##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549



---

FORM 10-Q/A

Amendment No. 1



---

(Mark One)

|x | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended April 2, 2006.
|- | -------------------------------------------------------------------------------------------------------------------------------------



| ̈ | Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from
 to .
|- | -----------------------------------------------------------------------------------------------------------------------------

Commission File Number 001-13587



---

CEC ENTERTAINMENT, INC.

(Exact name
of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Kansas                                                         |  | 48-0905805                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

4441 West Airport Freeway

Irving, Texas 75062

(Address of principal executive offices, including zip
code)

(972) 258-8507

(Registrants telephone number, including area code)



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or 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  No  x

Indicate by check mark
whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer in Rule 12b-2 of the Securities Exchange Act of 1934.    Large accelerated
filer  x    Accelerated filer ̈Non-accelerated filer ̈.

Indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act)
..    Yes ̈No  x

At May 8, 2006, an aggregate of 33,289,098 shares of the registrants Common Stock, par value of $.10 each (being the
registrants only class of common stock), were outstanding.



---



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

TABLE OF CONTENTS



|                                                                                              |  |     
|--------------------------------------------------------------------------------------------- |  | ----
|                                                                                              |  | Page
|Explanatory Note                                                                              |  | 3   
|                                                                                              | 
|Part I  Financial Information:                                                               |  |     
|                                                                                              | 
|Item 1. Financial Statements (unaudited):                                                     |  |     
|                                                                                              | 
|Condensed Consolidated Balance Sheets (as restated)                                           |  | 5   
|                                                                                              | 
|Condensed Consolidated Statements of Earnings and Comprehensive Income (as restated)          |  | 6   
|                                                                                              | 
|Condensed Consolidated Statement of Shareholders Equity (as restated)                        |  | 7   
|                                                                                              | 
|Condensed Consolidated Statements of Cash Flows (as restated)                                 |  | 8   
|                                                                                              | 
|Notes to Condensed Consolidated Financial Statements                                          |  | 9   
|                                                                                              | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 16  
|                                                                                              | 
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                            |  | 24  
|                                                                                              | 
|Item 4. Controls and Procedures                                                               |  | 24  
|                                                                                              | 
|Part II  Other Information:                                                                  |  |     
|                                                                                              | 
|Item 1. Legal Proceedings                                                                     |  | 26  
|                                                                                              | 
|Item 1A. Risk Factors                                                                         |  | 26  
|                                                                                              | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 30  
|                                                                                              | 
|Item 4. Submission of Matters to a Vote of Security Holders.                                  |  | 30  
|                                                                                              | 
|Item 6. Exhibits and Reports on Form 8-K                                                      |  | 31  
|                                                                                              | 
|Signatures                                                                                    |  | 32  
|                                                                                              | 
|Certifications                                                                                |  | 33  



2



---

##### Table of Contents

EXPLANATORY NOTE

This amendment No. 1 on Form 10-Q/A to the quarterly report of CEC Entertainment, Inc.
(the Company) on Form 10-Q for the first quarter ended April 2, 2006 (Original Filing), initially filed with the Securities and Exchange Commission (SEC) on May 12, 2006, is being filed to reflect the
restatement of the Companys consolidated financial statements for the quarters ended April 2, 2006 and April 3, 2005. For a more detailed description of the restatement, see Note 3, Restatement of Consolidated Financial
Statements to Condensed Consolidated Financial Statements in Part I, Item 1 of this Form 10-Q/A.

On October 31, 2006, the
Company announced that the Audit Committee of its Board of Directors, which is comprised solely of independent directors, had completed a previously announced review of the Companys stock option granting practices during the period from 1989
through 2005 when the Company made its last stock option grants. This voluntary review was conducted with the assistance of independent legal counsel and external forensic accountants. The review uncovered no evidence of fraud or intentional
misconduct in the Companys stock option granting practices; however, the review did find that administrative errors, record-keeping deficiencies and other defects in the stock option granting process resulted in an incorrect selection of
measurement dates for certain grants based on the guidance in Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25). APB 25 defines measurement date as the first date on which both are known with finality
(1) the number of shares an individual employee is entitled to receive and (2) the option or purchase price, if any.

On
November 10, 2006, the Company and its Audit Committee also concluded that the cumulative financial impact of recording additional charges associated with stock option grants from 1989 through 2005 was likely to be material to the current year
and possibly prior years resulting in a restatement of the Companys previously issued consolidated financial statements and that investors should not rely on the Companys historical financial statements or on related reports from the
Companys registered independent public accounting firm.

Subsequently, the Company and its Audit Committee concluded that the
Companys consolidated financial statements for the three months ended April 2, 2006 should be restated to record additional stock-based compensation expense and related tax effects, resulting from stock options granted during fiscal years
1989 through 2005 that were incorrectly accounted for under generally accepted accounting principles.

In addition to the correction of
errors related to stock-based compensation, the Company decided to correct other errors in its prior year financial statements.

The
Company also amended its Annual Report on Form 10-K for the fiscal year ended January 1, 2006. For more information regarding the restatement, See the Explanatory Note at the beginning of the Companys amended Annual Report on
Form 10-K/A filed on April 23, 2007; Part I, Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations  Restatement of the Consolidated Financial Statements of that report; and Note 2,
Restatement of Financial Statements of Notes to Consolidated Financial Statements in Part II, Item 8 of that report.

The
Company has not amended and does not intend to amend its previously-filed Annual Reports on Form 10-K or its Quarterly Reports on Form 10-Q for periods affected by the restatement other than the Form 10-K for the fiscal year ended January 1,
2006 and the Form 10-Q for the fiscal quarter ended April 2, 2006. The Company will restate the interim financial statements for the quarterly and year-to-date periods ended April 3, 2005; July 3, 2005; October 2, 2005;
and related disclosures that will be included in this Form 10-Q/A and subsequently filed quarterly reports on Form 10-Q.

This restatement
includes adjustments to decrease selling, general and administrative expenses for the quarter ended April 2, 2006 by $189,000 due to a reduction of accrued advertising costs of $185,000 and a reduction of stock-based compensation expense of
$4,000. Interest expense increased $90,000 for interest payable on the underpayment of income taxes due to the disallowed tax deductions for compensation paid to executive officers under Internal Revenue Code Section 162(m). Additionally,
income taxes increased $466,000 primarily due to an increase in estimated state tax reserves and additional taxes of $125,000 related to the disallowed tax deductions. In the quarter ended April 3, 2005, food, beverage and related supplies
expenses increased by $155,000 due to an increase in beverage costs related to a vendor rebate adjustment; selling, general and administrative expenses decreased $43,000 due to the correction of a pricing error and $26,000 due to reduced stock-based
compensation expense. Interest expense increased $25,000 for interest payable on the underpayment of income taxes due to the disallowed tax deductions for compensation paid to executive officers under Internal Revenue Code Section 162(m).
Additionally, income taxes decreased $33,000 primarily due to a $67,000 state tax adjustment and decreased taxes of $34,000 related to the adjustments described above offset by additional taxes of $88,000 related to the disallowed tax deductions.



3



---

##### Table of Contents

At the end of the quarter ended April 2, 2006, property, plant and equipment increased $3,782,000
due to a change in the Companys estimate of unbilled capital expenditures. Accounts payable increased $3,879,000 due to the accrual of unbilled capital expenditures and other expenses. Accrued liabilities increased $7,747,000 due primarily to
an increase in income tax payable related to the disallowance of tax deductions for compensation paid to executive officers and the effect of the restatement of stock-based compensation expense. Long-term deferred tax liability increased $698,000
due to the effect of the restatement of stock-based compensation expense. Accrued insurance decreased $2,897,000 due to a reduction of estimated reserves for insurance claim losses. Common stock decreased $10,000 and capital in excess of par value
decreased $10,759,000 due to the effect of the restatement of stock-based compensation expense and the retirement of 100,000 shares of treasury stock totaling $3,796,000 that were reserved for issuance under the Companys 401(k) plan. Retained
earnings decreased $5,587,000 due to the effect of the restatement of stock-based compensation expense and the correction of other errors as described above. The Company also decreased deferred compensation and increased capital in excess of par
value by $6,915,000 to correct its previously recorded deferred compensation related to restricted stock awards.

In Part IItem 1 of
this report, the Company has reported non-cash investing and financing activities for accrued construction accounts payable of $7.0 million and $4.6 million in the first three months of 2006 and 2005, respectively compared to $196,000 and $58,000
reported in the Original Filing. Also in Part IItem 1 of this report, the Company has reported non-cash investing and financing activities for restricted stock awards of $7,159,000 in the first three months of 2006 and investments in capital
leases of $347,000 in the first three months of 2005. In Part IIItem 1A of this report, the Company has amended its risk factors.

Consequently, the accompanying consolidated financial statements have been restated from the amounts previously reported to incorporate the effects of calculating stock-based compensation expense based on the new accounting measurement
dates, the estimated impact of disallowed tax deductions under Internal Revenue Code Section 162(m) and the correction of other prior year errors. See Note 3 to the condensed consolidated financial statements.

Except for the effects of the aforementioned errors, this Form 10-Q/A continues to describe conditions as of the date of the Original Filing, and does
not update disclosures contained herein to reflect events that occurred at a later date. Other events occurring after the filing of the Original Filing or other disclosures necessary to reflect subsequent events have been or will be addressed in our
Quarterly Reports on Form 10-Q for the quarterly periods ended July 2, 2006 and October 1, 2006 which are being filed subsequent to this filing of this Form 10-Q/A and any reports filed with the SEC subsequent to this filing.

For the convenience of the reader, this Form 10-Q/A includes the Original Filing in its entirety. However, this Form 10-Q/A only amends and restates
Items 1, 2, and 4 of Part I and Item 1A of Part II of the Original Filing and no other material information in the Original Filing is amended hereby. The foregoing items have not been updated to reflect other events occurring after the Original
Filing or to modify or update those disclosures affected by subsequent events. In addition, pursuant to the rules of the SEC, this report has been amended to contain currently-dated certifications from our Chief Executive Officer and Chief Financial
Officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of our Chief Executive Officer and Chief Financial Officer are attached to this Form 10-Q/A as Exhibits 31.1, 31.2, 32.1, and 32.2, respectively.



4



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Thousands, except share
data)



|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|------------------------------------------------------------------------------------------------------------------ |  | ------------------------- | -------- | - | --------------------------------------------- | - | -------- | -
|                                                                                                                   |  | April 2,2006              |          |   | January 1, 2006                               |  
|                                                                                                                   |  | (as restated -see Note 3) |          |   | (as restated and adjusted -see Notes 2 and 3) |  
|ASSETS                                                                                                             |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  |                          
|Current assets:                                                                                                    |  |                           |          |   |                                               |   |          |  
|Cash and cash equivalents                                                                                          |  | $                         | 15,689   |   |                                               | $ | 12,184   |  
|Accounts receivable                                                                                                |  |                           | 19,652   |   |                                               |   | 16,251   |  
|Inventories                                                                                                        |  |                           | 12,799   |   |                                               |   | 13,659   |  
|Prepaid expenses                                                                                                   |  |                           | 9,746    |   |                                               |   | 7,882    |  
|Deferred tax asset                                                                                                 |  |                           | 1,824    |   |                                               |   | 1,824    |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Total current assets                                                                                               |  |                           | 59,710   |   |                                               |   | 51,800   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Property and equipment, net                                                                                        |  |                           | 598,332  |   |                                               |   | 597,919  |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Other assets                                                                                                       |  |                           | 1,762    |   |                                               |   | 2,201    |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  | $                         | 659,804  |   |                                               | $ | 651,920  |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  |                          
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                               |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  |                          
|Current liabilities:                                                                                               |  |                           |          |   |                                               |   |          |  
|Current portion of long-term debt                                                                                  |  | $                         | 599      |   |                                               | $ | 594      |  
|Accounts payable                                                                                                   |  |                           | 24,996   |   |                                               |   | 36,210   |  
|Accrued liabilities                                                                                                |  |                           | 54,093   |   |                                               |   | 27,360   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Total current liabilities                                                                                          |  |                           | 79,688   |   |                                               |   | 64,164   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Long-term debt, less current portion                                                                               |  |                           | 116,729  |   |                                               |   | 148,974  |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Deferred rent                                                                                                      |  |                           | 63,974   |   |                                               |   | 61,877   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Deferred tax liability                                                                                             |  |                           | 16,829   |   |                                               |   | 19,619   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Accrued insurance                                                                                                  |  |                           | 14,103   |   |                                               |   | 14,103   |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|Commitments and contingencies (Note 5)                                                                             |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  |                          
|Shareholders equity:                                                                                              |  |                           |          |   |                                               |   |          |  
|Common stock, $.10 par value; authorized 100,000,000 shares; 56,491,613 and 56,115,658 shares issued, respectively |  |                           | 5,649    |   |                                               |   | 5,612    |  
|Capital in excess of par value                                                                                     |  |                           | 317,472  |   |                                               |   | 314,439  |  
|Retained earnings                                                                                                  |  |                           | 492,031  |   |                                               |   | 463,178  |  
|Accumulated other comprehensive income                                                                             |  |                           | 2,467    |   |                                               |   | 2,446    |  
|Less treasury shares of 22,721,415 and 22,499,815, respectively, at cost                                           |  |                           | (449,138 | ) |                                               |   | (442,492 | )
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  |                           | 368,481  |   |                                               |   | 343,183  |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  
|                                                                                                                   |  | $                         | 659,804  |   |                                               | $ | 651,920  |  
|                                                                                                                   |  |                           |          |   |                                               |   |          |  

See notes to condensed consolidated financial statements.



