UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

|X|   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

                 For the quarterly period ended: March 31, 2005
                                                 --------------

      OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

           For the transition period from ____________ to ____________

                           Commission File No. 1-7949
                                               ------

                            REGENCY AFFILIATES, INC.
             (Exact Name of Registrant as Specified in Its Charter)

            Delaware                                             72-0888772
            --------                                             ----------
(State or other Jurisdiction of                               (I.R.S. Employer
Incorporation or Organization)                               Identification No.)

            610 N.E. Jensen Beach Blvd., Jensen Beach, Florida, 34957
                     (Address of Principal Executive Office)

                                 (772) 334-8181
                (Issuer's Telephone Number, Including Area Code)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports) and (2) has been
subject to such filing requirements for the past 90 days.

                                 Yes |X| No |_|

As of May 19, 2005 there were 3,021,412 shares of the $.01 Par Value Common
Stock outstanding.

Transitional Small Business Disclosure Form (check one): Yes |_| No |X|


                                                                               1
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
                        Index to the Financial Statements

<TABLE>
<CAPTION>
                                                                                Page
<S>                                                                             <C>
Part I - Financial Information (Unaudited)

         Item 1.  Financial Statements

                  Condensed Consolidated Balance Sheet                          3

                  Condensed Consolidated Statements of Operations               4

                  Condensed Consolidated Statements of Cash Flows               5

                  Notes to Condensed Consolidated Financial Statements          6-7

         Item 2.  Management's Discussion and Analysis or Plan of Operation     7-10

         Item 3.  Controls and Procedures                                       10

Part II - Other Information (Unaudited)

         Item 1.  Legal Proceedings                                             11-12

         Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds   12

         Item 3.  Defaults Upon Senior Securities                               12

         Item 4.  Submission of Matters to a Vote of Security Holders           13

         Item 5.  Other Information                                             13

         Item 6.  Exhibits                                                      14

Signatures                                                                      15
</TABLE>


                                                                               2
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
                      Condensed Consolidated Balance Sheet
                                 March 31, 2005

<TABLE>
<S>                                                                           <C>
Assets
   Current Assets
     Cash and cash equivalents                                                $    895,455
     Marketable securities                                                       8,991,630
     Interest receivable                                                           379,775
     Other current assets                                                           20,996
                                                                              ------------

        Total Current Assets                                                    10,287,856

   Property and equipment, net                                                         735
   Investment in partnerships                                                    8,402,419
   Aggregate inventory                                                             832,427
   Deferred costs                                                                  250,000
   Other                                                                             1,300
                                                                              ------------

              Total Assets                                                    $ 19,774,737
                                                                              ============

Liabilities and Shareholders' Equity
   Current Liabilities
     Accounts payable                                                         $    196,488
     Accrued expenses                                                              356,016
                                                                              ------------

        Total Current Liabilities                                                  552,504

   Deferred credit                                                               1,344,236
                                                                              ------------

              Total Liabilities                                                  1,896,740
                                                                              ------------

   Shareholders' equity
     Serial preferred stock not subject to mandatory redemption
       (Maximum liquidation preference $24,975,312)                              1,052,988
     Common stock, par value $.01; authorized 8,000,000 shares;
       issued 3,067,912 shares; outstanding 3,020,912 shares                        30,209
     Additional paid-in capital                                                  8,185,327
     Readjustment resulting from quasi-reorganization at December 31, 1987      (1,670,596)
     Retained earnings                                                          13,015,704
     Note receivable - sale of stock                                            (2,440,000)
     Treasury stock, 47,000 shares                                                (295,635)
                                                                              ------------

        Total Shareholders' Equity                                              17,877,997
                                                                              ------------

              Total Liabilities and Shareholder's Equity                      $ 19,774,737
                                                                              ============
</TABLE>


                                                                               3
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
                 Condensed Consolidated Statements of Operations

<TABLE>
<CAPTION>
                                                        Three Months Ended March 31,
                                                        ----------------------------
                                                            2005             2004
                                                        -----------      -----------
<S>                                                     <C>              <C>
Net Sales                                               $        --      $        --

