit on the number of shares into
which the  debenture  may be  converted.  However,  in the event that our market
price is less than $.30, we will have the option to prepay the debenture at 125%
rather than have the debenture converted.  In addition,  the selling stockholder
is obligated  to exercise  the warrant  concurrently  with the  submission  of a
conversion notice by the selling stockholder.  As of March 31, 2005, the warrant
is  exercisable  into  2,663,650  shares of common stock at an exercise price of
$1.00 per share.


                                                                              11





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note I - Convertible Debenture - Continued

In December 2004, the Company entered into an addendum to the convertible
debenture and warrant whereby the Company agreed to the following:

*    the  discount  multiplier  was reduced  from eighty  percent to seventy six
     percent;
*    within five business days after this registration  statement being declared
     effective,  La Jolla is required to submit a  debenture  conversion  in the
     amount of $10,000 and every ten  business  days  thereafter  La Jolla shall
     submit three additional debenture conversion in the amount of $10,000 each;
*    within five business days after this registration  statement being declared
     effective,  La Jolla shall wire $400,000 to us as a prepayment  towards the
     exercise of its warrant; and
*    immediately following the sale of all shares held by La Jolla in connection
     with the debenture conversions in the aggregate amount of $40,000, La Jolla
     shall wire  $275,000  to us as a  prepayment  towards  the  exercise of its
     warrant and shall submit a debenture  conversion in the amount of $6,250 on
     the first  business  day of each  month  until the  debenture  is no longer
     outstanding.

LaJolla has contractually  agreed to restrict its ability to convert or exercise
its  warrants  and  receive  shares of our common  stock such that the number of
shares of common stock held by them and their  affiliates  after such conversion
or exercise does exceed 4.9% of the then issued and outstanding shares of common
stock.

Due to the  contractually  agreed  mandatory  conversion of this Debenture,  the
Company has  reflected  this  transaction  in its balance sheet as a "mezzanine"
level debt  obligation on its balance  sheet,  between "Total  Liabilities"  and
"Stockholders'  Equity". Upon the respective mandatory  conversion,  the Company
will  relieve  the  respective  portion  of the  Debenture  and the any  related
accrued,  but unpaid interest,  and credit this amount to the respective "common
stock" and "additional  paid-in capital"  accounts in the  stockholder's  equity
section for the par value and excess amount over the par value of the respective
shares issued.

As the warrant is  non-detachable  from the Debenture and requires  simultaneous
exercise upon  conversion of the Debenture,  no value was assigned to the issued
warrant.  Upon exercise of the warrant,  the Company will record the issuance of
the  underlying  shares as a new  issuance  of common  stock on the date of each
respective exercise.

On various dates through  December 31, 2003,  the  Debenture  Holder  elected to
convert an aggregate $208,635, through 24 separate transactions,  in outstanding
Debenture  principal into restricted,  unregistered  common stock. This election
caused the Company to issue 4,561,753 shares of restricted,  unregistered common
stock to the Debenture Holder. Additionally, pursuant to the contract terms, the
Debenture Holder concurrently  exercised a portion of the outstanding Warrant to
purchase 2,086,350 shares of the Company's restricted, unregistered common stock
for gross proceeds of $2,086,350.

On various  dates between  January 1, 2004 and December 31, 2004,  the Debenture
Holder   elected  to  convert  an   aggregate   $125,000,   through  6  separate
transactions,  in outstanding  Debenture principal into registered common stock.
This election  caused the Company to issue  4,150,000  shares of common stock to
the  Debenture  Holder.  Additionally,  pursuant  to  the  contract  terms,  the
Debenture Holder concurrently  exercised a portion of the outstanding Warrant to
purchase  1,250,000  shares of the Company's  common stock for gross proceeds of
$1,250,000.  As of December  31, 2004,  an aggregate of 1,000,000  shares of the
Company's  common  stock have been  issued by the  Company and are being held in
escrow by the Company's  counsel  pending receipt of the final $150,000 from the
Debenture Holder.



                                                                              12





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note J - Preferred Stock Transactions

Preferred  stock  consists  of the  following  as of March  31,  2005 and  2004,
respectively:

                                      March 31, 2005          March 31, 2004
                                      --------------          --------------
                                    # shares     value    # shares       value
                                   ---------   ---------  ---------   ---------
Series A Cumulative 
  Convertible Preferred Stock         12,000   $  60,000     12,000   $  60,000
Series B Cumulative
  Convertible Preferred Stock         91,700     458,500     91,700     458,500
Series C Convertible
  Preferred Stock                  1,905,882     324,000          -           -
                                   ---------   ---------  ---------   ---------
                                   2,009,582   $ 842,500    103,700   $ 518,500
                                   =========   =========  =========   =========