5



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

AND COMPREHENSIVE INCOME

(Unaudited)

(Thousands, except per share data)



|                                               |  |                           |         |                                               |   |         |  
|---------------------------------------------- |  | ------------------------- | ------- | --------------------------------------------- | - | ------- | -
|                                               |  | Three Months Ended        |        
|                                               |  | April 2, 2006             |         | April 3, 2005                                 |  
|                                               |  | (as restated -see Note 3) |         | (as restatedand adjusted - see Notes 2 and 3) |  
|Food and beverage revenues                     |  | $                         | 148,600 |                                               | $ | 139,044 |  
|Games and merchandise revenues                 |  |                           | 77,506  |                                               |   | 74,242  |  
|Franchise fees and royalties                   |  |                           | 884     |                                               |   | 795     |  
|Interest income                                |  |                           | 2       |                                               |   | 5       |  
|                                               |  |                           |         |                                               |   |         |  
|                                               |  |                           | 226,992 |                                               |   | 214,086 |  
|                                               |  |                           |         |                                               |   |         |  
|Costs and expenses:                            |  |                           |         |                                               |   |         |  
|Cost of sales:                                 |  |                           |         |                                               |   |         |  
|Food, beverage and related supplies            |  |                           | 27,422  |                                               |   | 25,723  |  
|Games and merchandise                          |  |                           | 10,062  |                                               |   | 8,324   |  
|Labor                                          |  |                           | 59,626  |                                               |   | 53,825  |  
|                                               |  |                           |         |                                               |   |         |  
|                                               |  |                           | 97,110  |                                               |   | 87,872  |  
|Selling, general and administrative expenses   |  |                           | 28,483  |                                               |   | 26,824  |  
|Depreciation and amortization                  |  |                           | 15,919  |                                               |   | 14,397  |  
|Interest expense                               |  |                           | 1,793   |                                               |   | 748     |  
|Other operating expenses                       |  |                           | 36,610  |                                               |   | 33,555  |  
|                                               |  |                           |         |                                               |   |         |  
|                                               |  |                           | 179,915 |                                               |   | 163,396 |  
|                                               |  |                           |         |                                               |   |         |  
|Income before income taxes                     |  |                           | 47,077  |                                               |   | 50,690  |  
|Income taxes                                   |  |                           | 18,224  |                                               |   | 19,435  |  
|                                               |  |                           |         |                                               |   |         |  
|Net income                                     |  |                           | 28,853  |                                               |   | 31,255  |  
|Other comprehensive income (loss), net of tax: |  |                           |         |                                               |   |         |  
|Foreign currency translation                   |  |                           | 21      |                                               |   | (135    | )
|                                               |  |                           |         |                                               |   |         |  
|Comprehensive income                           |  | $                         | 28,874  |                                               | $ | 31,120  |  
|                                               |  |                           |         |                                               |   |         |  
|Earnings per share:                            |  |                           |         |                                               |   |         |  
|Basic:                                         |  |                           |         |                                               |   |         |  
|Net income                                     |  | $                         | .86     |                                               | $ | .86     |  
|                                               |  |                           |         |                                               |   |         |  
|Weighted average shares outstanding            |  |                           | 33,719  |                                               |   | 36,205  |  
|                                               |  |                           |         |                                               |   |         |  
|Diluted:                                       |  |                           |         |                                               |   |         |  
|Net income                                     |  | $                         | .84     |                                               | $ | .83     |  
|                                               |  |                           |         |                                               |   |         |  
|Weighted average shares outstanding            |  |                           | 34,517  |                                               |   | 37,451  |  
|                                               |  |                           |         |                                               |   |         |  

See notes to condensed consolidated financial statements.



6



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS EQUITY

(Unaudited)

(Thousands)



|                                                                                                |  |         |          |   |        |        |  
|----------------------------------------------------------------------------------------------- |  | ------- | -------- | - | ------ | ------ | -
|                                                                                                |  | Amounts |          |   | Shares |       
|Common stock and capital in excess of par value (as restated and adjusted  see Notes 2 and 3): |  |         |          |   |        |        |  
|Balance, beginning of year                                                                      |  | $       | 320,051  |   |        | 56,116 |  
|Stock options exercised                                                                         |  |         | 4,842    |   |        | 220    |  
|Excess tax benefit from stock-based compensation                                                |  |         | 284      |   |        |        |  
|Stock issued under 401(k) plan                                                                  |  |         | 457      |   |        | 13     |  
|Stock compensation expense                                                                      |  |         | 1,283    |   |        |        |  
|Treasury stock retired and reserved for 401(k) plan                                             |  |         | (3,796   | ) |        | (100   | )
|Issuance of restricted stock, net of forfeiture adjustments                                     |  |         |          |   |        | 243    |  
|                                                                                                |  |         |          |   |        |        |  
|Balance, April 2, 2006                                                                          |  |         | 323,121  |   |        | 56,492 |  
|                                                                                                |  |         |          |   |        |        |  
|                                                                                                |  |        
|Retained earnings (as restated  see Notes 2 and 3):                                            |  |         |          |   |        |        |  
|Balance, beginning of year (as previously reported)                                             |  |         | 468,398  |   |        |        |  
|Prior period adjustment due to restatement                                                      |  |         | (5,220   | ) |        |        |  
|                                                                                                |  |         |          |   |        |        |  
|Balance beginning of year, (as restated)                                                        |  |         | 463,178  |   |        |        |  
|Net income                                                                                      |  |         | 28,853   |   |        |        |  
|                                                                                                |  |         |          |   |        |        |  
|Balance, April 2, 2006                                                                          |  |         | 492,031  |   |        |        |  
|                                                                                                |  |         |          |   |        |        |  
|                                                                                                |  |        
|Accumulated other comprehensive income:                                                         |  |         |          |   |        |        |  
|Balance, beginning of year                                                                      |  |         | 2,446    |   |        |        |  
|Foreign currency translation                                                                    |  |         | 21       |   |        |        |  
|                                                                                                |  |         |          |   |        |        |  
|Balance, April 2, 2006                                                                          |  |         | 2,467    |   |        |        |  
|                                                                                                |  |         |          |   |        |        |  
|                                                                                                |  |        
|Treasury shares (as restated  See Note 3):                                                     |  |         |          |   |        |        |  
|Balance, beginning of year                                                                      |  |         | (442,492 | ) |        | 22,500 |  
|Treasury stock acquired                                                                         |  |         | (10,442  | ) |        | 321    |  
|Treasury stock retired and reserved for 401(k) plan                                             |  |         | 3,796    |   |        | (100   | )
|                                                                                                |  |         |          |   |        |        |  
|Balance, April 2, 2006                                                                          |  |         | (449,138 | ) |        | 22,721 |  
|                                                                                                |  |         |          |   |        |        |  
|                                                                                                |  |        
|Total shareholders equity (as restated  see Notes 2 and 3)                                    |  | $       | 368,481  |   |        |        |  
|                                                                                                |  |         |          |   |        |        |  

See notes to condensed consolidated financial statements.



7



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Thousands)



|                                                                              |  |                           |         |   |                                              |   |         |  
|----------------------------------------------------------------------------- |  | ------------------------- | ------- | - | -------------------------------------------- | - | ------- | -
|                                                                              |  | Three Months Ended        |        
|                                                                              |  | April 2, 2006             |         |   | April 3, 2005                                |  
|                                                                              |  | (as restated -see Note 3) |         |   | (as restatedand adjusted -see Notes 2 and 3) |  
|Operating activities:                                                         |  |                           |         |   |                                              |   |         |  
|Net income                                                                    |  | $                         | 28,853  |   |                                              | $ | 31,255  |  
|Adjustments to reconcile net income to cash provided by operating activities: |  |                           |         |   |                                              |   |         |  
|Depreciation and amortization                                                 |  |                           | 15,919  |   |                                              |   | 14,397  |  
|Deferred income taxes                                                         |  |                           | (2,783  | ) |                                              |   | (1,157  | )
|Stock compensation expense                                                    |  |                           | 1,283   |   |                                              |   | 1,450   |  
|Contributions from landlords                                                  |  |                           | 1,788   |   |                                              |   | 1,596   |  
|Deferred lease rentals                                                        |  |                           | 309     |   |                                              |   | 973     |  
|Provision for asset write-offs                                                |  |                           | 367     |   |                                              |   | 293     |  
|Changes in assets and liabilities:                                            |  |                           |         |   |                                              |   |         |  
|Accounts receivable                                                           |  |                           | (3,401  | ) |                                              |   | (567    | )
|Inventories                                                                   |  |                           | 860     |   |                                              |   | 764     |  
|Prepaid expenses                                                              |  |                           | (1,864  | ) |                                              |   | (1,689  | )
|Accounts payable                                                              |  |                           | (8,865  | ) |                                              |   | (3,318  | )
|Accrued liabilities                                                           |  |                           | 26,918  |   |                                              |   | 16,552  |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|Cash provided by operating activities                                         |  |                           | 59,384  |   |                                              |   | 60,549  |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|                                                                              |  |                          
|Investing activities:                                                         |  |                           |         |   |                                              |   |         |  
|Purchases of property and equipment                                           |  |                           | (18,688 | ) |                                              |   | (15,810 | )
|Decrease in other assets                                                      |  |                           | 412     |   |                                              |   | 280     |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|Cash used in investing activities                                             |  |                           | (18,276 | ) |                                              |   | (15,530 | )
|                                                                              |  |                           |         |   |                                              |   |         |  
|                                                                              |  |                          
|Financing activities:                                                         |  |                           |         |   |                                              |   |         |  
|Proceeds on long-term debt                                                    |  |                           |         |   |                                              |   | 3,000   |  
|Payments on long-term debt                                                    |  |                           | (32,240 | ) |                                              |   | (28,134 | )
|Exercise of stock options                                                     |  |                           | 4,842   |   |                                              |   | 3,100   |  
|Excess tax benefit from stock-based compensation                              |  |                           | 284     |   |                                              |   | 286     |  
|Treasury stock acquired                                                       |  |                           | (10,442 | ) |                                              |   | (23,594 | )
|Other                                                                         |  |                           | (47     | ) |                                              |   | 288     |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|Cash used in financing activities                                             |  |                           | (37,603 | ) |                                              |   | (45,054 | )
|                                                                              |  |                           |         |   |                                              |   |         |  
|                                                                              |  |                          
|Increase (decrease) in cash and cash equivalents                              |  |                           | 3,505   |   |                                              |   | (35     | )
|Cash and cash equivalents, beginning of period                                |  |                           | 12,184  |   |                                              |   | 11,798  |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|Cash and cash equivalents, end of period                                      |  | $                         | 15,689  |   |                                              | $ | 11,763  |  
|                                                                              |  |                           |         |   |                                              |   |         |  
|                                                                              |  |                          
|Supplemental cash flow information:                                           |  |                           |         |   |                                              |   |         |  
|Interest paid                                                                 |  | $                         | 630     |   |                                              | $ | 763     |  
|Income taxes paid                                                             |  |                           | 1,226   |   |                                              |   | 3,806   |  
|Non-cash investing and financing activities:                                  |  |                           |         |   |                                              |   |         |  
|Accrued construction accounts payable                                         |  | $                         | 7,031   |   |                                              | $ | 4,579   |  
|Stock issued under 401(k) plan                                                |  |                           | 457     |   |                                              |   | 456     |  
|Investment in capital leases                                                  |  |                           |         |   |                                              |   | 347     |  
|Restricted stock awards issued, net of forfeitures                            |  |                           | 6,933   |   |                                              |   |         |  
|Treasury stock retired and reserved for 401(k) plan                           |  |                           | 3,796   |   |                                              |   |         |  

See notes to condensed consolidated financial statements.



8



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|1. | Interim financial statements:
|-- | -----------------------------

In the opinion of
management, the accompanying unaudited condensed consolidated financial statements (as restated) for the periods ended April 2, 2006 and April 3, 2005 reflect all adjustments (consisting only of normal recurring adjustments) necessary to
present fairly the Companys financial condition, results of operations and cash flows in accordance with generally accepted accounting principles. The condensed consolidated financial statements have been adjusted to reflect the implementation
of Financial Accounting Standards Board Statement No. 123(R), Share-Based Payment (FAS 123R) described in Note 2 and to reflect the restatement described in Note 3.

Certain information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with generally accepted
accounting principles have been omitted. The unaudited condensed consolidated financial statements referred to above should be read in conjunction with the financial statements and notes thereto included in the Companys Form 10-K/A filed with
the Securities and Exchange Commission for the year ended January 1, 2006. Results of operations for the periods ended April 2, 2006 and April 3, 2005 are not necessarily indicative of the results for the year.



|2. | Stock based compensation:
|-- | -------------------------

The Company accounts for
stock-based compensation in accordance with the provisions of FAS 123R using the Black-Scholes option pricing model to determine the fair value of stock options at the date of grant. The Company adopted FAS 123R and has elected to apply the modified
retrospective method of adoption and as a result, retroactively adjusted the results from prior periods.