Costs and expenses
     Costs of goods sold                                         --               --
     Selling, general and administrative expenses           315,075        1,860,144
                                                        -----------      -----------
                                                            315,075        1,860,144
                                                        -----------      -----------

Loss from operations                                       (315,075)      (1,860,144)

Income from equity investment in partnerships               545,259          399,466
Rental income                                                    --            4,599
Interest and dividend income                                 38,377           40,857
Other income, net                                            48,322           35,948
                                                        -----------      -----------

Net Income (Loss)                                           316,883       (1,379,274)
                                                        ===========      ===========

Net income (loss) per common share:
   Basic and diluted                                    $       .10      $     (0.46)
                                                        ===========      ===========

Weighted average number of common shares outstanding
   Basic                                                  3,020,912        3,018,412
                                                        -----------      -----------
</TABLE>

See notes to the condensed consolidated financial statements.


                                                                               4
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
                 Condensed Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>
                                                              Three Months Ended March 31,
                                                             -----------------------------
                                                                 2005             2004
                                                             ------------     ------------
<S>                                                          <C>              <C>
Cash Flows from operating activities
   Net income (loss)                                         $    316,883     $ (1,379,274)
   Adjustments to reconcile net income (loss) to net cash
     provided by (used in) operating activities
       Depreciation and amortization                                1,164            1,164
       Income from equity investment in partnerships             (745,317)        (399,466)
       Stock issued for services                                    2,700               --
       Impairment of notes, accrued interest receivable                --        1,182,626
       Unrealized gain on marketable securities                   (47,099)         (35,948)
       Changes in operating assets and liabilities
        Accounts receivable                                            --            3,077
        Accrued interest                                          (32,533)         (20,986)
        Other current assets                                       20,900           42,190
        Accounts payable                                         (138,322)        (291,128)
        Accrued expenses                                               --            8,095
                                                             ------------     ------------
            Net cash used in operating activities                (621,624)        (889,650)
                                                             ------------     ------------

Cash flows from investing activities
   Payments received on notes receivable                               --            1,563
   Proceeds from sales of marketable securities                27,000,000       57,000,000
   Purchases of marketable securities                         (26,952,274)     (55,464,416)
   Net proceeds from sale of property and equipment                    --          402,632
                                                             ------------     ------------
            Net cash provided by investing activities              47,726        1,939,779
                                                             ------------     ------------

Increase (decrease) in cash and cash equivalents             $   (573,898)    $  1,050,129
Cash and cash equivalents - beginning                           1,469,353          451,249
                                                             ------------     ------------
Cash and cash equivalents - ending                           $    895,455     $  1,501,378
                                                             ============     ============

<CAPTION>
                                                              Three Months Ended March 31,
                                                             -----------------------------
                                                                 2005             2004
                                                             ------------     ------------
<S>                                                          <C>              <C>
Supplemental disclosures of cash flow information:
     Cash paid during the year for
       Interest                                              $         --     $         --
                                                             ------------     ------------

       Income taxes                                          $        290     $         --
                                                             ------------     ------------
</TABLE>

See notes to the condensed consolidated financial statements.


                                                                               5
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
              Notes to Condensed Consolidated Financial Statements

Note 1. Basis of Presentation

      The accompanying unaudited condensed consolidated financial statements
      have been prepared in accordance with generally accepted accounting
      principles for interim financial information and with the instructions to
      Item 310 of Regulation S-B. Accordingly, they do not include all of the
      information and footnotes required by generally accepted accounting
      principles for complete financial statements. In the opinion of
      management, all adjustments (consisting of normal recurring accruals)
      considered necessary for a fair presentation have been included. Operating
      results for the three month period ended March 31, 2005 are not
      necessarily indicative of the results that may be expected for the year
      ended December 31, 2005. For further information, refer to the
      consolidated financial statements and footnotes thereto included in the
      Company's annual report on Form 10-KSB/A for the year ended December 31,
      2004.