Series A Convertible Preferred Stock

In September,  October and November 2001, the Company sold an aggregate  222,600
shares of $5.00 Series A Convertible  Preferred Stock (Series A Preferred Stock)
for total  proceeds  of  approximately  $1,113,000  through a Private  Placement
Memorandum.  The Series A Convertible  Preferred  Stock  provides for cumulative
dividends at a rate of 8.0% per year,  payable  quarterly,  in cash or shares of
the  Company's  common stock at the Company's  election.  Each share of Series A
Preferred  Stock is  convertible  into 11 shares of the  Company's  common stock
initially  at any time  after 6 months  of the  date of issue  and  prior to the
notice of redemption  at the option of the holder,  subject to  adjustments  for
customary  anti-dilution events. In December 2001, at the request of the holders
of the Series A Preferred Stock, the Company and the individual holders modified
the holding period for conversion to allow for conversion in December 2001.

In September 2001, the Company's principal stockholder  converted  approximately
$4,007,327 of unsecured  debt and  approximately  $3,546,273  of cumulative  and
unpaid accrued interest into 1,510,710 shares of Series A Preferred Stock.

In  September  2001, a creditor of the Company  agreed to convert  approximately
$10,000 of trade accounts payable into 2,000 shares of Series A Preferred Stock.

In December 2001,  concurrent with a modification in the holding period prior to
conversion,  certain holders of the Series A Preferred Stock orally notified the
Company of their intent to exercise the conversion  features on 1,749,720 issued
and outstanding  shares of Series A Preferred  Stock into  19,246,920  shares of
common  stock prior to December  31,  2001.  Due to the timing of the  requisite
documentation,  the  clerical  activities  related to this  conversion  were not
completed until February 2002.

In conjunction with the Series A Preferred Stock, certain shares were sold after
the Company's common stock was approved for trading by the National  Association
of Securities  Dealers on the OTC Bulletin  Board in October 2001. The shares of
Series A Preferred  Stock sold  subsequent  to this date had an  equivalent  per
share  value of  common  stock  below  the  ending  quoted  market  price of the
Company's common stock on their respective issue dates. This difference  created
a Beneficial  Conversion  Feature  Discount of  approximately  $1,207,993.  This
discount was then  amortized  over the unexpired time period between the date of
issue of the eligible shares and the eligible  conversion date, as amended.  All
of the shares sold  subsequent  to the initial  trading  date were  converted in
December  2001  and,  accordingly,  the  approximate  $1,207,993  in  Beneficial
Conversion Feature Discount was fully amortized to operations.

In December 2002, a holder of 5,000 shares of Series A Preferred Stock exercised
his  conversion  rights and converted  these shares of Series A Preferred  Stock
into 55,000 shares of restricted, unregistered common stock.

In January 2003,  three  separate  holders of 9,000 shares of Series A Preferred
Stock exercised their  conversion  rights and converted these shares of Series A
Preferred stock into 99,000 shares of restricted, unregistered common stock.


                                                                              13





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note J - Preferred Stock Transactions - Continued

Series B Convertible Preferred Stock

In May 2003,  the Company  sold an  aggregate  91,700  shares of $5.00  Series B
Convertible  Preferred  Stock (Series B Preferred  Stock) for total  proceeds of
approximately  $458,500 through a separate  Private  Placement  Memorandum.  The
Series B Convertible Preferred Stock provides for cumulative dividends at a rate
of 8.0% per year, payable  quarterly,  in cash or shares of the Company's common
stock at the  Company's  election.  Each  share of Series B  Preferred  Stock is
convertible  into 11 shares of the Company's  common stock initially at any time
after 6 months of the date of issue and prior to the notice of redemption at the
option of the holder, subject to adjustments for customary anti-dilution events.

Series C Convertible Preferred Stock

In November  2004,  the Company sold  1,905,882  shares of Series C  Convertible
Preferred  Stock to an  existing  shareholder  and  officer of the  Company in a
private  transaction  pursuant to Section (4)2 of the Securities Act of 1933 for
gross proceeds of approximately $324,000. No underwriter was used in conjunction
with this transaction.

The Series C  Convertible  Preferred  Stock  provides for dividends at a rate of
4.0% per annum,  to be declared  and paid monthly in either cash or stock at the
discretion of the Company.

Each share of Series C  Preferred  Stock is  convertible  at a rate of $0.18 per
share into  1,800,000  shares of the  Company's  common stock at any time at the
option of the  holder,  subject to  adjustments  for  customary  anti-  dilution
events.