The Company has stock-based
compensation plans that include: a) non-statutory stock option plans for its employees and non-employee directors, b) restricted stock plans for employees and non-employee directors, and c) a retirement savings plan.

Under the terms of the Companys stock option plans, employees and non-employee directors may be granted options to purchase the Companys
common stock at a price equal to the market price on the date of grant. Options may not be exercised until the employee has been continuously employed for at least one year after the date of grant. Options which expire or terminate may be re-granted
under the plan. At April 2, 2006, there were 2,047,639 shares available for future awards under the stock option plans.

Stock option
transactions are summarized as follows:



|                                   |  |                    |   |  |                               |      
|---------------------------------- |  | ------------------ | - |  | ----------------------------- | -----
|                                   |  | OptionsOutstanding |   |  | WeightedAverageExercise Price
|Options outstanding, Jan. 1, 2006  |  | 5,452,774          |   |  | $                             | 25.69
|Granted                            |  | 0                  |   |  |                               |      
|Exercised                          |  | (219,988           | ) |  |                               | 22.01
|Terminated                         |  | (64,987            | ) |  |                               | 33.23
|                                   |  |                    |   |  |                               |      
|Options outstanding, April 2, 2006 |  | 5,167,799          |   |  |                               | 25.75
|                                   |  |                    |   |  |                               |      



9



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|2. | Stock based compensation (continued):
|-- | -------------------------------------

Options
outstanding at April 2, 2006:



|                         |  |                                |  |                                    |  |                               |       |                                |           |                               |   |      
|------------------------ |  | ------------------------------ |  | ---------------------------------- |  | ----------------------------- | ----- | ------------------------------ | --------- | ----------------------------- | - | -----
|Options
Outstanding      |  | Options Exercisable           
|Range of Exercise Prices |  | OptionsOutstandingas of 4/2/06 |  | Weighted Avg.RemainingLife (Years) |  | WeightedAverageExercise Price |       | OptionsExercisableas of 4/2/06 |           | WeightedAverageExercise Price
|$11.67 - $19.99          |  | 2,026,571                      |  | 3.1                                |  | $                             | 18.90 |                                | 1,935,650 |                               | $ | 18.83
|$20.83 - $27.43          |  | 801,826                        |  | 1.8                                |  |                               | 22.68 |                                | 849,546   |                               |   | 22.67
|$29.00 - $31.49          |  | 936,256                        |  | 3.0                                |  |                               | 29.22 |                                | 896,266   |                               |   | 29.12
|$31.64 - $34.09          |  | 481,284                        |  | 4.8                                |  |                               | 31.90 |                                | 266,803   |                               |   | 31.88
|$35.04 - $42.17          |  | 921,862                        |  | 3.9                                |  |                               | 36.77 |                                | 230,314   |                               |   | 36.65
|                         |  |                                |  |                                    |  |                               |       |                                |           |                               |   |      
|$11.67 - $42.17          |  | 5,167,799                      |  | 3.2                                |  |                               | 25.75 |                                | 4,178,579 |                               |   | 23.64
|                         |  |                                |  |                                    |  |                               |       |                                |           |                               |   |      

Prior to 2006, the Company accounted for stock-based compensation under the intrinsic value method
of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations (APB 25), and had adopted the disclosure-only provisions of Financial Accounting Standards Board
Statement No. 123, Accounting for Stock-Based Compensation, (FAS 123). In December 2004, the Financial Accounting Standards Board issued a revised and renamed standard regarding stock compensation  FAS 123R. The
revised standard, which was adopted by the Company in the first quarter of 2006, eliminates the disclosureonly election under FAS 123 and requires the recognition of compensation expense of stock options and all other forms of equity
compensation generally based on the fair value of the instruments on the date of grant. In order to enhance comparability among all years presented and to provide the fullest understanding of the impact that stock compensation expense has on the
Company, the Company has retrospectively applied the new standard to prior period results. See Note 3 for the effects of the adoption of FAS 123R on prior periods.

The fair value of stock compensation is recognized in selling, general and administrative expense over the vesting period, and is determined on the date of grant using the Black-Scholes option pricing model to
determine the fair value of options granted. The estimated fair value of options granted was $9.80, $10.47 and $5.10 per share in 2005, 2004 and 2003, respectively. The following weighted average assumptions were used for grants in 2005: risk free
interest rate of 4.1%; no dividend yield; expected lives of three years; and expected volatility of 30%. No options were granted in 2006.

The unaudited condensed consolidated statements of income for the three months ended April 2, 2006 and April 3, 2005 reflects pre-tax share based compensation cost of $1.3 million and $1.5 million, respectively. The impact on net
income for the three months ended April 2, 2006 and April 3, 2005 was a decrease of $791,000 and $895,000, respectively. The amount expensed in 2006 includes the expense of restricted shares granted in the first quarter of 2006.
Unrecognized pretax stock compensation cost as of April 2, 2006 was $5.8 million related to stock options granted and $6.9 million related to restricted shares issued. At April 2, 2006, the weighted average remaining life of options
outstanding and exercisable is 3.2 years and 2.8 years, respectively.

Cash proceeds from the exercise of stock options totaled $4.8
million and $3.1 million in the first three months of 2006 and the first three months of 2005, respectively. Stock options exercised in the first quarters of 2006 and 2005 had an aggregate intrinsic value (amount by which the market price exceeded
the exercise price on the date of exercise) of $2.4 million and $1.3 million, respectively. At April 2, 2006, the aggregate intrinsic value of options outstanding and exercisable is $40.7 million and $41.7 million, respectively. The income tax
benefit related to the expense of employee stock options was $284,000 and $286,000 for the first quarters of 2006 and 2005, respectively.

In May 2004, the Company adopted an employee restricted stock plan under which 500,000 shares may be granted before December 31, 2014. The value of the shares awarded under the plan shall be equal to the fair market value of such
shares on the date of grant. All shares awarded shall provide for a vesting period of at least one year and no more than five years, and the full award may not vest in less than three years. Shares issued under a restricted stock award are
nontransferable and subject to the forfeiture restrictions. Shares which expire or terminate may be re-granted under the plan. In 2006, 242,525 shares were issued under the plan, net of 8,464 shares forfeited, at a weighted average price of $33.39.



10



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|3. | Restatement of Consolidated Financial Statements:
|-- | -------------------------------------------------

Following an internal investigation into the Companys stock option accounting during the period from 1989 through 2005, the Company and its Audit Committee concluded that the Companys consolidated financial statements for each
of the fiscal years during the three year period ended January 1, 2006, as well as the quarter ended April 2, 2006, should be restated to record additional stock-based compensation and related tax effects resulting from stock options
granted during fiscal years 1989 through 2005 that were incorrectly accounted for under generally accepted accounting principles. The decision was based on the determination that the actual measurement dates for determining the accounting treatment
of certain stock option grants differed from the measurement dates used by the Company in preparing its consolidated financial statements.

For this restatement, the Company determined the actual measurement date by determining the date on which the terms and recipients of the stock option awards were determined with finality and all required granting actions were completed in
full. The Company determined the actual measurement date to be the date on which the Board of Directors or a special committee of the Board of Directors would approve a stock option grant with sufficient specificity to determine the option price and
the number of options to be allocated to individuals. In some instances approval was made in a meeting but in most instances was made through unanimous written consent (UWC). The Company considered the approval date of a UWC to be the
date on which the last required approval was received by the Company. For certain stock option grants, the Company was unable to locate definitive and complete documentation evidencing the date on which the last required approval of a UWC was
received by the Company. For these instances, the Company formed a conclusion as to the most likely date that approval was received based on the pattern of past stock option grants.

After comparing the actual measurement dates to the measurement dates used by the Company in preparing its consolidated financial statements, the Company
determined that certain stock options were granted at an exercise price below the fair market value of the Companys common stock on the actual measurement date. As a result of this determination, the Company has restated the condensed
consolidated financial statements for the first quarters ended April 2, 2006 and April 3, 2005 included in this Form 10-Q/A to correct previously recorded stock-based compensation and other errors.

This restatement includes adjustments to decrease selling, general and administrative expenses for the quarter ended April 2, 2006 by $189,000 due
to a reduction of accrued advertising costs of $185,000 and a reduction of stock-based compensation expense of $4,000. Interest expense increased $90,000 for interest payable on the underpayment of income taxes due to the disallowed tax deductions
for compensation paid to executive officers under Internal Revenue Code Section 162(m). Additionally, income taxes increased $466,000 primarily due to an increase in estimated state tax reserves and additional taxes of $125,000 related to the
disallowed tax deductions. In the quarter ended April 3, 2005, food, beverage and related supplies expenses increased by $155,000 due to an increase in beverage costs related to a vendor rebate adjustment; selling, general and administrative
expenses decreased $43,000 due correction of a pricing error and $26,000 due to reduced stock-based compensation expense. Interest expense increased $25,000 for interest payable on the underpayment of income taxes due to the disallowed tax
deductions for compensation paid to executive officers under Internal Revenue Code Section 162(m). Additionally, income taxes decreased $33,000 primarily due to a $67,000 state tax adjustment and decreased taxes of $34,000 related to the
adjustments described above offset by additional taxes of $88,000 related to the disallowed tax deductions.

At the end of the quarter
ended April 2, 2006, property, plant and equipment increased $3,782,000 due to a change in the Companys estimate of unbilled capital expenditures. Accounts payable increased $3,879,000 due to the accrual of unbilled capital expenditures
and other expenses. Accrued liabilities increased $7,747,000 due primarily to an increase in income tax payable related to the disallowance of tax deductions for compensation paid to executive officers and the effect of the restatement of
stock-based compensation expense. Long-term deferred tax liability increased $698,000 due to the effect of the restatement of stock-based compensation expense. Accrued insurance decreased $2,897,000 due to a reduction of estimated reserves for
insurance claim losses. Common stock decreased $10,000 and capital in excess of par value decreased $10,759,000 due to the effect of the restatement of stock-based compensation expense and the retirement of 100,000 shares of treasury stock totaling
$3,796,000 that were reserved for issuance under the Companys 401(k) plan. Retained earnings decreased $5,587,000 due to the effect of the restatement of stock-based compensation expense and the correction of other errors as described above.
The Company also decreased deferred compensation and increased capital in excess of par value by $6,915,000 to correct its previously recorded deferred compensation related to restricted stock awards.



11



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|3. | Restatement of Consolidated Financial Statements (continued):
|-- | -------------------------------------------------------------

In the condensed consolidated statements of cash flows of this report, the Company has reported non-cash investing and financing activities for accrued construction accounts payable of $7.0 million and $4.6 million in
the first three months of 2006 and 2005, respectively compared to $196,000 and $58,000 as previously reported. Also in the condensed consolidated statements of cash flows of this report, the Company has reported non-cash investing and financing
activities for restricted stock awards of $7,159,000 in the first three months of 2006 and investments in capital leases of $347,000 in the first three months of 2005.

The following tables present the effects of the restatement and retrospective application of FAS 123R on previously issued condensed consolidated balance sheets, statements of earnings and statements of cash flows
(thousands, except per share data):



|                                              |  |                             |          |   |             |   |         |             |  |   |          |  
|--------------------------------------------- |  | --------------------------- | -------- | - | ----------- | - | ------- | ----------- |  | - | -------- | -
|                                              |  | Quarter Ended April 2, 2006 |         
|                                              |  | As PreviouslyReported       |          |   | Restatement |   |         | As Restated | 
|Condensed Consolidated Balance Sheet:         |  |                             |          |   |             |   |         |             |  |   |          |  
|Property and equipment, net                   |  | $                           | 594,550  |   |             | $ | 3,782   |             |  | $ | 598,332  |  
|Total assets                                  |  |                             | 656,022  |   |             |   | 3,782   |             |  |   | 659,804  |  
|Accounts payable                              |  |                             | 21,117   |   |             |   | 3,879   |             |  |   | 24,996   |  
|Accrued liabilities                           |  |                             | 46,346   |   |             |   | 7,747   |             |  |   | 54,093   |  
|Total current liabilities                     |  |                             | 68,062   |   |             |   | 11,626  |             |  |   | 79,688   |  
|Long-term deferred tax liability              |  |                             | 16,131   |   |             |   | 698     |             |  |   | 16,829   |  
|Accrued insurance                             |  |                             | 17,000   |   |             |   | (2,897  | )           |  |   | 14,103   |  
|Common stock                                  |  |                             | 5,659    |   |             |   | (10     | )           |  |   | 5,649    |  
|Capital in excess of par value                |  |                             | 328,231  |   |             |   | (10,759 | )           |  |   | 317,472  |  
|Retained earnings                             |  |                             | 497,618  |   |             |   | (5,587  | )           |  |   | 492,031  |  
|Treasury stock                                |  |                             | (452,934 | ) |             |   | 3,796   |             |  |   | (449,138 | )
|Deferred compensation                         |  |                             | (6,915   | ) |             |   | 6,915   |             |  |   | 0        |  
|Total shareholders equity                    |  |                             | 374,126  |   |             |   | (5,645  | )           |  |   | 368,481  |  
|Total liabilities and shareholders equity    |  |                             | 656,022  |   |             |   | 3,782   |             |  |   | 659,804  |  
|                                              |  |                             |         
|Condensed Consolidated Statement of Earnings: |  |                             |          |   |             |   |         |             |  |   |          |  
|Selling, general and administrative expenses  |  | $                           | 28,672   |   |             | $ | (189    | )           |  | $ | 28,483   |  
|Interest expense                              |  |                             | 1,703    |   |             |   | 90      |             |  |   | 1,793    |  
|Total costs and expenses                      |  |                             | 180,014  |   |             |   | (99     | )           |  |   | 179,915  |  
|Income before income taxes                    |  |                             | 46,978   |   |             |   | 99      |             |  |   | 47,077   |  
|Income taxes                                  |  |                             | 17,758   |   |             |   | 466     |             |  |   | 18,224   |  
|Net income                                    |  |                             | 29,220   |   |             |   | (367    | )           |  |   | 28,853   |  
|Comprehensive income                          |  |                             | 29,241   |   |             |   | (367    | )           |  |   | 28,874   |  
|Basic earnings per share                      |  |                             | .87      |   |             |   | (.01    | )           |  |   | .86      |  
|Diluted earnings per share                    |  |                             | .85      |   |             |   | (.01    | )           |  |   | .84      |  