      Principles of Consolidation - The consolidated financial statements
      include the accounts of Regency Affiliates, Inc. (the "Company" or
      "Regency"), its wholly owned subsidiary, Rustic Crafts International, Inc.
      ("Rustic Crafts") through September 20, 2002 the date that its operating
      assets were disposed of, its 75% owned subsidiary, Iron Mountain
      Resources, Inc. ("IMR"), and its 80% owned subsidiary, National Resource
      Development Corporation ("NRDC"). All significant intercompany balances
      and transactions have been eliminated in consolidation.

Note 2. Earnings Per Share

      Basic earnings per share are computed by dividing net income attributable
      to common shareholders (net income less preferred stock dividend
      requirements and periodic accretion if applicable) by the weighted average
      number of common shares outstanding during the year. Diluted per share
      computations assume conversion of convertible debt and stock options
      outstanding that are "in the money".

Note 3. Property and Equipment

      On January 12, 2004, the Company sold its rental property located in
      Scranton, PA for $531,500, less costs to sell of approximately $48,000. No
      gain or loss was recognized on the transaction as the property was written
      down to fair value at December 31, 2003. Property and equipment at March
      31, 2005 was as follows:

                  Machinery and equipment                              $ 43,708
                  Less: Accumulated depreciation                        (42,973)
                                                                       --------
                                                                       $    735
                                                                       ========

      Depreciation expense for the three months ended March 31, 2005 and 2004
      was $1,164 and $1,164, respectively.

Note 4. Notes Receivable

      At March 31, 2004, the Company held notes receivable totaling $1,127,708,
      which were deemed uncollectible due to lack of cash flows generated and
      continual default on payment terms by the issuer. Management determined to
      record full impairment of the notes and any accrued interest thereon,
      resulting in an impairment charge of $1,182,626, which was included in the
      selling, general & administrative expenses in the statements of
      operations.


                                                                               6
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries
              Notes to Condensed Consolidated Financial Statements

Note 5. Related Party Transactions

In December 2001, the Company's 80% owned subsidiary, NRDC, sold its inventory
of stockpiled rock to the Company's 75% owned subsidiary, IMR, for a purchase
price of $18,200,000 in the form of a note. The note has been in default since
December 31, 2003. On February 9, 2005, in lieu of foreclosure, IMR re-conveyed
the inventory to NRDC and the note was deemed satisfied.

During the quarter ending March 31, 2005, two directors of the Company each
received 250 shares of common stock for services. The fair market value of the
stock issued was $2,700 and this expense is included in selling, general and
administrative expenses in the statement of operations.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.

Forward-Looking Statements and Associated Risk

Certain statements contained in this Quarterly Report on Form 10-QSB, including,
but not limited to those regarding the Company's financial position, business
strategy, acquisition strategy and other plans and objectives for future
operations and any other statements that are not historical facts constitute
"forward-looking statements" within the meaning of federal securities laws and
the Private Securities Litigation Reform Act of 1995. Such forward-looking
statements involve known and unknown risks, uncertainties and other important
factors that could cause the actual results, performance or achievements
expressed or implied by such forward-looking statements to differ materially
from any future results, performance or achievements expressed or implied by
such forward-looking statements. Although the Company believes that the
expectations reflected in these forward-looking statements are reasonable, there
can be no assurance that the actual results or developments anticipated by the
Company will be realized or, even if substantially realized, that they will have
the expected effect on its business or operations. These forward-looking
statements are made based on management's expectations and beliefs concerning
future events impacting the Company and are subject to uncertainties and factors
(including, but not limited to, those specified below) which are difficult to
predict and, in many instances, are beyond the control of the Company. Such
factors include:

            - A default in the lease or sudden catastrophe to the property owned
      by Security Land and Development Company Limited Partnership ("Security")
      or the operating facilities owned by Mobile Energy Services Company, LLC
      ("Mobile Energy") from uninsured acts of God or war could have a
      materially adverse impact upon our investment in Security or Mobile
      Energy, respectively, and therefore our financial position and results of
      operations;

            - Our subsidiaries currently lack the necessary infrastructure at
      the site of the Groveland mine in order to permit them to make more than
      casual sales of the rock aggregate located at the Groveland Mine;