Note K - Common Stock Transactions

Calendar 2003 transactions

During the period from March 19, 2003 through  December  31,  2003,  the Company
issued  an  aggregate   4,561,753   shares  of  common  stock,  in  24  separate
transactions,  in  exchange  for the  redemption  of  approximately  $208,635 in
outstanding  debenture  balance and  approximately  $2,086,350  in cash from the
exercise of the  affiliated  warrant.  Where the closing  price of the Company's
common stock was in excess of the  respective  price per share on the respective
transaction   date,   the  Company   recognized  a  charge  to  operations   for
"compensation  expense  related  to common  stock  issuances  at less than "fair
value".  The cumulative effect of transactions  where the transaction  price, as
established in the Debenture  Agreement,  was less than the closing price on the
date  of  the  respective  transactions  resulted  in  a  cumulative  charge  to
operations of approximately $882,291 during this time period.

In January 2003, the Company  issued an aggregate  937,568 shares of restricted,
unregistered  common stock for cash proceeds of  approximately  $324,182.  These
sales  were made at a price of either  $0.23 or $0.36  per  share,  which was in
excess of the discounted "fair value" of the Company's common stock based on the
quoted closing price of the Company's common stock on the date of the respective
transaction.  The proceeds of this transaction  were used for operating  working
capital.

In February 2003, the Company issued 384,615 shares of restricted,  unregistered
common stock for cash proceeds of approximately $100,000.  These sales were made
at a price of $0.26 per  share,  which was in  excess  of the  discounted  "fair
value" of the  Company's  common stock based on the quoted  closing price of the
Company's common stock on the date of the respective  transaction.  The proceeds
of this  transaction  were used to reduce the  Company's  outstanding  long-term
debt.


                                                                              14





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note K - Common Stock Transactions - Continued

Calendar 2003 transactions - continued

In March 2003, the Company  issued  972,222  shares of restricted,  unregistered
common stock for cash proceeds of approximately $350,000.  These sales were made
at a price of $0.36 per  share,  which was in  excess  of the  discounted  "fair
value" of the  Company's  common stock based on the quoted  closing price of the
Company's common stock on the date of the respective  transaction.  The proceeds
of this  transaction  were used to reduce the  Company's  outstanding  long-term
debt.

In May 2003, the Company issued 1,967 shares of restricted,  unregistered common
stock in payment of  approximately  $1,200 in accrued  dividends  payable on the
Company's  outstanding  Series A Preferred Stock for the quarter ended March 31,
2003.

In October 2003, in a separate transaction, the Company sold 2,200,000 shares of
restricted,  unregistered common stock to the Debenture Holder for cash proceeds
of approximately $400,000, or approximately $0.18 per share, which was in excess
of the discounted "fair value" of the Company's common stock based on the quoted
closing  price of the  Company's  common  stock  on the  date of the  respective
transaction.  The cash proceeds of this transaction were used to provide working
capital and support operations.

In October 2003,  the Company  issued an aggregate  37,866 shares of restricted,
unregistered  common  stock in  payment  of  approximately  $16,710  in  accrued
dividends payable on the Company's  outstanding  Series A and Series B Preferred
Stock for the quarters ended June 30, 2003 and September 30, 2003, collectively.

Calendar 2004 transactions

During the period from  February  13,  2004  through  June 4, 2004,  the Company
issued  an  aggregate   4,150,000   shares  of  common  stock,   in  5  separate
transactions,  in  exchange  for the  redemption  of  approximately  $125,000 in
outstanding  debenture  balance and  approximately  $1,250,000  in cash from the
exercise of the  affiliated  warrant.  Where the closing  price of the Company's
common stock was in excess of the  respective  price per share on the respective
transaction   date,   the  Company   recognized  a  charge  to  operations   for
"compensation  expense  related  to common  stock  issuances  at less than "fair
value".  The cumulative effect of transactions  where the transaction  price, as
established in the Debenture  Agreement,  was less than the closing price on the
date  of  the  respective  transactions  resulted  in  a  cumulative  charge  to
operations of approximately $356,000 during this time period.

Additionally,  on June 29,  2004,  the Company  issued an  additional  1,000,000
shares of common stock in advance of the exercise of a $25,000 redemption on the
outstanding debenture payable and a $250,000 cash payment on the exercise of the
affiliated  warrant.  As of December 31, 2004, the Company has received $100,000
in cash on the warrant  exercise and has not applied the debt reduction  portion
of this transaction.

In January 2004, the Company  issued 38,038 shares of  restricted,  unregistered
common stock in payment of approximately $10,000 in accrued dividends payable on
the Company's  outstanding Series A and Series B Preferred Stock for the quarter
ended  December 31, 2003. The Company relied upon Section 4(2) of the Securities
Act of 1933, as amended,  for an exemption from registration of these shares and
no underwriter was used in this transaction.