12



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|3. | Restatement of Consolidated Financial Statements (continued):
|-- | -------------------------------------------------------------



|                                                    |  |                             |         |   |             |   |        |             |  |   |         |  
|--------------------------------------------------- |  | --------------------------- | ------- | - | ----------- | - | ------ | ----------- |  | - | ------- | -
|                                                    |  | Quarter Ended April 2, 2006 |        
|                                                    |  | As PreviouslyReported       |         |   | Restatement |   |        | As Restated | 
|Condensed Consolidated Statement of Cash Flows:     |  |                             |         |   |             |   |        |             |  |   |         |  
|Operating activities:                               |  |                             |         |   |             |   |        |             |  |   |         |  
|Net income                                          |  | $                           | 29,220  |   |             | $ | (367   | )           |  | $ | 28,853  |  
|Deferred income taxes                               |  |                             | 749     |   |             |   | (3,532 | )           |  |   | (2,783  | )
|Stock compensation expense                          |  |                             | 1,285   |   |             |   | (2     | )           |  |   | 1,283   |  
|Tax benefit from stock-based compensation           |  |                             | (303    | ) |             |   | 303    |             |  |   | 0       |  
|Accounts receivable                                 |  |                             | 671     |   |             |   | (4,186 | )           |  |   | (3,515  | )
|Accounts payable                                    |  |                             | (8,679  | ) |             |   | (186   | )           |  |   | (8,865  | )
|Accrued liabilities                                 |  |                             | 19,043  |   |             |   | 7,989  |             |  |   | 27,032  |  
|Cash provided by operating activities               |  |                             | 59,365  |   |             |   | 19     |             |  |   | 59,384  |  
|Financing activities:                               |  |                             |         |   |             |   |        |             |  |   |         |  
|Excess tax benefit from stock-based compensation    |  |                             | 303     |   |             |   | (19    | )           |  |   | 284     |  
|Cash used in financing activities                   |  |                             | (37,584 | ) |             |   | (19    | )           |  |   | (37,603 | )
|Non-cash investing and financing activities:        |  |                             |         |   |             |   |        |             |  |   |         |  
|Accrued construction accounts payable               |  |                             | (196    | ) |             |   | 7,227  |             |  |   | 7,031   |  
|Restricted stock awards issued, net of forfeitures  |  |                             | 0       |   |             |   | 7,159  |             |  |   | 7,159   |  
|Treasury stock retired and reserved for 401(k) plan |  |                             | 0       |   |             |   | 3,796  |             |  |   | 3,796   |  



|                                           |  |                                   |         |             |   |        |             |  |   |                       |   |  |   |        
|------------------------------------------ |  | --------------------------------- | ------- | ----------- | - | ------ | ----------- |  | - | --------------------- | - |  | - | -------
|                                           |  | Fiscal Year Ended January 1, 2006
|                                           |  | As PreviouslyReported             |         | Restatement |   |        | FAS 123RAdj |  |   | AsRestatedAndAdjusted
|Condensed Consolidated Balance Sheet:      |  |                                   |         |             |   |        |             |  |   |                       |   |  |   |        
|Accounts receivable                        |  | $                                 | 20,323  |             | $ | (4,072 | )           |  |   |                       |   |  | $ | 16,251 
|Total current assets                       |  |                                   | 55,872  |             |   | (4,072 | )           |  |   |                       |   |  |   | 51,800 
|Property and equipment, net                |  |                                   | 592,255 |             |   | 5,664  |             |  |   |                       |   |  |   | 597,919
|Total assets                               |  |                                   | 650,328 |             |   | 1,592  |             |  |   |                       |   |  |   | 651,920
|Accounts payable                           |  |                                   | 30,264  |             |   | 5,946  |             |  |   |                       |   |  |   | 36,210 
|Accrued liabilities                        |  |                                   | 27,791  |             |   | (431   | )           |  |   |                       |   |  |   | 27,360 
|Total current liabilities                  |  |                                   | 58,649  |             |   | 5,515  |             |  |   |                       |   |  |   | 64,164 
|Long-term deferred tax liability           |  |                                   | 29,272  |             |   | 80     |             |  | $ | (9,733                | ) |  |   | 19,619 
|Accrued insurance                          |  |                                   | 17,000  |             |   | (2,897 | )           |  |   |                       |   |  |   | 14,103 
|Capital in excess of par value             |  |                                   | 262,846 |             |   | 8,486  |             |  |   | 43,107                |   |  |   | 314,439
|Retained earnings                          |  |                                   | 506,144 |             |   | (9,592 | )           |  |   | (33,374               | ) |  |   | 463,178
|Total shareholders equity                 |  |                                   | 334,556 |             |   | (1,106 | )           |  |   | 9,733                 |   |  |   | 343,183
|Total liabilities and shareholders equity |  |                                   | 650,328 |             |   | 1,592  |             |  |   |                       |   |  |   | 651,920

Previously reported amounts were subsequently restated on the Companys amended Form 10-K/A for the fiscal
year ended January 1, 2006.



13



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|3. | Restatement of Consolidated Financial Statements (continued):
|-- | -------------------------------------------------------------



|                                                 |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|------------------------------------------------ |  | --------------------------- | ------- | - | ----------- | - | ------ | ----------- |  | - | --------------------- | - |  | - | ------- | -
|                                                 |  | Quarter Ended April 3, 2005 |        
|                                                 |  | As PreviouslyReported       |         |   | Restatement |   |        | FAS123R Adj |  |   | AsRestatedAndAdjusted |  
|Condensed Consolidated Statement of Earnings:    |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Food, beverage, and related supplies             |  | $                           | 25,568  |   |             | $ | 155    |             |  | $ | 0                     |   |  | $ | 25,723  |  
|Total cost of sales                              |  |                             | 87,717  |   |             |   | 155    |             |  |   | 0                     |   |  |   | 87,872  |  
|Selling, general and administrative expenses     |  |                             | 25,417  |   |             |   | (43    | )           |  |   | 1,450                 |   |  |   | 26,824  |  
|Interest expense                                 |  |                             | 723     |   |             |   | 25     |             |  |   |                       |   |  |   | 748     |  
|Total costs and expenses                         |  |                             | 161,809 |   |             |   | 137    |             |  |   | 1,450                 |   |  |   | 163,396 |  
|Income before income taxes                       |  |                             | 52,277  |   |             |   | (137   | )           |  |   | (1,450                | ) |  |   | 50,690  |  
|Income taxes                                     |  |                             | 20,023  |   |             |   | (33    | )           |  |   | (555                  | ) |  |   | 19,435  |  
|Net income                                       |  |                             | 32,254  |   |             |   | (104   | )           |  |   | (895                  | ) |  |   | 31,255  |  
|Comprehensive income                             |  |                             | 32,119  |   |             |   | (104   | )           |  |   | (895                  | ) |  |   | 31,120  |  
|Basic earnings per share                         |  |                             | .89     |   |             |   | .00    |             |  |   | (.03                  | ) |  |   | .86     |  
|Diluted earnings per share                       |  |                             | .86     |   |             |   | .00    |             |  |   | (.03                  | ) |  |   | .83     |  
|                                                 |  |                             |         |  
|Condensed Consolidated Statement of Cash Flows:  |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Operating activities:                            |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Net income                                       |  | $                           | 32,254  |   |             | $ | (104   | )           |  | $ | (895                  | ) |  | $ | 31,255  |  
|Deferred income taxes                            |  |                             | (1,410  | ) |             |   | 1,186  |             |  |   | (933                  | ) |  |   | (1,157  | )
|Stock compensation expense                       |  |                             | 0       |   |             |   |        |             |  |   | 1,450                 |   |  |   | 1,450   |  
|Excess tax benefit from stock-based compensation |  |                             | 497     |   |             |   | 0      |             |  |   | (497                  | ) |  |   | 0       |  
|Accounts receivable                              |  |                             | (722    | ) |             |   | 155    |             |  |   | 0                     |   |  |   | (567    | )
|Accounts payable                                 |  |                             | (3,376  | ) |             |   | 58     |             |  |   | 0                     |   |  |   | (3,318  | )
|Accrued liabilities                              |  |                             | 17,157  |   |             |   | (1,194 | )           |  |   | 589                   |   |  |   | 16,552  |  
|Cash provided by operating activities            |  |                             | 60,734  |   |             |   | 101    |             |  |   | (286                  | ) |  |   | 60,549  |  
|Investing activities:                            |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Purchases of property and equipment              |  |                             | (15,709 | ) |             |   | (101   | )           |  |   | 0                     |   |  |   | (15,810 | )
|Cash used in investing activities                |  |                             | (15,429 | ) |             |   | (101   | )           |  |   | 0                     |   |  |   | (15,530 | )
|Financing activities:                            |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Excess tax benefit from stock-based compensation |  |                             | 0       |   |             |   | 0      |             |  |   | 286                   |   |  |   | 286     |  
|Cash used in financing activities                |  |                             | (45,340 | ) |             |   | 0      |             |  |   | 286                   |   |  |   | (45,054 | )
|Non-cash investing and financing activities:     |  |                             |         |   |             |   |        |             |  |   |                       |   |  |   |         |  
|Accrued construction accounts payable            |  |                             | (58     | ) |             |   | 4,637  |             |  |   | 0                     |   |  |   | 4,579   |  
|Investment in capital leases                     |  |                             |         |   |             |   | 347    |             |  |   |                       |   |  |   | 347     |  



14



---

##### Table of Contents

CEC ENTERTAINMENT, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|4. | Earnings per common share:
|-- | --------------------------

Basic earnings per
common share (EPS) is computed by dividing net income by the weighted average number of common shares outstanding. Diluted EPS adjusts for the effect of potential common shares from dilutive stock options and restricted shares using the
treasury stock method. Earnings per common and potential common share were computed as follows (thousands, except per share data):



|                                                                |  |                    |        |              |   |       
|--------------------------------------------------------------- |  | ------------------ | ------ | ------------ | - | ------
|                                                                |  | Three Months Ended
|                                                                |  | April 2,2006       |        | April 3,2005
|Net income                                                      |  | $                  | 28,853 |              | $ | 31,255
|                                                                |  |                    |        |              |   |       
|                                                                |  |                   
|Basic:                                                          |  |                    |        |              |   |       
|Weighted average common shares outstanding                      |  |                    | 33,719 |              |   | 36,205
|                                                                |  |                    |        |              |   |       
|Earnings per common share                                       |  | $                  | .86    |              | $ | .86   
|                                                                |  |                    |        |              |   |       
|                                                                |  |                   
|Diluted:                                                        |  |                    |        |              |   |       
|Weighted average common shares outstanding                      |  |                    | 33,719 |              |   | 36,205
|Potential common shares for stock options and restricted shares |  |                    | 798    |              |   | 1,246 
|                                                                |  |                    |        |              |   |       
|Weighted average shares outstanding                             |  |                    | 34,517 |              |   | 37,451
|                                                                |  |                    |        |              |   |       
|Earnings per common and potential common share                  |  | $                  | .84    |              | $ | .83   
|                                                                |  |                    |        |              |   |       



|5. | Commitments and contingencies:
|-- | ------------------------------

From time to time,
the Company is involved in litigation, which is incidental to its business. In the Companys opinion, no litigation to which the Company currently is a party is likely to have a material adverse effect on the Companys results of
operations, financial condition or cash flows.



|6. | New accounting pronouncement:
|-- | -----------------------------

In March 2006, the
Emerging Issues Task Force (EITF) issued EITF Issue 06-3, How Sales Taxes Collected from Customers and Remitted to Governmental Authorities Should Be Presented in the Income Statement. A consensus was reached that entities
may adopt a policy of presenting sales taxes in the income statement on either a gross or net basis. If taxes are significant, an entity should disclose its policy of presenting taxes and the amounts of taxes. The guidance is effective for periods
beginning after December 15, 2006. The Company presents sales net of sales taxes. This issue will not impact the method for recording sales taxes in the Companys consolidated financial statements.

There are no other recently issued accounting standards effective after April 2, 2006 that are expected to materially impact the Company.



15



---

##### Table of Contents

|Item 2: | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Restatement of
Consolidated Financial Statements

In July 2006, the Companys management initiated an internal review of the historical stock
option granting practices in response to a number of media reports concerning stock option practices at other companies. This review consisted primarily of reviewing internal documents, interviewing employees and directors and researching related
accounting and regulatory material. Based on this internal review, management informed the Companys Audit Committee and independent registered public accounting firm, that certain information was discovered that raised the concern that the
measurement dates used for certain stock options may be incorrect. As a result, the Audit Committee, composed solely of independent directors, initiated a review of the Companys historical stock-based compensation award practices and related
accounting treatment.