            - We have had significant tax loss and credit carryforwards and no
      assurance can be provided that the Internal Revenue Service would not
      attempt to limit or disallow altogether our use, retroactively and/or
      prospectively, of such carryforwards, due to ownership changes or any
      other reason. The disallowance of the utilization or our net operating
      loss would severely impact or financial position and results of operations
      due to the significant amounts of taxable income that has been, and may in
      the future be, offset by our net operating loss carryforwards;


                                                                               7
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION. (continued)

            - Royalty Holdings, LLC ("Royalty"), an affiliate of the Company's
      management, beneficially owns approximately 60% of our common stock. As a
      result, Royalty has the ability to control the outcome of all matters
      requiring shareholder approval, including the election and removal of
      directors and any merger, consolidation or sale of all or substantially
      all of our assets; and

            - The Company does not expect to pay dividends in the foreseeable
      future.

            - There are many public and private companies that are also
      searching for operating businesses and other business opportunities as
      potential acquisition or merger candidates. The Company will be in direct
      competition with these other companies in its search for business
      opportunities. Many of these entities have significantly greater financial
      and personnel resources than the Company.

The following discussion and analysis of the financial condition and results of
operations of the Company should be read in conjunction with the accompanying
financial statements and related notes included in Item 1 of this report.

General.

The Company is committed to enhancing the value of the Company's Common Stock by
seeking opportunities to monetize certain existing assets and by seeking new
business opportunities on an opportunistic basis.

Liquidity and Capital Resources.

On March 31, 2005, the Company had current assets of $10,287,856 and
Shareholders' Equity of $17,877,997. On March 31, 2005, the Company had
$9,887,085 in cash and marketable securities, total assets of $19,774,737 and
total current liabilities of $552,504.

On April 30, 2004, the Company through a newly-formed, wholly-owned subsidiary
called Regency Power Corporation, a Delaware corporation ("Regency Power"),
acquired a 50% membership interest in MESC Capital, LLC, a Delaware limited
liability company ("MESC Capital"), from DTE Mobile, LLC ("DTE Mobile"),
pursuant to an Assignment and Assumption Agreement dated as of April 30, 2004.
The purchase price for the 50% membership interest was $3,000,000 and was funded
from the Company's working capital. DTE Mobile, which is owned by an unregulated
subsidiary of a large energy company that has significant experience in owning,
managing and operating electric generation and on-site energy facilities, owns
the other 50% membership interest in MESC Capital.

MESC Capital was formed to acquire all of the membership interests in Mobile
Energy, an Alabama limited liability company. Mobile Energy owns an on-site
energy facility that supplies steam and electricity to a Kimberly-Clark tissue
mill in Mobile, Alabama. The acquisition of Mobile Energy was also consummated
on April 30, 2004 pursuant to a Membership Interest Purchase Agreement, dated as
of January 30, 2004, between MESC Capital and Mobile Energy Services Holdings,
Inc. The purchase price under the Membership Interest Purchase Agreement, after
certain pre-closing adjustments, was $33,600,000, and is subject to certain
post-closing adjustments. The purchase price and working capital reserves were
funded by the issuance of $28,500,000 of non-recourse debt, a total equity
contribution by MESC Capital of $8,600,290, $4,300,145 of which was funded by
Regency Power and $4,300,145 of which was funded by DTE Mobile, and a credit of
$1,000,000 on account of existing and continuing tax-exempt indebtedness of
Mobile Energy. The $28,500,000 acquisition indebtedness will be fully amortized
over the fifteen year term. Neither Regency Power nor DTE Mobile is obligated to
contribute additional capital, or loan or otherwise advance funds, to MESC
Capital.

At March 31, 2004, the Company held notes receivable totaling $1,127,708, which
were deemed uncollectible due to lack of cash flows generated and continual
default on payment terms by the issuer. Management determined to record full
impairment of the notes and any accrued interest thereon, resulting in an
impairment charge of $1,182,626, which is included in the Selling, General &
Administrative caption of the accompanying Statements of


                                                                               8
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION. (continued)

Operations. Management intends however, to continue to pursue options available
to receive payment on the obligations from the debtor.