In May 2004, the Company issued 25,260 shares of restricted, unregistered common
stock in payment of  approximately  $9,170 in accrued  dividends  payable on the
Company's  outstanding  Series B Preferred Stock for the quarter ended March 31,
2004.  The Company  relied upon Section 4(2) of the  Securities  Act of 1933, as
amended,  for an exemption from  registration of these shares and no underwriter
was used in this transaction.


                                                                              15





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note K - Common Stock Transactions - Continued

Calendar 2004 transactions - Continued

On May 26, 2004, the Company  issued 300,000 shares of restricted,  unregistered
common stock to two separate  corporations  in payment and full  satisfaction of
all  amounts  due for  fees  and/or  commissions  due in  conjunction  with  the
Company's  convertible  debenture  financing  transaction.  This transaction was
valued at  approximately  $36,000,  which was less than the closing price on the
date of the  respective  transaction  resulted  in a  charge  to  operations  of
approximately  $24,000.  The Company  relied upon Section 4(2) of the Securities
Act of 1933, as amended,  for an exemption from registration of these shares and
no underwriter was used in this transaction.

In August 2004,  the Company  issued 29,746 shares of  restricted,  unregistered
common stock in payment of approximately  $9,170 in accrued dividends payable on
the Company's  outstanding  Series B Preferred  Stock for the quarter ended June
30, 2004. The Company relied upon Section 4(2) of the Securities Act of 1933, as
amended,  for an exemption from  registration of these shares and no underwriter
was used in this transaction.

On  October  19,  2004,  the  Company  issued  1,111,112  shares of  restricted,
unregistered  common  stock to acquire  certain  assets  valued at an  aggregate
$500,000. The assets consist principally of equipment (approximately  $134,000),
inventory  (approximately  $89,500)  and patents  and a covenant  not-to-compete
(approximately $276,500).

In November 2004,  the Company issued 53,908 shares of restricted,  unregistered
common stock in payment of approximately  $9,170 in accrued dividends payable on
the Company's  outstanding  Series B Preferred  Stock for the quarter ended June
30, 2004. The Company relied upon Section 4(2) of the Securities Act of 1933, as
amended,  for an exemption from  registration of these shares and no underwriter
was used in this transaction.


Note L - Rental Commitments

The Company  leases its  corporate  office and  manufacturing  facility from its
controlling stockholder under a long- term operating lease agreement.  The lease
requires a monthly payment of approximately  $5,735,  including applicable sales
taxes.  The Company is responsible for all utilities and  maintenance  expenses.
The  lease  expires  on  December  1,  2009  and  contains  a clause  that  upon
expiration,  the Company and the controlling  shareholder  shall renegotiate the
annual rental amount.

The  Company's  subsidiary,  IPE,  leases it's  manufacturing  facility  from an
unrelated third-party under a long-term operating lease agreement. This lease is
for a period of five (5) years and requires graduated monthly payments, changing
on the lease anniversary date, ranging from approximately $1,751 to $1,914, plus
the applicable  sales taxes.  The Company is  responsible  for all utilities and
maintenance expenses.  The lease expires on February 28, 2007 and may be renewed
for an additional five (5) year term at a rental rate of  approximately  $1,971,
plus applicable sales taxes for the first renewal year and 3.0% increase on each
succeeding   anniversary   date.   Total  rent  expense  under  this  lease  was
approximately  $20,752 and  $16,622,  respectively,  for each of the years ended
December 31, 2004 and 2003.

In May  2004,  the  Company  entered  into a  long-term  lease  agreement  for a
warehouse  facility  adjacent to the Company's  primary office and manufacturing
facility.  This lease is for a period of two (2) years and requires  payments of
approximately  $6,206 per month for the first 12 months and approximately $6,393
for  the  second  12  months,  plus  applicable  sales  taxes.  The  Company  is
responsible  for all utilities and maintenance  expenses.  This lease expires on
May 31, 2006.  Further,  the Company is  responsible  for any  incremental  real
estate  taxes and property  insurance  in excess of the amounts  incurred by the
landlord for the calendar year immediately preceding the execution of the lease.


                                                                              16





                   American Ammunition, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements - Continued


Note L - Rental Commitments - Continued

Future minimum rental payments on the above leases are as follows:

                       Year ended
                       December 31,    Amount
                       ----------------------
                       2005          $ 166,974
                       2006            117,244
                       2007             72,643
                       2008             68,815
                       2007             68,815
                                     ---------
                       Totals        $ 494,491
                                     =========

For the respective  years ended December 31, 2004, the Company paid an aggregate
of $131,804 and $87,826 for rent under these agreements.