On October 31, 2006, the Company announced that the Audit Committee of its Board of Directors had completed the
previously announced review of the Companys stock option granting practices during the period from 1989 through 2005 when the Company made its last stock option grants. This voluntary review was conducted with the assistance of independent
legal counsel and external forensic accountants. The review uncovered no evidence of fraud or intentional misconduct in the Companys stock option granting practices; however, the review did find that administrative errors, record-keeping
deficiencies and other defects in the stock option granting process resulted in an incorrect selection of measurement dates for certain grants based on the guidance in Accounting Principles Board Opinion No. 25, Accounting for Stock
Issued to Employees, (APB 25). APB 25 defines measurement date as the first date on which both are known with finality (1) the number of shares an individual employee is entitled to receive and (2) the option or purchase
price, if any.

On November 10, 2006, the Company and its Audit Committee concluded that the cumulative financial impact of recording
additional charges associated with stock option grants from 1989 through 2005 was likely to be material to the current year and possibly prior years resulting in a restatement of the Companys previously issued consolidated financial statements
and that investors should not rely on the Companys historical financial statements or on related reports from the Companys registered independent public accounting firm.

Subsequently, the Company and its Audit Committee concluded that the Companys consolidated financial statements for the three months ended
April 2, 2006 and each of the fiscal years during the three year period ended January 1, 2006 should be restated to record additional stock-based compensation expense and related tax effects, resulting from stock options granted during
fiscal years 1989 through 2005 that were incorrectly accounted for under generally accepted accounting principles.

The Audit Committee
concluded, based on the report of special counsel to the Audit Committee, that there was no evidence to indicate that the granting practices that caused errors related to the selection of stock option grant measurement dates and the measurement of
stock-based compensation resulted from intentional misconduct. Instead, the issues that were uncovered generally were attributable to a lack of knowledge or training with respect to accounting and tax consequences or to a lack of supporting
documentation. In some cases individuals who possessed an understanding of accounting did not appear to know of, or did not recognize the significance of, the Companys option granting practices.

Additional details related to the Audit Committees review and recommendations are described below:

Recommendations with respect to stock option plans:



| |  |  | The Company should retain a compensation consultant to review existing equity based compensation plans to assist in compliance matters and to assist in development
and implementation of a set of best practices with respect to its equity based compensation plans.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company should enhance the process of granting equity based compensation to assure the due authorization and appropriate documentation of all equity grants
including (i) implementation of a process for assuring the timely and accurate preparation of minutes or other documentation memorializing the actions of its Compensation Committee, and (ii) adopting a written policy that documents this
process.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Recommendations regarding accounting policies and procedures:



| |  |  | The Company should implement appropriate internal controls, including written policies and procedures, to ensure the process of granting components of compensation
are properly authorized and consistent with the terms of the applicable plan document, and legal and regulatory requirements.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

Recommendations regarding management and personnel:



| |  |  | The Company may wish to augment its finance and accounting function by hiring additional staff, and the Company should evaluate ways to strengthen its internal
audit functions at the corporate level, and consider hiring additional in-house legal staff, including an attorney with experience in corporate and securities law.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company should provide training for personnel responsible for implementing the Companys policies and procedures regarding the Companys equity-based
compensation awards, to assure the proper documentation and accounting for the awarding of equity-based compensation.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Recommendation regarding corporate governance:



| |  |  | The Board should consider adding an additional independent director, preferably one with compensation expertise.
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | The composition of the Compensation Committee should be reviewed.
| | - |  | -----------------------------------------------------------------

Based on the recommendations of the Audit Committee, the Board of Directors of the Company has adopted certain actions concerning corporate governance to enhance the process for equity-based compensation awards in the
future and continues to address additional remedies. These actions include:



| |  |  | Engaging a compensation consultant to review existing equity based compensation plans to assist in compliance matters and to assist in development and
implementation of a set of best practices with respect to its equity based compensation plans.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The adoption of a formal written policy concerning equity-based compensation awards to employees, which includes, among other things, the following:
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Equity based compensation awards will be made only at meetings, and not by unanimous written consents in lieu of a meeting;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | The Board of Directors or committee thereof will meet between two and ten business days after each quarterly earnings release, and equity-based compensation awards
will be made only at these four meetings.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is continuing to evaluate the recommendations of the Audit
Committee and may take additional actions at a later date in response to these recommendations.

Historical Granting Practices

Historically, the Company has typically granted stock options to employees utilizing a process in which the Board of Directors or a special committee of
the Board of Directors would approve stock option grants through unanimous written consents (UWC). Under APB 25, the measurement date is the first date on which both are known with finality (1) the number of shares an individual
employee is entitled to receive and (2) the option or purchase price, if any. Further under APB 25, compensation cost is measured based on the difference between the exercise price and the market price on the measurement date. Previously, the
Company relied on the date of the UWC (as of date) as the accounting measurement date. However, all necessary corporate action had not been taken until the UWCs were actually signed by all board or committee members, which typically did
not happen until a date later than the as of date. As a result, the Company has now determined that the definition of measurement date was not met on the as of date. Instead, the Company believes that upon obtaining the last
signature on the UWC the granting process is complete and a measurement date is achieved.

Determination of Measurement Date

Consistent with the direction provided to the public by the Office of the Chief Accountant of the U.S Securities and Exchange Commission in a letter dated
September 19, 2006, (the OCA September Letter), when the documentation of stock option granting activities is incomplete or cannot be located, the Company reviewed all available relevant information, including historical approval
patterns where evidence was available, and formed what the Company believes is a reasonable conclusion as to the most likely option granting actions that occurred and the dates which such actions occurred in determining the appropriate accounting.
Based on the Companys interpretation of relevant accounting literature, as well as the guidance provided in the OCA September Letter, the appropriate accounting measurement date for a stock option grant is the date in which all required
corporate granting actions have been completed and the persons empowered to make grants have determined, with finality, the terms and recipients of the stock option grant.

For the few instances when approval was made in a meeting, the Company considered the date of the meeting to be the accounting measurement date if
minutes of the meeting were recorded and provided sufficient specificity to determine the option price and the number of options to be allocated to individuals.

For the instances when approval was made through unanimous written consent, the Company considered the measurement date to be the date when the last required signature was received by the Company from the Board of
Directors or



17



---

##### Table of Contents

a special committee of the Board of Directors on the UWC. However, in some instances, the Company was unable to locate definitive and complete documentation
evidencing the date on which the last required approval of a UWC was received by the Company. For these instances, the Company formed a conclusion as to the most likely date that approval was received based on the timing of letters notifying
employees of the stock option award (if available) and the approval pattern of past stock option grants approved through a UWC with evidence of the date on which the last required approval was received by the Company. More specifically, for these
instances, the Company estimated the accounting measurement date to be the earlier of the date of the letter notifying the employee of the stock option award (if available) or the average number of days lapsing from the stated as of date
of a UWC to the date on which the last required approval of a UWC was received by the Company for other stock option grants. For annual stock option grants (in which the largest number of stock options were granted to employees) and mid-year grants
the average number of days lapsing from the as of date of the UWC to the date on which the last required approval of a UWC was received by the Company averaged 29 and 48 business days, respectively.

The accounting measurement dates of stock option awards to non-employee members of the Companys Board of Directors were determined in accordance
with the Companys Non-Employee Directors Stock Option Plan to be the date of initial election or appointment to the Board of Directors and the fifth business day in January for annual grants in each year thereafter.

A summary of the evidence relied upon by the Company to determine the accounting measurement dates for stock options granted to employees from 1989 to
2005 is detailed below.



|                                                                               |  |                   |  |                 |  
|------------------------------------------------------------------------------ |  | ----------------- |  | --------------- | -
|Evidence Relied Upon                                                           |  | Number of Options |  | Percentof Total |  
|Board minutes                                                                  |  | 1,706,347         |  | 9.4             | %
|UWC with evidence of the date on which the last required approval was received |  | 5,322,973         |  | 29.4            | %
|Notification letters to employees                                              |  | 2,327,580         |  | 12.9            | %
|Estimated UWC approval date                                                    |  | 8,298,013         |  | 45.9            | %
|                                                                               |  |                   |  |                 |  
|Subtotal                                                                       |  | 17,654,913        |  | 97.6            | %
|Non-Employee Directors Stock Option Plan                                       |  | 427,500           |  | 2.4             | %
|                                                                               |  |                   |  |                 |  
|Total                                                                          |  | 18,082,413        |  | 100.0           | %
|                                                                               |  |                   |  |                 |  

After comparing the revised measurement dates to the original measurement dates used by the
Company in preparing its consolidated financial statements, the Company determined that certain stock options were granted at an exercise price below the fair market value of the Companys common stock on the revised measurement date. As a
result of this determination, the Company amended its annual report on Form 10-K for the fiscal year ended January 1, 2006 and restated its consolidated financial statements included therein to record additional stock-based compensation expense
and correct other errors. For more information regarding the restatement, See Part I, Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations  Restatement of the Consolidated Financial
Statements of this report, the Explanatory Note at the beginning of the Companys amended annual report on Form 10-K/A filed on April 23, 2007 and Part II, Item 7, Managements Discussion and Analysis of
Financial Condition and Results of Operations  Restatement of the Consolidated Financial Statements of that report.



18



---

##### Table of Contents

Restatement Adjustments

This restatement of the quarter ended April 2, 2006 also includes the adjustments for other errors not recorded when the Company prepared its financial statements. These errors were not previously recorded
because the Company believed the amount of the errors, both individually and in the aggregate, were not material to the Companys consolidated financial statements. This restatement includes adjustments to decrease selling, general and
administrative expenses for the quarter ended April 2, 2006 by $189,000 due to a reduction of accrued advertising costs of $185,000 and a reduction of stock-based compensation expense of $4,000. Interest expense increased $90,000 for interest
payable on the underpayment of income taxes due to the disallowed tax deductions for compensation paid to executive officers under Internal Revenue Code Section 162(m). Additionally, income taxes increased $466,000 primarily due to an increase
in estimated state tax reserves and additional taxes of $125,000 related to the disallowed tax deductions. In the quarter ended April 3, 2005, food, beverage and related supplies expenses increased by $155,000 due to an increase in beverage
costs related to a vendor rebate adjustment; selling, general and administrative expenses decreased $43,000 due correction of a pricing error and $26,000 due to reduced stock-based compensation expense. Interest expense increased $25,000 for
interest payable on the underpayment of income taxes due to the disallowed tax deductions for compensation paid to executive officers under Internal Revenue Code Section 162(m). Additionally, income taxes decreased $33,000 primarily due to a
$67,000 state tax adjustment and decreased taxes of $34,000 related to the adjustments described above offset by additional taxes of $88,000 related to the disallowed tax deductions.

At the end of the quarter ended April 2, 2006, property, plant and equipment increased $3,782,000 due to a change in the Companys estimate of
unbilled capital expenditures. Accounts payable increased $3,879,000 due to the accrual of unbilled capital expenditures and other expenses. Accrued liabilities increased $7,747,000 due primarily to an increase in income tax payable related to the
disallowance of tax deductions for compensation paid to executive officers and the effect of the restatement of stock-based compensation expense. Long-term deferred tax liability increased $698,000 due to the effect of the restatement of stock-based
compensation expense. Accrued insurance decreased $2,897,000 due to a reduction of estimated reserves for insurance claim losses. Common stock decreased $10,000 and capital in excess of par value decreased $10,759,000 due to the effect of the
restatement of stock-based compensation expense and the retirement of 100,000 shares of treasury stock totaling $3,796,000 that were reserved for issuance under the Companys 401(k) plan. Retained earnings decreased $5,587,000 due to the effect
of the restatement of stock-based compensation expense and the correction of other errors as described above. The Company also decreased deferred compensation and increased capital in excess of par value by $6,915,000 to correct its previously
recorded deferred compensation related to restricted stock awards.

Due to adjustments to correct stock-based compensation and the other
errors described above, including the impact of adjustments to prior periods reflected in the Companys restated consolidated financial statements for the fiscal year 2005, net property and equipment increased $3,782,000, accounts payable
increased $3,879,000, accrued liabilities increased $7,506,000, long-term deferred tax liability increased $698,000, accrued insurance decreased $2,897,000, common stock decreased $10,000, capital in excess of par value decreased $10,759,000 and
retained earnings decreased $5,346,000 at the end of the quarter ended April 2, 2006.

In Item 1 of this report, the Company has
reported non-cash investing and financing activities for accrued construction accounts payable of $7.0 million and $4.6 million in the first three months of 2006 and 2005, respectively compared to $196,000 and $58,000 reported in the Original
Filing. Also in Item 1 of this report, the Company has reported non-cash investing and financing activities for restricted stock awards of $7,159,000 in the first three months of 2006 and investments in capital leases of $347,000 in the first
three months of 2005.

The accompanying managements discussion and analysis of financial condition and results of operations give
effect to the restatement discussed in Note 3 of the consolidated financial statements.