On June 24, 2003, US SSA LLC, a single purpose entity owned by Security,
borrowed $98,500,000 through a public debt issue underwritten by CTL Capital,
LLC. Proceeds of the refinancing were used to repay the outstanding balance of
Security's 1994 indebtedness, to establish reserves to make capital improvements
to the property, to provide reserves required by the new debt, to pay costs and
expenses related to issuing the debt, to pay fees related to the lease extension
with the GSA and the financing, and to make a distribution to the partners of
Security. The debt is for a term of 15.3 years maturing October 31, 2018 at
which time the loan will have been paid down to a balance of $10,000,000.
Security also successfully obtained residual value insurance for approximately
$10,000,000. The interest cost of the financing is 4.63%. The financing is
non-recourse to the Company. The Company received approximately $41,000,000 from
the Security distribution. In addition, under the terms of the Security
partnership agreement, the Company is entitled to (i) 95% of Security's
distributions of cash flow until it has received $2,000,000 of such
distributions, and thereafter 50% of such distributions and (ii) once it has
received $2,000,000 of cash flow distributions, a $180,000 annual management fee
from Security. The foregoing percentages are inclusive of the Company's interest
as a limited partner in 1500 Woodlawn, the general partner of Security. In
connection with the Security refinancing and distribution, the Company was
required to repay its KBC Bank loan. The payoff amount was approximately
$14,125,000, which included a release fee and make-whole premium.

In order to satisfy the Company's working capital needs, in April 2003 the
Company obtained a loan facility from Royalty, an affiliate of Messrs. Levy and
Hasson, pursuant to which the Company could have borrowed up to an aggregate of
$300,000 from Royalty. Amounts borrowed were evidenced by a demand note bearing
interest of 8% per annum. On July 3, 2003, the Company repaid all amounts
outstanding under the $300,000 working capital loan facility from Royalty, and
terminated the facility. The payment amount consisted of $180,000 of principal
and $2,910 of accrued and unpaid interest.

On October 16, 2002, the Company redeemed all the shares of Common Stock owned
by Statesman Group, Inc. ("Statesman"), a former shareholder of the Company. The
Company funded the redemption from the proceeds of an aggregate of $4,750,000
borrowed from Royalty, an affiliate of current management, in exchange for two
notes - a $3,500,000 5% Convertible Promissory Note due October 16, 2012 and a
$1,250,000 9% Promissory Note due October 16, 2007. Both notes allowed interest
to accrue without current payment. The principal and interest under the
Convertible Promissory Note could be converted into Common Stock at a conversion
rate of $2.00 per shares.

On November 7, 2002, Royalty converted $1,495,902 of the principal amount of the
Convertible Note plus accrued interest into 750,000 shares of Common Stock and
on July 3, 2003, Royalty converted the remaining $2,004,098 outstanding
principal amount of the Convertible Note and the $71,378 of accrued and unpaid
interest thereon into 1,037,738 shares of the Company's Common Stock. The 9%
Promissory Note was required to be prepaid upon our receipt of sufficient
proceeds from the Company's investment in Security after discharging certain
other indebtedness. Accordingly, on July 3, 2003, the Company repaid the full
$1,250,000 principal amount of, and all accrued and unpaid interest under, the
9% Promissory Note.

On September 30, 2002, our subsidiary, Rustic Crafts International, Inc.
("Rustic Crafts") sold all of its operating assets subject to the assumption of
certain of its liabilities. Prior to the sale, Rustic Crafts had established a
$1,000,000 line of credit with PNC Bank which was guaranteed by the Company and
expired on May 18, 2002. In conjunction with the Rustic Crafts asset sale,
Rustic Crafts' indebtedness under the line of credit together with its $960,000
mortgage loan from PNC Bank and certain other indebtedness to PNC Bank was
restructured to replace such indebtedness with five notes totaling $2,432,782
and have a ten year amortization schedule. The notes bear interest at the
blended rate of 10.8% per annum. As part of the PNC Bank debt restructuring,
Rustic Crafts was required to pay down the outstanding loan balance with
$200,000 of the purchase price in the Rustic Crafts asset sale, and was required
to make a $540,000 payment in December 2002. A $40,000 payment was made to PNC


                                                                               9
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION. (continued)

Bank in December 2002, but Rustic Crafts and the Company failed to make the
balance of the December 2002 payment. Accordingly, the PNC Bank debt was
subsequently modified to provide for the payment of the remaining $500,000
payment on or before June 30, 2003. On June 30, 2003, the Company paid all
outstanding principal and interest due to PNC Bank, in satisfaction of the above
described obligations.