Note M - Income Taxes

The components of income tax (benefit) expense for the respective three month
periods ended March 31, 2005 and 2004 are as follows:

                                      Three months     Three months
                                          ended             ended
                                     March 31, 2005   March 31, 2004
                                    ---------------------------------
       Federal:
         Current                        $     -           $    -
         Deferred                             -                -
                                        -------           ------
                                              -                -
                                        -------           ------
       State:
         Current                              -                -
         Deferred                             -                -
                                        -------           ------
                                              -                -
                                        -------           ------
         Total                          $     -           $    -
                                        =======           ======

As of December 31, 2004,  the Company has a net operating loss  carryforward  of
approximately  $8,100,000 to offset future  taxable  income.  Subject to current
regulations,  components  of this  carryforward  began to  expire  at the end of
Calendar  2003.  The  amount  and   availability   of  the  net  operating  loss
carryforwards  may be subject to limitations  set forth by the Internal  Revenue
Code. Factors such as the number of shares ultimately issued within a three year
look-back  period;  whether  there is a deemed  more than 50  percent  change in
control; the applicable long-term tax exempt bond rate; continuity of historical
business;  and  subsequent  income  of the  Company  all enter  into the  annual
computation of allowable annual utilization of the carryforwards.

The Company's income tax expense  (benefit) for the three months ended March 31,
2005 and 2004,  respectively,  differed  from the  statutory  federal rate of 34
percent as follows:

                                            Three months     Three months
                                                ended             ended
                                           March 31, 2005   March 31, 2004
                                           -------------------------------

Statutory rate applied to loss
        before income taxes                 $ (267,000)       $ (295,000)
Increase (decrease) in income
        taxes resulting from:
     State income taxes                              -                 -
     Other, including reserve for
        deferred tax asset                     267,000           295,000
                                            ----------        ----------

       Income tax expense                   $        -        $        -
                                            ==========        ==========


                                                                              17





                   American Ammunition, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements - Continued


Note O - Income Taxes - Continued

Temporary   differences,   consisting   primarily  of  the  net  operating  loss
carryforward and statutory differences in the depreciable lives for property and
equipment,  between the financial  statement  carrying  amounts and tax bases of
assets and  liabilities  give rise to deferred tax assets and  liabilities as of
December 31, 2004 and 2003, respectively:

                                                  December 31,     December 31,
                                                     2004             2003
                                                 ------------------------------

     Deferred tax assets - long-term
       Net operating loss carryforwards           $ 2,669,000       $ 2,900,000
     Deferred tax liabilities - long-term
       Statutory depreciation differences            (690,000)         (250,000)
                                                  -----------       -----------
                                                    1,979,000         2,650,000
     Less valuation allowance                      (1,979,000)       (2,650,000)
                                                  -----------       -----------

       Net Deferred Tax Asset                     $         -       $         -
                                                  ===========       ===========

During the years ended December 31, 2004 and 2003,  respectively,  the valuation
allowance increased (decreased) by approximately $(671,000)and $656,000.




                (Remainder of this page left blank intentionally)






                                                                              18





Item 2 - Management's Discussion and Analysis or Plan of Operation

Caution Regarding Forward-Looking Information

Certain statements contained in this Registration  Statement including,  without
limitation, statements containing the words "believes", "anticipates", "expects"
and  words  of  similar  import,  constitute  forward-looking  statements.  Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual results,  performance or achievements of
the Company,  or industry  results,  to be materially  different from any future
results,   performance   or   achievements   expressed   or   implied   by  such
forward-looking statements.

Such factors include, among others, the following:  international,  national and
local general economic and market conditions:  demographic  changes; the ability
of the Company to sustain,  manage or  forecast  its growth;  the ability of the
Company to successfully make and integrate acquisitions;  raw material costs and
availability;  new product  development and  introduction;  existing  government
regulations  and  changes  in,  or  the  failure  to  comply  with,   government
regulations;  adverse publicity;  competition; the loss of significant customers
or suppliers;  fluctuations  and  difficulty in forecasting  operating  results;
changes in business strategy or development  plans;  business  disruptions;  the
ability  to attract  and  retain  qualified  personnel;  the  ability to protect
technology; and other factors referenced in this and previous filings.

Given these  uncertainties,  readers of this Quarterly Report on Form 10-QSB and
investors in our equity  securities are cautioned not to place undue reliance on
such forward-looking  statements. The Company disclaims any obligation to update
any such factors or to publicly  announce the result of any  revisions to any of
the  forward-looking  statements  contained  herein to reflect  future events or
developments.

General

American Ammunition,  Inc. is a holding company with two operating subsidiaries:
F&F Equipment, Inc. and Industrial Plating Enterprise Co.