19



---

##### Table of Contents

Results of Operations

First Quarter 2006 Compared to First Quarter 2005

A summary of the results of operations of the Company as a percentage of
revenues for the first quarters of 2006 and 2005 is shown below.



|                                    |  |                    |   |  |               |  
|----------------------------------- |  | ------------------ | - |  | ------------- | -
|                                    |  | Three Months Ended |  
|                                    |  | April 2, 2006      |   |  | April 3, 2005 |  
|Revenue                             |  | 100.0              | % |  | 100.0         | %
|                                    |  |                    |   |  |               |  
|Costs and expenses:                 |  |                    |   |  |               |  
|Cost of sales:                      |  |                    |   |  |               |  
|Food, beverage and related supplies |  | 12.1               |   |  | 12.0          |  
|Games and merchandise               |  | 4.4                |   |  | 3.9           |  
|Labor                               |  | 26.3               |   |  | 25.1          |  
|                                    |  |                    |   |  |               |  
|                                    |  | 42.8               |   |  | 41.0          |  
|Selling, general and administrative |  | 12.5               |   |  | 12.5          |  
|Depreciation and amortization       |  | 7.0                |   |  | 6.7           |  
|Interest expense                    |  | .8                 |   |  | .3            |  
|Other operating expenses            |  | 16.1               |   |  | 15.7          |  
|                                    |  |                    |   |  |               |  
|                                    |  | 79.2               |   |  | 76.2          |  
|                                    |  |                    |   |  |               |  
|Income before income taxes          |  | 20.8               |   |  | 23.8          |  
|Income tax expense                  |  | 8.0                |   |  | 9.1           |  
|                                    |  |                    |   |  |               |  
|Net income                          |  | 12.8               | % |  | 14.7          | %
|                                    |  |                    |   |  |               |  

Revenues

Revenues increased 6.0% to $227.0 million in the first quarter of 2006 from $214.1 million in the first quarter of 2005 due to a weighted average increase of 25 Company-operated restaurants and an increase of 1.2% in
comparable store sales between the periods. There was a negative impact associated with a number of school spring breaks shifting from the first quarter of the prior year to the second quarter of this year. In the first quarter of 2006, the number
of guests per comparable store increased an estimated 4% to 5% compared to the same period of the prior year due primarily to a marketing promotion and enhanced coupon initiative. Additionally, the average guest check declined an estimated 3% to 4%
in the first quarter of 2006 compared to the first quarter of 2005. There was no material net change in menu prices between the first quarter of 2005 and the first quarter of 2006.

Costs and Expenses

Costs and
expenses as a percentage of revenues increased to 79.2% in the first quarter of 2006 from 76.2% in the first quarter of 2005.

Cost of
sales increased as a percentage of revenues to 42.8% in the first quarter of 2006 from 41.0% in the comparable period of 2005. Cost of food, beverage, and related supplies as a percentage of revenues increased to 12.1% in the first quarter of 2006
from 12.0% in the first quarter of 2005, due to higher produce and paper costs which were partially offset by a reduction in cheese prices and a reduction in the cost of various pizza toppings. In addition, margin pressure associated with the
decline in average guest check increased costs as a percentage of revenues. Cost of games and merchandise as a percentage of revenues increased to 4.4% in the first quarter of 2006 from 3.9% in the first quarter of 2005 due primarily to the
distribution of free tokens related to a marketing promotion in the first quarter of 2006. Labor expense as a percentage of revenues increased to 26.3% in the first quarter of 2006 from 25.1% in the first quarter of 2005 primarily due to higher wage
rates and a decline in the average guest check.

Selling, general and administrative expenses as a percentage of revenues were consistent
at 12.5% in the first three months of 2006 and the first three months of 2005. Increased advertising costs associated with a marketing promotion in the first quarter of 2006 was offset by the benefit of not holding a restaurant general manager
conference in 2006 compared to the first quarter of 2005.



20



---

##### Table of Contents

Depreciation and amortization expenses as a percentage of revenues increased to 7.0% in the first quarter
of 2006 from 6.7% in the first quarter of 2005 due to capital invested in new and existing restaurants.

Interest expense as a percentage
of revenues increased to 0.8% in the first three months of 2006 from 0.3% in the first three months of 2005 primarily due to an increase in the average debt balance and an increase in interest rates.

Other operating expenses increased as a percentage of revenues to 16.1% in the first quarter of 2006 from 15.7% in the first quarter of 2005 primarily
due to increased utility costs.

The Companys effective income tax rate was 38.7% in the first quarter of 2006 compared to 38.3% in
the first quarter of 2005.

Net Income

The Company had net income of $28.9 million in the first quarter of 2006 compared to $31.3 million in the first quarter of 2005 due to the changes in revenues and expenses discussed above. The Companys diluted
earnings per share increased to $.84 per share in the first quarter of 2006 from $.83 per share in the first quarter of 2005 due to a 7.8% decrease in the number of weighted average shares outstanding offset by a 7.6% decrease in net income
discussed above.

Financial Condition, Liquidity and Capital Resources

Cash provided by operations was $59.4 million in the first quarter of 2006 compared to $60.5 million in the first quarter of 2005. Net cash outflows from
investing activities for the first quarter of 2006 were $18.3 million, primarily related to capital expenditures. Net cash outflows from financing activities for the first quarter of 2006 were $37.6 million, primarily related to payments to reduce
outstanding debt and the repurchase of the Companys common stock. The Companys primary requirements for cash relate to planned capital expenditures, the repurchase of the Companys common stock and debt service. The Company expects
that it will satisfy such requirements from cash provided by operations and, if necessary, funds available under its line of credit.

Cash
provided by operations is a significant source of liquidity for the Company. Since substantially all of the Companys sales are for cash and credit cards, and accounts payable are generally due in five to 30 days, the Company is able to carry
current liabilities in excess of current assets. The net working capital deficit increased from $12.2 million at January 1, 2006 to $19.7 million at April 2, 2006 due primarily to the timing of payments for various accrued expenses.

The Company has initiated several strategies to increase revenues and earnings over the long-term that require capital expenditures. These
strategies include: (a) new restaurant development and acquisitions of existing restaurants from franchisees, (b) a game enhancement initiative that includes new games and rides (c) major remodels, and (d) expansions of the
square footage of existing restaurants.

In 2006, the Company plans to add 24 to 28 restaurants, which includes opening new restaurants,
acquiring existing restaurants from franchisees and relocating certain restaurants. The Company currently anticipates its cost of opening such new restaurants will vary depending upon many factors including the size of the restaurants and whether
the Company acquires land or the restaurant is an in-line or freestanding building. The Company intends on opening or acquiring from franchisees a total of 80 to 90 company restaurants over the next three years, including approximately two to four
relocated restaurants per year. The average capital cost of all new restaurants expected to open in 2006 is approximately $2.0 million per restaurant.

The primary components of the game enhancement initiatives are new games and rides with an average capital cost in 2006 of $90,000 to $110,000 per restaurant. The major remodel initiative includes expansion of the
space allocated to the game room, an increase in the number of games and rides, a new ceiling with enhanced lighting, salad bar enhancements, restroom remodels and may include a new exterior and interior identity. A new exterior identity includes a
revised Chuck E. Cheese® logo and signage, updating
the exterior design of the buildings and, in some restaurants, colorful new awnings. The interior component includes painting, updating décor and a new menu board. The typical capital cost of the major remodel is estimated to be $500,000 per
restaurant in 2006. Expanding the square footage of existing restaurants can typically range in cost from $300,000 to $900,000 per restaurant, but generally have an average capital cost of approximately $700,000.



21



---

##### Table of Contents

The Company expects the aggregate capital costs in 2006 of completing game enhancements, major remodels
and expanding the square footage of existing restaurants to total approximately $40 million and impact approximately 150 restaurants.

During the first quarter of 2006, the Company opened three new restaurants, completed 18 game rotation upgrades, nine major remodels and expanded the square footage of one restaurant. The Company currently estimates that capital
expenditures in 2006 will be $95 to $100 million, including the $40 million the Company is expecting to invest to remodel existing stores. The Company plans to finance its capital expenditures through cash flow from operations and, if necessary,
borrowings under the Companys line of credit.

From time to time, the Company repurchases shares of its common stock under a plan
authorized by its Board of Directors. The plan authorizes repurchases in the open market or in private transactions. Beginning in 1993, the Company has repurchased approximately 22.0 million shares of the Companys common stock,
retroactively adjusted for all stock splits, at an aggregate purchase price of approximately $448.2 million. During the first quarter of 2006, the Company repurchased 321,600 shares at an aggregate purchase price of approximately $10.4 million. At
the end of the first quarter of 2006, approximately $336.6 million remained available for repurchase under a $400 million repurchase authorization approved by the Companys Board of Directors in July 2005.

The Company has available borrowings under its line of credit agreement of up to $200 million that is scheduled to mature in December 2010. Interest
under the line of credit is dependent on earnings and debt levels of the Company and ranges from prime or, at the Companys option, LIBOR plus 0.50% to 1.25%. Currently, any borrowings under this line of credit would be at the prime rate or
LIBOR plus 0.75%. As of April 2, 2006, there were $105.0 million in borrowings under this line of credit and outstanding letters of credit of $12.3 million. The line of credit agreement contains certain restrictions and conditions as defined in
the agreement that require the Company to maintain a fixed charge coverage ratio at a minimum of 1.5 to 1.0 and a maximum total debt to earnings before interest, taxes, depreciation, amortization and other non-cash items ratio of 3.0 to 1.0.
Borrowings under the line of credit agreement are unsecured but the Company has agreed not to pledge any of its existing assets to secure future indebtedness. At April 2, 2006, the Company was in compliance with all of the above debt covenants.
The Lenders under the line of credit agreement waived any default or event of default resulting from the Companys failure to deliver certain documents, including its consolidated financial statements, as required by the line of credit
agreement during the period beginning August 16, 2006 and ending May 15, 2007.

Critical Accounting Policies and Estimates

The following discussion addresses the Companys most critical accounting policies, which are those that require significant
judgment.

Stock-Based Compensation Expense

Prior to 2006, the Company accounted for stock-based compensation under the intrinsic value method of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related
interpretations (APB 25), and had adopted the disclosure-only provisions of Financial Accounting Standards Board Statement No. 123, Accounting for Stock-Based Compensation, (FAS 123). In December 2004, the
Financial Accounting Standards Board issued a revised and renamed standard regarding stock-based compensation  FAS 123R. The revised standard, which was adopted by the Company in the first quarter of 2006, eliminates the disclosureonly
election under FAS 123 and requires the recognition of compensation expense of stock options and all other forms of equity compensation generally based on the fair value of the instruments on the date of grant. In order to enhance comparability
among all years presented and to provide the fullest understanding of the impact that expensing stock-based compensation has on the Company, the Company has retrospectively applied the new standard to prior period results.

The fair value of stock-based compensation is recognized in expense over the vesting period, and is determined on the measurement date. The measurement
date is determined the first date on which both are known with finality (1) the number of shares an individual employee is entitled to receive and (2) the option or purchase price, if any. In certain cases, the Company does not have
documentation to determine with certainty the actual measurement date. Therefore the Company has used all available evidence to determine the most likely measurement date.

For the few instances when approval is obtained in a meeting, the Company considers the date of the meeting to be the accounting measurement date if
minutes of the meeting were recorded and provided sufficient specificity to determine the award price and the number of awards to be allocated to individuals.



22



---

##### Table of Contents

For the instances when approval is obtained through unanimous written consent, the Company considers the
measurement date to be the date when the last required signature was received by the Company from the Board of Directors or a special committee of the Board of Directors on the UWC. However, in some instances, the Company is unable to locate
definitive and complete documentation evidencing the date on which the last required approval of a UWC was received by the Company. For these instances, the Company formed a conclusion as to the most likely date that approval was received based on
the timing of letters notifying employees of the stock award (if available) and the approval pattern of past stock awards approved through a UWC with evidence of the date on which the last required approval was received by the Company. More
specifically, for these instances, the Company estimates the accounting measurement date to be the earlier of the date of the letter notifying the employee of the stock award (if available) or the average number of days lapsing from the stated
as of date of a UWC to the date on which the last required approval of a UWC was received by the Company for other stock awards. For annual stock awards (in which the largest number of awards were granted to employees) and mid-year
grants, the average number of days lapsing from the as of date of the UWC to the date on which the last required approval of a UWC was received by the Company averaged 29 and 48 business days, respectively.

Self Insurance

The Company estimates
its liability for incurred but unsettled general liability and workers compensation related claims under its self-insured retention programs, including reported losses in the process of settlement and losses incurred but not reported. The estimate
is based on loss development factors determined through actuarial methods using the actual claim loss experience of the Company subject to adjustment for current trends. Revisions to the estimated liability resulting from ongoing periodic reviews
are recognized in the period in which the differences are identified. Significant increases in general liability and workers compensation claims could have a material adverse impact on future operating results.

Impairment of Long-Lived Assets

The
Company periodically reviews the estimated useful lives and recoverability of its depreciable assets based on factors including historical experience, the expected beneficial service period of the asset, the quality and durability of the asset and
the Companys maintenance policy including periodic upgrades. Changes in useful lives are made on a prospective basis, unless factors indicate the carrying amounts of the assets may not be recoverable from estimated future cash flows and an
impairment write-down is necessary.