Management believes that the Company's cash balance and anticipated cash flows
from operations will be adequate to fund our cash requirements for at least the
next twelve months.

Results of Operations.

      2005 Compared to 2004

            For the three months ended March 31, 2005:

                  No revenue was generated by the Company in this period.

                  Selling and administrative expenses decreased by $1,545,069 or
                  83.1% in 2005 compared to 2004 due a reduction of professional
                  fees relating to continuing litigation defense and the
                  elimination of expenses associated with the write off of notes
                  receivable in 2004.

                  Income from equity investment in partnerships increased by
                  $145,793, 36.5% more than 2004 due to income received from
                  MESC, partially offset by increased interest expense incurred
                  by Security. There was no interest expense by the Company in
                  either period.

                  Net income increased by $1,696,157 in 2005 over 2004 or
                  123.0%. The increase was primarily due to the reduction in
                  selling and administrative expenses.

                  The Company's Shareholders' Equity at March 31, 2005 was
                  $17,877,997 as compared to $18,727,013 on March 31, 2004, a
                  decrease of $849,016.

Impact of Inflation.

                  Although the Company has not attempted to calculate the effect
                  of inflation, management does not believe inflation has had a
                  material effect on its results of operations.

Off-Balance Sheet Arrangements

                  The Company has not entered into any off-balance sheet
                  arrangements.

ITEM 3. CONTROLS AND PROCEDURES

      The Company's management, with the participation of the Company's Chief
      Executive Officer and Chief Financial Officer, has evaluated the
      effectiveness of the Company's disclosure controls and procedures (as such
      term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities
      Exchange Act of 1934, as amended) as of the end of the period covered by
      this report. Based on such evaluation, the Company's Chief Executive
      Officer and Chief Financial Officer have concluded that, as of the end of
      such period, the Company's disclosure controls and procedures are
      effective.

      In connection with the evaluation of the Company's internal controls
      during the Company's last fiscal quarter, the Company's Chief Executive
      Officer and Chief Financial Officer have determined that there are no
      changes to the Company's internal controls over financial reporting that
      has materially affected, or is reasonably likely to materially affect, the
      Company's internal controls over financial reporting.


                                                                              10
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

      On December 14, 2001, we initiated a proceeding in The Circuit Court of
      the Nineteenth Judicial Circuit in and for Martin County, Florida, case
      number 01-1087-CA against Larry J. Horbach, individually and L.J. Horbach
      & Associates. Larry Horbach was a former interim CFO and Board member. We
      claim that Larry Horbach, without appropriate authority, borrowed $100,050
      from Mid City Bank in the name of Regency. We further claim that Horbach
      converted all or part of the proceeds from the loan for his benefit and
      breached his fiduciary duties as an officer and director. Horbach filed a
      Motion for the Court to determine whether the claims asserted against him
      were properly brought in Florida, or whether they should have been filed
      in Nebraska. The matter was fully briefed, and the Florida Court took the
      matter under advisement. The Florida Court has not yet rendered its
      decision on this jurisdictional issue.

      On February 7, 2002, a complaint naming Regency as defendant was filed in
      the District Court of Douglas County, Nebraska, case number 1012. The
      Plaintiffs are Larry J. Horbach, individually and L.J. Horbach &
      Associates and they are demanding payment on a loan they purchased from
      Mid City Bank. The plaintiffs are requesting payment of $82,512.57 plus
      accrued interest, costs and attorney fees. We are vigorously defending
      this litigation.