F&F Equipment,  Inc. (F&F) was incorporated on October 4, 1983 under the laws of
the State of  Florida.  F&F was  formed to engage  principally  in the  "import,
export, retail & wholesale of firearms equipment, ammunition & other devices and
for the purpose of transacting any and/or all lawful business." F&F conducts its
business operations under the assumed name of "American Ammunition."

In June  2002,  American  Ammunition,  Inc.  formed a wholly  owned  subsidiary,
Industrial  Plating  Enterprise Co. (IPE),  which started production on June 14,
2002.  IPE  is a  fully  licensed  and  approved  electrochemical  metallization
facility with  significant  capacity for  processing  our line of projectiles as
well as other products and services while employing  environmentally sound water
conservation and proven waste treatment techniques.

Results of Operations 

Three months ended March 31, 2005 compared with the three months ended March 31,
2004.

During the three months  ended March 31,  2005,  we  experienced  aggregate  net
revenues of  approximately  $1,170,000,  as compared to  approximately  $282,000
during the  comparable  quarter of 2004.  The first  quarter 2005 sales  compare
comparably to the 4th quarter 2004 sales of approximately $1,535,000.

During the first quarter of 2004,  the Company  commenced a direct  solicitation
program for it's "dealer direct" sales program.  As this endeavor has received a
very  positive  initial  response  from the  qualified  retail  resellers of the
Company's  product,  the  announcement  of  this  program  had  a  significantly
detrimental  impact on the Company's  relationship  with wholesale  distributors
and, accordingly, had a significant negative impact on first quarter 2004 sales.

The Company  continues to experience  high demand for small arms ammunition from
both the retail channel market and domestic and foreign governments. The Company
has  identified   certain   production  issues  which  has  inhibited  the  full
realization  of existing  product  demands  and has begun to take the  necessary
steps to add specific machinery to counteract these issues.


                                                                              19





We  experienced  costs of goods sold of  approximately  $1,536,580 for the three
months ended March 31, 2005 as compared to approximately  $705,000 for the three
months ended March 31, 2004.

Through  March 31,  2005,  and  subsequent  thereto,  we continue to  experience
negative trends off of our standard  production costs for material and labor due
to  difficulties  in training new employees,  adding new products to our catalog
and lower than  expected  orders  during the first two  quarters  of 2004 due to
uncontrollable  delays in  ordering  by  various  U. S.  Governmental  entities.
Management is of the opinion that the production  labor force is stable and able
to maintain a constant  standard of quality for future  periods.  We  experience
variable  costs in the area of material  consumption  and direct labor.  We have
recognized   depreciation  expense  on  production  equipment  of  approximately
$190,000 and $173,000,  respectively, in the above cost of goods expense totals.
These  depreciation  levels are  anticipated  to  fluctuate  nominally in future
periods based upon either the full  depreciation of older  equipment  and/or the
addition of new equipment to expand capacity.  For the three month periods ended
March 31, 2005 and 2004, we generated a negative  gross profit of  approximately
$(366,000),  or (31.3%),  and approximately  $(424,000),  or (150.5%).  Based on
orders  received and products  shipped during the first quarter of 2005 (through
the filing date of this  document)  and our ongoing  conversations  with various
customers,  management  continues to believe that the Company  should be able to
generate a positive gross profit in future periods..

We experienced nominal research and development expenses of approximately $1,700
and $-0-,  respectively,  during the respective  three month periods ended March
31, 2005 and 2004,  principally  related to  refinements in and the expansion of
our product line.

During the first  quarters of 2005 and 2004, we expended  approximately  $81,000
and $123,000,  respectively, in advertising and marketing expenses,  principally
in developing and promoting our retail dealer direct  program.  We anticipate to
continue our  marketing  efforts in this area in future  periods;  however,  the
volume and frequency of our expenditures  may fluctuate as management  allocates
available capital to these efforts.

Other general and  administrative  expenses  increased by approximately  $29,000
from  approximately  $320,000  for the three  months  ended  March  31,  2005 as
compared to  approximately  $291,000  for the three months ended March 31, 2004.
These increases are not  identifiable by one specific area;  however,  relate to
general corporate  expenses,  office and  administrative  wages and salaries and
other related office overhead.

Included in our results of operations  for the first quarter of 2004 are certain
non-cash  expenditure  charges  to  operations  of  approximately  $321,000  for
compensation  expense  related  to common  stock  issuances  at less than  "fair
value".  The  calculation  of these charges result from our issuing common stock
for either cash or services at valuations  below the closing quoted market price
of our common stock (as discounted,  as applicable) and either the cash received
or the value of the services provided to us by third parties.