Lease Accounting

The Company uses a consistent lease period (generally, the initial non-cancelable lease term plus renewal option periods provided for in the lease that can be reasonably assured) when calculating depreciation of
leasehold improvements and in determining straight-line rent expense and classification of its leases as either an operating lease or a capital lease. The lease term and straight-line rent expense commences on the date when the Company takes
possession and has the right to control use of the leased premises. Funds received from the lessor intended to reimburse the Company for the costs of leasehold improvements is recorded as a deferred credit resulting from a lease incentive and
amortized over the lease term as a reduction to rent expense.

New Accounting Pronouncement

In March 2006, the Emerging Issues Task Force (EITF) issued EITF Issue 06-3, How Sales Taxes collected From Customers and Remitted to
Governmental Authorities Should Be Presented in the Income Statement. A consensus was reached that entities may adopt a policy of presenting sales taxes in the income statement on either a gross or net basis. If taxes are significant, an
entity should disclose its policy of presenting taxes and the amounts of taxes. The guidance is effective for periods beginning after December 15, 2006. The Company presents sales net of sales taxes. This issue will not impact the method for
recording sales taxes in the Companys consolidated financial statements.

There are no other recently issued accounting standards
effective after April 2, 2006 that are expected to materially impact the Company.



23



---

##### Table of Contents

Website Access to Company Reports

Our website address is www.chuckecheese.com. Our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, Forms 3, 4 and 5 filed by our officers, directors and stockholders
holding 10% or more of our common stock and all amendments to those reports are available free of charge through our website, as soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and
Exchange Commission.

Forward Looking Statements

Certain statements in this report, other than historical information, may be considered forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation
Reform Act of 1995, and are subject to various risks, uncertainties and assumptions. In some cases, you can identify forward-looking statements by terminology such as may, should, could, predict,
potential, continue, expect, anticipate, future, intend, plan, believe, estimate and similar expressions (or the negative of such
expressions). Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ from those anticipated, estimated or expected. Among the key factors that may have a direct
bearing on the Companys operating results, performance or financial condition are its ability to implement its growth strategies, national, regional and local economic conditions affecting the restaurant and entertainment industries,
competition within each of the restaurant and entertainment industries, store sales cannibalization, success of its franchise operations, negative publicity, fluctuations in quarterly results of operations, including seasonality, government
regulations, weather, school holidays, commodity, insurance, utility and labor costs.



|Item 3. | Quantitative and Qualitative Disclosures about Market Risk
|------- | ----------------------------------------------------------

The Company is subject to market
risk in the form of interest risk and foreign currency risk. Both interest risk and foreign currency risk are immaterial to the Company.



|Item 4: | Controls and Procedures
|------- | -----------------------

Background of Restatement

On October 31, 2006, the Company announced that the Audit Committee of its Board of Directors, which is comprised solely of independent directors,
had completed a previously announced review of the Companys stock option granting practices during the period from 1989 through 2005 when the Company made its last stock option grants. This voluntary review was conducted with the assistance of
independent legal counsel and external forensic accountants. The review uncovered no evidence of fraud or intentional misconduct in the Companys stock option granting practices; however, the review did find that administrative errors,
record-keeping deficiencies and other defects in the stock option granting process resulted in an incorrect selection of measurement dates for certain grants based on the guidance in Accounting Principles Board Opinion No. 25, Accounting for
Stock Issued to Employees (APB 25). APB 25 defines measurement date as the first date on which both are known with finality (1) the number of shares an individual employee is entitled to receive and (2) the option or
purchase price, if any.

On November 10, 2006, the Company and its Audit Committee concluded that the cumulative financial impact of
recording additional charges associated with stock option grants from 1989 through 2005 was likely to be material to the current year and possibly prior years resulting in a restatement of the Companys previously issued consolidated financial
statements and that investors should not rely on the Companys historical financial statements or on related reports from the Companys registered independent public accounting firm.

Subsequently, the Company and its Audit Committee concluded that the Companys consolidated financial statements for the three months ended
April 2, 2006 and each of the fiscal years during the three year period ended January 1, 2006, as well as the selected financial data for the years ended December 29, 2002 and December 30, 2001 (as well as for certain prior
periods not included in these financial statements) should be restated to record additional stock-based compensation expense and related tax effects, resulting from stock options granted during fiscal years 1989 through 2005 that were incorrectly
accounted for under generally accepted accounting principles.

After comparing the revised measurement dates to the measurement dates
previously used by the Company in preparing its consolidated financial statements, the Company determined that certain stock options were granted at an exercise price below the fair market value of the Companys common stock on the revised
measurement date. As a result of this determination, the Company recorded additional stock-based compensation pre-tax charges of $18.1 million for the fiscal years 1989 through 2005.



24



---

##### Table of Contents

Evaluation of Disclosure Controls and Procedures

We have established and maintained disclosure controls and procedures that are designed to ensure that material information relating to the Company and
our subsidiaries required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in the SECs rules and forms, and
that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating the
disclosure controls and procedures, management recognized that any control and procedures, no matter how well designed and operated, can provide only a reasonable assurance of achieving the desired control objectives, and management was necessarily
required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

In connection with the
original filing of our 10-Q for the quarter ended April 2, 2006, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures and our
internal control over financial reporting as of April 2, 2006 and, based on this evaluation, had previously concluded that our disclosure controls and procedures were effective as of April 2, 2006.

Subsequent to the evaluation made in connection with the filing of our Form 10-Q for the quarter ended April 2, 2006 and in connection with the
restatement and the filing of this Form 10-Q/A, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, re-evaluated the effectiveness of the design and operation of our disclosure controls and procedures
and concluded that, because of the material weakness in our internal control over financial reporting discussed below, our disclosure controls and procedures were not effective as of April 2, 2006.

The Public Company Accounting Oversight Boards Auditing Standard No. 2 defines a material weakness as a significant deficiency, or a
combination of significant deficiencies, that results in there being a more than remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. Management identified a material
weakness in internal control over financial reporting in connection with this revised assessment.

Specifically, we did not design and
implement controls necessary to provide reasonable assurance that the measurement date for stock option grants was appropriately determined. As a result, the measurement date used for certain option grants was not appropriate and such grants were
not accounted for in accordance with GAAP.

Changes in Internal Control over Financial Reporting

No change in our internal control over financial reporting (as defined in rules 13a-15(f) and 15d-15(f) under the Exchange Act occurred during the quarter
ended April 2, 2006 that has materially affected, or is reasonably likely to materially affect our internal control over financial reporting.

Subsequent to April 2, 2006, the Company has adopted certain actions concerning corporate governance to enhance the process for equity-based compensation awards in the future and continues to implement additional remedies regarding the
material weakness described above. These actions include:



| |  |  | Engaging a compensation consultant to review existing equity based compensation plans to assist in compliance matters and to assist in development and
implementation of a set of best practices with respect to its equity based compensation plans.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The adoption of a formal written policy concerning equity-based compensation awards to employees, which includes, among other things, the following:
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Equity based compensation awards will be made only at meetings, and not by unanimous written consents in lieu of a meeting;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | The Board of Directors or committee thereof will meet between two and ten business days after each quarterly earnings release, and equity based compensation awards
will be made only at these four meetings.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is continuing to evaluate the recommendations of the Audit
Committee and may take additional actions at a later date in response to these recommendations.



25



---

##### Table of Contents

PART IIOTHER INFORMATION



|Item 1. | Legal Proceedings.
|------- | ------------------

From time to time the Company is involved in litigation, most of which is
incidental to its business. In the Companys opinion, no litigation in which the Company currently is a party is likely to have a material adverse effect on the Companys results of operations, financial condition or cash flows.



|Item 1A. | Risk Factors.
|-------- | -------------

Our business operations and the implementation of our business strategy are
subject to significant risks inherent in our business, including, without limitation, the risks and uncertainties described below. The occurrence of any one or more of the risks or uncertainties described below and elsewhere in this Form 10-Q/A
could have a material adverse effect on our financial condition, results of operations and cash flows. While we believe we have identified and discussed below the key risk factors affecting our business, there may be additional risks and
uncertainties that are not presently known or that are not currently believed to be significant that may adversely affect our business, operations, industry, financial position and financial performance in the future. Because these forward-looking
statements are based on estimates and assumptions that are subject to significant business, economic and competitive uncertainties, many of which are beyond our control or are subject to change, actual results could be materially different.

We may not be successful in the implementation of growth strategies.

Our continued growth depends, to a significant degree, on our ability to successfully implement our growth strategies. Among such strategies, we plan to continue to open new restaurants in selected markets and to
enhance and upgrade the games and entertainment at existing restaurants. The opening and success of such new Chuck E. Cheeses restaurants will depend on various factors, including the availability of suitable sites, the negotiation of
acceptable lease terms for such locations, store sales cannibalization, the ability to meet construction schedules, our ability to manage such expansion and hire and train personnel to manage the new restaurants, as well as general economic and
business conditions. Our ability to successfully open new restaurants will also depend upon the availability of sufficient funds for such purpose, including funds from operations, our existing credit facility, future debt financings, future equity
offerings or a combination thereof. There can be no assurance that we will be successful in opening and operating the number of anticipated new restaurants on a timely or profitable basis. There can be no assurance that we can continue to
successfully upgrade the games and entertainment at existing restaurants. Our growth is also dependent on managements ability to continually evolve and update our business model to anticipate and respond to changing customer needs and
competitive conditions. There can be no assurance that management will be able to successfully anticipate changes in competitive conditions or customer needs or that the market will accept our business model.

We may be unsuccessful in opening, closing and remodeling our restaurants.

Our long-term growth is dependent on the success of strategic initiatives to increase the number of our restaurants and enhance the facilities of existing restaurants. We incur significant pre-opening expenses each
time we open a new restaurant and other expenses when we close, relocate or remodel existing restaurants. The expenses of opening, closing, relocating or remodeling any of our restaurants, may be higher than anticipated. If we are unable to open or
are delayed in opening new restaurants, we may incur significant costs which may adversely affect our financial results. If we are unable to remodel or are delayed in remodeling restaurants, we may incur significant costs which may adversely affect
our financial results.

We are dependent on the service of certain key personnel.

The success of our business will continue to be highly dependent upon the continued employment of Richard M. Frank, the Chairman of the Board and Chief
Executive Officer of the Company, Michael H. Magusiak, the President of the Company, and other members of our senior management team. Although the Company has entered into employment agreements with each of Mr. Frank and Mr. Magusiak, the
loss of the services of either of such individuals could have a material adverse effect upon our business and development. Our success will also depend upon our ability to retain and attract additional skilled management personnel to our senior
management team and at our operational level. There can be no assurances that we will be able to retain the services of Messrs. Frank or Magusiak, senior members of our management team or the required operational support at the store level in the
future.



26



---

##### Table of Contents

Our business is highly seasonal and quarterly results may fluctuate significantly as a result of this seasonality.

We have experienced, and in the future could experience, quarterly variations in revenues as a result of a variety of factors, many of
which are outside our control, including the timing and number of new store openings, the timing of capital investments in existing stores, the timing of school vacations and holidays, weather conditions and natural disasters. We typically
experience lower net sales in the second and fourth quarters than in the first and third quarters. If revenues are below expectations in any given quarter, our operating results would likely be materially adversely affected for that quarter.

We may be negatively affected by trends in the family restaurant/entertainment industry and national, regional and local economic conditions.

The family restaurant/entertainment industry is affected by national, regional and local economic conditions, demographic trends and
consumer tastes. The performance of individual restaurants may be affected by factors such as changes in consumer disposable income, demographic trends, weather conditions, traffic patterns and the type, number and location of competing restaurants.
Dependence on frequent deliveries of fresh food products also subjects food service businesses, such as ours, to the risk that shortages or interruptions in supply caused by adverse weather or other conditions could adversely affect the
availability, quality and cost of ingredients. In addition, factors such as inflation, increased food, labor and employee benefit costs, fluctuations in price of utilities, insurance costs and the availability of experienced management and hourly
employees may also adversely affect the restaurant industry in general and our restaurants in particular. The entertainment industry is affected by many factors, including changes in customer preferences and increases in the type and number of
entertainment offerings. Operating costs may also be affected by further increases in the minimum hourly wage, unemployment tax rates, sales taxes and similar matters over which we have no control.

We are subject to intense competition in both the restaurant and entertainment industries.

We believe that our combined restaurant and entertainment center concept puts us in a niche which combines elements of both the restaurant and
entertainment industries. As a result, the Company, to some degree, competes with entities in both industries. Although other restaurant chains presently utilize the concept of combined family restaurant/entertainment operations, we believe these
competitors operate primarily on a local or regional, market-by-market basis. Within the traditional restaurant sector, we compete with other casual restaurants on a nationwide basis with respect to price, service, personnel, type and quality of
food, the number and location of restaurants, quality and speed of service, attractiveness of facilities, effectiveness of advertising and marketing programs, and new product development. Our high operating leverage may make the Company particularly
susceptible to competition. Such competitive market conditions, including the effectiveness of our advertising and promotion and the emergence of significant new competition, could adversely affect our ability to successfully increase our results of
operations.

Changes in consumers health, nutrition and dietary preferences could adversely affect our financial results.

Our industry is affected by consumer preferences and perceptions. Changes in prevailing health or dietary preferences and perceptions may cause consumers
to avoid certain products we offer in favor of alternative or healthier foods. If consumer eating habits change significantly and we are unable to respond with appropriate menu offerings, it could adversely affect our financial results.

Negative publicity concerning food quality, health and other issues could adversely affect our financial results.