      On May 2, 2002, a lawsuit (the "Federal Action") was filed in the Federal
      District Court for the District of Nebraska (the "Nebraska Court") by two
      dissident Company shareholders, Edward E. Gatz and Donald D. Graham,
      captioned Gatz et al. v. Ponsoldt, Sr., et al, against the former officers
      and directors of the Company, Statesman and, as a nominal defendant only,
      the Company. In December 2002, plaintiffs filed a seven-count Amended
      Complaint to add claims against Royalty and Royalty's control persons. All
      Defendants moved to dismiss all claims against them on jurisdictional and
      substantive grounds. On July 7, 2003, the Nebraska Court ruled that venue
      in the District of Nebraska was improper and granted defendants' motions
      to transfer the case to the District of Delaware. In connection with the
      transfer of the case to Delaware, the Court denied as moot the other
      motions pending before it without prejudice to their reassertion in the
      United States District Court for the District of Delaware (the "Delaware
      Federal Court"). In September and October 2003, all defendants filed
      motions to dismiss the Federal Action with the Delaware Federal Court and
      plaintiffs filed a motion for permission to file an amended and
      supplemental complaint as well as a preliminary injunction or status quo
      order seeking, among other things, to prevent the Company from taking any
      actions outside the ordinary course of business. On December 18, 2003, the
      Delaware Federal Court issued an opinion and order which, among other
      things (i) granted defendants' motions to dismiss the amended complaint
      with respect to certain claims, (ii) denied plaintiffs' motion for leave
      to file a supplemental and second amended complaint, (iii) denied
      plaintiffs' request for a preliminary injunction and a status quo order
      and (iv) dismissed the remainder of the amended complaint for lack of
      subject matter jurisdiction. As a result of the Delaware Federal Court's
      opinion and order, the Federal Action was dismissed in its entirety.

      On January 20, 2004, a purported derivative and class action lawsuit (the
      "Delaware State Action") was filed by the same two individual shareholder
      plaintiffs in the New Castle County Court of Chancery, Delaware (the
      "Court"), captioned Gatz et al. v. Ponsoldt, Sr., et al, (C.A. No. 174-N)
      naming as defendants certain current and former directors of the Company,
      Royalty and certain of its affiliates, Statesman and, nominally, the
      Company. The complaint alleges, among other things, breaches of fiduciary
      duties by the former director defendants and Statesman in connection with
      (i) the exercise by Statesman in 2001 of an option to acquire shares of
      our common stock, (ii) the 2001 sale of Aggregate by NRDC to IMR and (iii)
      the October 2002 transactions. The complaint also alleges breaches of
      fiduciary duties by the current director defendants in connection with the
      payment by the Company in 2003 of accrued compensation owed to William R.
      Ponsoldt, Sr. for periods prior to the October 2002


                                                                              11
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS. (continued)

      transactions. The complaint also alleges that Royalty and its affiliates
      knowingly participated in the breaches of fiduciary duties by the former
      director defendants relating to the October 2002 transactions. In addition
      to other damages, plaintiffs seek unspecified compensatory and/or
      rescissory damages against all defendants, a declaration that all Company
      stock issued to Statesman, William R. Ponsoldt, Sr., Royalty and any
      person affiliated with the foregoing is void, an order rescinding any
      payments in any form made by the Company to William R. Ponsoldt, Sr. or
      any of his affiliates or family members, an order rescinding the October
      2002 transactions, and an order rescinding Statesman's 2001 option
      exercise and rescinding the option itself.

      In November 2004 the Court dismissed all but one claim alleged in the
      complaint. The Company is not a defendant in the sole surviving claim,
      which relates to the December 2001 sale of assets from one Regency
      subsidiary to another Regency subsidiary. In dismissing the claims, the
      Court determined that all of the claims (other than the claim related to
      the 2001 asset sale) were derivative in nature and that the claims could
      therefore not be maintained.