We recognized a net loss of  approximately  $(786,000) and  $(1,188,000) for the
respective three month periods ended March 31, 2005 and 2004,  respectively,  or
$(0.01) and $(0.02) per share.

Liquidity And Capital Resources 

As of March 31, 2005, December 31, 2004 and March 31, 2004, respectively, we had
working capital of approximately $239,000,  $872,000 and $1,533,000. Our working
capital  position  continues  to  fluctuate  based on  collections  on our trade
accounts   receivable  and  investments  from  the  mandatory  exercise  of  our
outstanding warrant related to our convertible debenture. Further, we anticipate
that we have  sufficient  inventory  levels to support our retail  dealer direct
program and our existing and anticipated U. S. Government contracts.

We have  used cash in  operating  activities  of  approximately  $(392,000)  and
$(589,000) during the quarters ended March 31, 2005 and 2004, respectively.

The most  significant  use of cash in operations  during the quarter ended March
31, 2004 was for the increase in on-hand  inventory  to support the  anticipated
demand on our retail dealer direct  program and our existing and  anticipated U.
S. Government contracts.

We anticipate that our improved  liquidity  position will continue to improve as
management is of the opinion that,  with the current  changes to our  production
capacity, the Company will be in a position to better support all

                                                                              20





existing orders and accept existing  inquiries which have previously been denied
due to the lack of production capacity and liquidity.

During  the  quarters  ended  March 31,  2005 and 2004,  respectively,  we added
approximately  $36,000 and  $302,000  in new  equipment.  Based on  communicated
future  demand  for our  products,  we have  instituted  a program to expand our
production  capacity through the addition of additional  equipment from the open
market.  The  equipment  ultimately  to be  added is  fully  dependent  upon the
Company's cash position,  the  availability of either new equity or debt capital
and the ultimate  realization  of  communicated  future  product  sales  demand.
Management  is of the  opinion  that  sufficient  demand  will  be  present,  as
supported by new product development and increased product marketing efforts, to
justify this expansion. However, we may not be able to obtain additional funding
or, that such funding,  if available,  will be obtained on terms favorable to or
affordable by us.

Convertible Debenture

The Company  entered into a  Securities  Purchase  Agreement  with La Jolla Cove
Investors,  Inc. ("La Jolla") on October 4, 2002 for the sale of (I) $250,000 in
convertible  debentures and (ii) warrants to buy 30,000,000 shares of our common
stock.  On March 13, 2003 and May 6, 2003,  La Jolla  advanced an  aggregate  of
$350,000 to our company which such funding was  allocated  towards the principal
balance of our convertible debentures.

As of March 31, 2005, the outstanding  balance on the  convertible  debenture is
approximately $266,365 and we have approximately 2,663,650 warrants outstanding.

The debentures bear interest at 8%, mature on June 30, 2006, and are convertible
into our common stock,  at the selling  stockholder's  option.  The  convertible
debentures are  convertible  into the number of our shares of common stock equal
to the principal amount of the debentures being converted multiplied by 11, less
the product of the conversion  price multiplied by 10 times the dollar amount of
the debenture. The conversion price for the convertible debentures is the lesser
of (I) $1.00 or (ii)  seventy  six  percent of the  average  of the five  lowest
volume weighted  average prices during the twenty (20) trading days prior to the
conversion.  Accordingly, there is in fact no limit on the number of shares into
which the  debenture  may be  converted.  However,  in the event that our market
price is less than $.30, we will have the option to prepay the debenture at 125%
rather than have the debenture converted.  In addition,  the selling stockholder
is obligated  to exercise  the warrant  concurrently  with the  submission  of a
conversion  notice by the selling  stockholder.  As of December  31,  2004,  the
warrant is  exercisable  into  2,663,650  shares of common  stock at an exercise
price of $1.00 per share.

In December 2004, we entered into an addendum to the  convertible  debenture and
warrant whereby the Company agreed to the following:

*    the  discount  multiplier  was reduced  from eighty  percent to seventy six
     percent;
*    within five business days after this registration  statement being declared
     effective,  La Jolla is required to submit a  debenture  conversion  in the
     amount of $10,000 and every ten  business  days  thereafter  La Jolla shall
     submit three additional debenture conversion in the amount of $10,000 each;
*    within five business days after this registration  statement being declared
     effective,  La Jolla shall wire $400,000 to us as a prepayment  towards the
     exercise of its warrant; and
*    immediately following the sale of all shares held by La Jolla in connection
     with the debenture conversions in the aggregate amount of $40,000, La Jolla
     shall wire  $275,000  to us as a  prepayment  towards  the  exercise of its
     warrant and shall submit a debenture  conversion in the amount of $6,250 on
     the first  business  day of each  month  until the  debenture  is no longer
     outstanding.