Food service businesses can be adversely affected by litigation and complaints from guests, consumer groups or government authorities resulting from food
quality, illness, injury or other health concerns or operating issues stemming from one restaurant or a limited number of restaurants. Publicity concerning food-borne illnesses and injuries caused by food tampering may negatively affect our
operations, reputation and brand. Such publicity may have a significant adverse impact on the financial results of the Company. We could incur significant liabilities if a lawsuit or claim resulted in a judgment against us, or in significant
litigation costs, regardless of the result.

We may experience an increase in food, labor and other costs.

An increase in food, labor, utilities, insurance and/or other operating costs, may adversely affect the financial results of the Company. Such an increase
may adversely affect the Company directly or adversely affect the vendors, franchisees and others whose performance has a significant impact on our financial results.



27



---

##### Table of Contents

Specifically, any increase in the prices for food commodities, including cheese, could adversely affect
our financial results. The performance of our restaurants is also adversely affected by increases in the price of utilities on which the restaurants depend, such as natural gas, whether as a result of inflation, shortages or interruptions in supply,
or otherwise. Our business also incurs significant costs for and including among other things, insurance, marketing, taxes, real estate, borrowing and litigation, all of which could increase due to inflation, changes in laws, competition, or other
events beyond our control.

In addition, a number of our employees are subject to various minimum wage requirements. Several states in
which we operate restaurants have established a minimum wage higher than the federally mandated minimum wage. There may be similar increases implemented in other jurisdictions in which we operate or seek to operate. These minimum wage increases may
have an adverse effect on our financial results.

We are subject to risks from disruption of our commodity distribution system

Any disruption in our commodity distribution system could adversely affect our financial results. We use a single vendor to distribute most of the
products and supplies used in our restaurants. Any failure by this vendor to adequately distribute products or supplies to our restaurants could increase our costs and have a material adverse affect on our financial results.

Our restaurants may be adversely affected by local conditions, events and natural disasters.

Certain regions in which our restaurants are located may be subject to adverse local conditions, events or natural disasters. A natural disaster may
damage our stores or other operations which may adversely affect the financial results of the Company.

Unanticipated conditions in foreign markets may
adversely affect our ability to operate effectively in those markets.

In addition to our restaurants in the United States, we currently
own or franchise restaurants in Canada, Chile, Guatemala, Puerto Rico and Saudi Arabia. We may in the future expand into additional foreign markets. We are subject to the regulation and economic and political conditions of any foreign market in
which we operate our restaurants and any change in the regulation or conditions of these foreign markets may adversely affect our financial results. Changes in foreign markets that may affect our financial results include, but are not limited to,
taxation, inflation, currency fluctuations, increased regulations and quotas, tariffs and other protectionist measures.

We are subject to risks in
connection with owning and leasing real estate.

As owner and lessor of the land and/or building for our restaurants we are subject to
all of the risks generally associated with owning and leasing real estate, including changes in the supply and demand for real estate in general and the supply and demand for the use of the restaurants. Any obligation to continue making rental
payments with respect to leases for closed restaurants could adversely affect our financial results.

We may not be able to adequately protect our
trademarks or other proprietary rights.

We own certain common law trademark rights and a number of federal and international trademark
and service mark registrations and proprietary rights relating to our operations. We believe that our trademarks and other proprietary rights are important to our success and our competitive position. We, therefore, devote appropriate resources to
the protection of our trademarks and proprietary rights. The protective actions that we take, however, may not be enough to prevent unauthorized usage or imitation by others, which could harm our image, brand or competitive position and, if we
commence litigation to enforce our rights, cause us to incur significant legal fees.

We cannot assure you that third parties will not
claim that our trademarks or menu offerings infringe upon their proprietary rights. Any such claim, whether or not it has merit, could be time-consuming, result in costly litigation, cause delays in introducing new menu items in the future or
require us to enter into royalty or licensing agreements. As a result, any such claim could have a material adverse effect on our business, results of operations, financial condition or liquidity.

We are dependent on certain systems and technologies which may be disrupted.

The Companys operations are dependent upon the successful functioning of our computer and information system. Damage, interruption or failure of our systems may result in additional development costs, loss of
customers, loss of customer data, negative publicity, harm to our business and reputation and exposure to losses or other liabilities.



28



---

##### Table of Contents

We may be adversely affected by negative publicity relating to our target market.

The Companys target market of two to twelve year old children and families with small children is potentially highly sensitive to adverse publicity.
We are subject to risks of litigation and regulatory action regarding advertising to our target market. Any such litigation or regulatory action may adversely affect our financial results. There can be no assurance that the Company will not
experience negative publicity regarding one or more of its restaurants. The occurrence of negative publicity regarding one or more of the Companys locations could materially and adversely affect the Companys image with its customers and
its results of operations.

We are subject to various government regulations.

The Company and its franchisees are subject to various federal, state and local laws and regulations affecting operations, including those relating to the
use of video and arcade games and rides, the preparation and sale of food and beverages, and those relating to building and zoning requirements. The Company and its franchisees are also subject to laws governing their relationship with employees,
including minimum wage requirements, overtime, working and safety conditions, and citizenship requirements. In addition, the Company is subject to regulation by the Federal Trade Commission, Federal Communication Commission and must comply with
certain state laws which govern the offer, sale and termination of franchises and the refusal to renew franchises. Difficulties or failures in obtaining required licenses or other regulatory approvals could delay or prevent the opening of a new
restaurant, and the suspension of, or inability to renew, a license or permit could interrupt operations at an existing restaurant.

We face litigation
risks from customers, franchisees, employees and other third parties in the ordinary course of business.

The Companys business is
subject to the risk of litigation by employees, consumers, suppliers, shareholders or others through private actions, class actions, administrative proceedings, regulatory actions or other litigation. The outcome of litigation, particularly class
action lawsuits and regulatory actions, is difficult to assess or quantify. Plaintiffs in these types of lawsuits may seek recovery of very large or indeterminate amounts, and the magnitude of the potential loss relating to such lawsuits may remain
unknown for substantial periods of time. The cost to defend future litigation may be significant. There may also be adverse publicity associated with litigation that could decrease customer acceptance of our services, regardless of whether the
allegations are valid or whether we are ultimately found liable. As a result, litigation may adversely affect the Companys business, financial condition and results of operations.

Specifically, we are continually subject to risks from litigation and regulatory action regarding advertising to our market of two to twelve year old
children. In addition, since certain of our restaurants serve alcoholic beverages, we are subject to dram shop statutes. These statutes generally allow a person injured by an intoxicated person to recover damages from an establishment
that wrongfully served alcoholic beverages to the intoxicated person. Recent litigation against restaurant chains has resulted in significant judgments and settlements under dram shop statutes.

Under certain circumstances plaintiffs may seek punitive damages, which may not be covered by insurance. Any litigation the Company faces could have a
material adverse effect on the Companys business, financial condition and results of operations.

A failure to establish, maintain and apply
adequate internal control over financial reporting could have a materially adverse affect on our business.

The Company is subject to
the ongoing internal control provisions of Section 404 of the Sarbanes-Oxley Act of 2002. These provisions provide for the identification of material weaknesses in internal control over financial reporting, which is a process to provide
reasonable assurance regarding the reliability of financial reporting for external purposes in accordance with accounting principles generally accepted in the United States of America. We have identified a material weakness relating to our
historical stock option granting process, and we have taken steps to improve our corporate governance process for equity compensation awards in the future. Should the Company identify other material weaknesses in internal control, there can be no
assurance that the Company will be able to remediate any future material weaknesses that may be identified in a timely manner or maintain all of the controls necessary to remain in compliance. Any failure to maintain an effective system of internal
control over financial reporting could limit the Companys ability to report financial results accurately and timely or to detect and/or prevent fraud.



29



---

##### Table of Contents

Our anti-takeover provisions may limit shareholder value.

We have certain provisions in our corporate governance document which may make it difficult, discourage or otherwise prevent a third party from acquiring
control of the Company without certain approvals. These provisions may result in shareholders receiving less in exchange for their stock than they otherwise would without the provisions. In addition, these provisions may delay, prevent or deter a
merger, acquisition, tender offer, proxy contest or other transaction that might otherwise result in our shareholders receiving a premium over the market price for their common stock.

Changes in financial accounting standards or interpretations of existing standards could affect reported results of operations

Generally accepted accounting principles and accompanying accounting pronouncements, implementation guidelines, and interpretations for many aspects of our business are highly complex and involve subjective judgments.
Changes in these accounting standards, new accounting pronouncements and interpretations may occur that could adversely affect the Companys reported financial position, results of operations and/or cash flows.

Other risk factors may adversely affect our financial performance.

Other risk factors that could cause our actual results to differ materially from those indicated in the forward-looking statements by affecting, among many things, pricing, consumer spending and consumer confidence,
include, without limitation, changes in economic conditions, increased fuel costs and availability for our employees, customers and suppliers, health epidemics or pandemics or the prospects of these events (such as recent reports on avian flu),
consumer perceptions of food safety, changes in consumer tastes and behaviors, governmental monetary policies, changes in demographic trends, availability of employees, terrorist acts, energy shortages and rolling blackouts, and weather (including,
major hurricanes and regional snow storms) and other acts of God.



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

The following table presents
information related to repurchases of common stock the Company made during the first quarter of 2006 pursuant to a repurchase program authorized by the Companys Board of Directors in July 2005 to purchase up to $400 million in the
Companys common stock:



|                        |  |                                  |  |                             |       |                                                       |           |                                                                |   |            
|----------------------- |  | -------------------------------- |  | --------------------------- | ----- | ----------------------------------------------------- | --------- | -------------------------------------------------------------- | - | -----------
|                        |  | Total Number of Shares Purchased |  | Average PricePaid per Share |       | Cumulative Number of SharesPurchased Underthe Program |           | Maximum DollarAmount that MayYet be PurchasedUnder the Program
|Jan. 2  Jan. 29, 2006  |  |                                 |  |                             |      |                                                       | 1,578,547 |                                                                | $ | 347,055,138
|Jan. 30  Feb. 26, 2006 |  |                                 |  |                             |      |                                                       | 1,578,547 |                                                                | $ | 347,055,138
|Feb. 27  Apr. 2, 2006  |  | 321,600                          |  | $                           | 32.47 |                                                       | 1,900,147 |                                                                | $ | 336,612,503
|                        |  |                                  |  |                             |       |                                                       |           |                                                                |   |            
|Total                   |  | 321,600                          |  | $                           | 32.47 |                                                       |           |                                                                |   |            
|                        |  |                                  |  |                             |       |                                                       |           |                                                                |   |            



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

No matters were submitted to a vote of
security holders during the first quarter of 2006.



30



---

##### Table of Contents

|Item 6. | Exhibits and Reports on Form 8-K.
|------- | ---------------------------------



| | a) | Exhibits
| | -- | --------



|     |  |                                                                                                                                                      
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                   
|     | 
|31.2 |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a).                                                                   
|     | 
|32.1 |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.
|     | 
|32.2 |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002.



| | b) | Reports on Form 8-K
| | -- | -------------------

During the first quarter and to
present, we filed or furnished the following reports on Form 8-K:

A current report on Form 8-K, dated February 21, 2006, announcing
fourth quarter 2005 financial results ended January 1, 2006.

A current report on Form 8-K, dated March 3, 2006, furnishing
information on entry into a material definitive agreement.

A current report on Form 8-K, dated April 25, 2006, announcing first
quarter 2006 financial results ended April 2, 2006.

A current report on Form 8-K, dated May 9, 2006, announcing intentions regarding
equity plans for employees and non-employee directors.

A current report on Form 8-K, dated July 25, 2006, announcing financial results
for the second quarter ended July 2, 2006.

A current report on Form 8-K, dated August 11, 2006, announcing the filing of a Form
12b-25.

A current report on Form 8-K, dated October 31, 2006, announcing earnings for the third quarter ended October 1, 2006.

A current report on Form 8-K, dated November 14, 2006, announcing non-reliance on previously issued financial statements.

A current report of Form 8-K/A, dated December 20, 2006, amending the Form 8-K filed on November 14, 2006.

A current report on Form 8-K, dated March 6, 2007, announcing preliminary financial results for the fourth quarter and year ended December 31,
2006.

A current report on Form 8-K, dated March 13, 2007, announcing unregistered sales of equity securities.



31



---

##### Table of Contents

SIGNATURES

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



|               |  |                         |  |                                                            
|-------------- |  | ----------------------- |  | -----------------------------------------------------------
|               |  | CEC ENTERTAINMENT, INC.
|               |  |                        
|April 23, 2007 |  | By:                     |  | /s/ Richard M. Frank                                       
|               |  |                         |  | Richard M. Frank                                           
|               |  |                         |  | Chairman of the Board, Chief Executive Officer and Director
|               |  |                         |  | (Principal Executive Officer)                              
|               |  |                        
|               |  |                         |  | /s/ Christopher D. Morris                                  
|               |  |                         |  | Christopher D. Morris                                      
|               |  |                         |  | Executive Vice President, Chief Financial Officer          
|               |  |                         |  | (Principal Financial Officer)                              
|               |  |                        
|               |  |                         |  | /s/ James Mabry                                            
|               |  |                         |  | James Mabry                                                
|               |  |                         |  | Vice President, Controller and Treasurer                   
|               |  |                         |  | (Principal Accounting Officer)                             



32