LaJolla has contractually  agreed to restrict its ability to convert or exercise
its  warrants  and  receive  shares of our common  stock such that the number of
shares of common stock held by them and their  affiliates  after such conversion
or exercise does exceed 4.9% of the then issued and outstanding shares of common
stock.

Due to the  contractually  agreed  mandatory  conversion of this Debenture,  the
Company has  reflected  this  transaction  in its balance sheet as a "mezzanine"
level debt  obligation on its balance  sheet,  between "Total  Liabilities"  and
"Stockholders'  Equity". Upon the respective mandatory  conversion,  the Company
will  relieve  the  respective  portion  of the  Debenture  and the any  related
accrued,  but unpaid interest,  and credit this amount to the respective "common
stock" and "additional  paid-in capital"  accounts in the  stockholder's  equity
section for the par value and excess amount over the par value of the respective
shares issued.


                                                                              21





As the warrant is  non-detachable  from the Debenture and requires  simultaneous
exercise upon  conversion of the Debenture,  no value was assigned to the issued
warrant.  Upon exercise of the warrant,  the Company will record the issuance of
the  underlying  shares as a new  issuance  of common  stock on the date of each
respective exercise.

On various dates through  December 31, 2003,  the  Debenture  Holder  elected to
convert an aggregate $208,635, through 24 separate transactions,  in outstanding
Debenture  principal into restricted,  unregistered  common stock. This election
caused the Company to issue 4,561,753 shares of restricted,  unregistered common
stock to the Debenture Holder. Additionally, pursuant to the contract terms, the
Debenture Holder concurrently  exercised a portion of the outstanding Warrant to
purchase 2,086,350 shares of the Company's restricted, unregistered common stock
for gross proceeds of $2,086,350.

On various  dates between  January 1, 2004 and December 31, 2004,  the Debenture
Holder   elected  to  convert  an   aggregate   $150,000,   through  6  separate
transactions,  in outstanding  Debenture principal into registered common stock.
This election  caused the Company to issue  4,900,000  shares of common stock to
the  Debenture  Holder.  Additionally,  pursuant  to  the  contract  terms,  the
Debenture Holder concurrently  exercised a portion of the outstanding Warrant to
purchase  1,500,000  shares of the Company's  common stock for gross proceeds of
$1,500,000.  As of December  31, 2004,  an aggregate of 1,000,000  shares of the
Company's  common  stock have been  issued by the  Company and are being held in
escrow by the Company's  counsel  pending receipt of the final $150,000 from the
Debenture Holder.


Item 3 - Controls and Procedures

As required by Rule 13a-15 under the Exchange  Act,  within the 90 days prior to
the filing date of this report,  the Company  carried out an  evaluation  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures.  This evaluation was carried out under the supervision and with
the  participation  of  the  Company's  President,  Chief  Executive  and  Chief
Financial Officer.  Based upon that evaluation,  the Company's President,  Chief
Executive and Chief Financial  Officer  concluded that the Company's  disclosure
controls and procedures are effective. There have been no significant changes in
the Company's internal controls or in other factors,  which could  significantly
affect  internal  controls  subsequent  to the date the Company  carried out its
evaluation.

Disclosure  controls and procedures are controls and other  procedures  that are
designed to ensure that information  required to be disclosed in Company reports
filed or submitted under the Exchange Act is recorded, processed, summarized and
reported,  within the time  periods  specified  in the  Securities  and Exchange
Commission's  rules and  forms.  Disclosure  controls  and  procedures  include,
without limitation,  controls and procedures designed to ensure that information
required to be  disclosed  in Company  reports  filed under the  Exchange Act is
accumulated  and  communicated  to  management,  including the  Company's  Chief
Executive  Officer and Chief Financial  Officer as appropriate,  to allow timely
decisions regarding required disclosure.



                          Part II - Other Information


Item 1 - Legal Proceedings

   None


Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds

   None


Item 3 - Defaults on Senior Securities

   None


Item 4 - Submission of Matters to a Vote of Security Holders

   None


                                                                              22





Item 5 - Other Information

   None


Item 6 - Exhibits

   Exhibit #      Description
------------   -------------------------------------------------
     31.1 *    Certification  pursuant to Section 302 of  Sarbanes-Oxley  Act of
               2002

     32.1 *    Certification  pursuant to Section 906 of  Sarbanes-Oxley  Act of
               2002.

-----------------------------
* Filed herewith


                                   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.



                           American Ammunition, Inc.

Date: May 21, 2005

                                  By:     /s/ Andres F. Fernandez
                                  ----------------------------------
                                  Andres F. Fernandez
                                  President, Chief Executive Officer
                                  Chief Financial Officer and Director


                                                                              23