      The defendants in the Federal Action and the Delaware State Action, other
      than Statesman, are entitled to be indemnified by the Company for damages,
      if any, and expenses, including legal fees, they may incur as a result of
      the lawsuit, subject to certain circumstances under which such
      indemnification is not available. In addition, none of the claims
      contained in the Delaware State Action are covered by insurance, as the
      Company's carrier has declined coverage on the basis of the "insured vs.
      insured" exclusion since one of the named plaintiffs, Donald D. Graham,
      was previously a director of the Company.

      On May 10, 2004, Gary Nuttall, a former President of the Company,
      commenced an arbitration against the Company with respect to certain
      claims allegedly arising under his 1995 Employment Agreement with the
      Company. Mr. Nuttall is seeking severance and all other compensation and
      benefits due him under the 1995 Employment Agreement in an amount in
      excess of approximately $1,650,000 ($1,400,000 of which is a financing
      bonus), 466,667 unrestricted shares of the Company (pre-split) or 46,667
      unrestricted shares of the Company (post-split), options to purchase
      additional stock of the Company, punitive damages, interest, fees and
      costs associated with the arbitration. The Company believes the claims are
      without merit and intends to defend them vigorously.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

      The Company awarded 250 restricted shares of common stock to each of Errol
Glasser and Stanley Fleishman on January 1, 2005, pursuant to the Company's 2003
Stock Incentive Plan, as amended. Exemption from the registration requirements
of the Securities Act of 1933, as amended (the "Securities Act"), for the
issuance of such shares is claimed under Section 4(2) of the Securities Act.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

      None.


                                                                              12
<PAGE>

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

      The following matters were submitted to stockholders at the Company's
January 18, 2005 Annual Meeting of Stockholders:

      1. To elect four directors of Regency to serve until the next Meeting of
Stockholders. The vote for the respective nominees for election as directors was
as follows:

      DIRECTORS                  FOR                  AGAINST            ABSTAIN
      ---------                  ---                  -------            -------

      Laurence S. Levy           1,813,316                  0                380
      Neil N. Hasson             1,813,316                  0                380
      Stanley Fleishman          1,813,316                  0                380
      Errol Glasser              1,813,316                  0                380

      2. To ratify the appointment of Rosenberg Rich Baker Berman & Company as
      independent public accountants. The results of the vote to ratify the
      appointment of Rosenberg Rich Baker Berman & Company as independent public
      accountants was:

      For: 1,813,531             Against: 57             Abstain: 108

ITEM 5. OTHER INFORMATION.

      None.


                                                                              13
<PAGE>

                    Regency Affiliates, Inc. and Subsidiaries

ITEM 6. EXHIBITS.

                                  EXHIBIT INDEX

      (a)   Exhibits

      Exhibit Number                  Description of Exhibit
      --------------                  ----------------------

      3.1(i)(a)         Restated Certificate of Incorporation of the Company
                        (filed as Exhibit 3.1(i)(a) to the Company's Quarterly
                        Report on Form 10-Q for the period ended September 30,
                        2002, filed on November 19, 2002, and incorporated
                        herein by reference).

      3.1(i)(b)         Corrected Certificate of Amendment reflecting amendment
                        to Restated Certificate of Incorporation of the Company
                        (filed as Exhibit 3.1(i)(b) to the Company's Quarterly
                        Report on Form 10-Q for the period ended September 30,
                        2002, filed on November 19, 2002, and incorporated
                        herein by reference).

       3.1(i)(c)        Certificate of Amendment of Restated Certificate of
                        Incorporation of Regency Affiliates, Inc. (filed as
                        Exhibit A to the Company's Information Statement on
                        Schedule 14C filed on October 27, 2003 and incorporated
                        by reference herein).

      3.1(i)(d)         Certificate of Designation - Series B Preferred Stock,
                        $10 Stated Value, $.10 par value (filed as Exhibit to
                        Form 10-K dated June 7, 1993 and incorporated herein by
                        reference).

      3.1(i)(e)         Amended and Restated Certificate of Designation, Series
                        C Preferred Stock, $100 Stated Value, $.10 par value
                        (filed as Exhibit 99.4 to the Company's Current Report
                        on Form 8-K filed on October 18, 2002, and incorporated
                        herein by reference).

      3.1(i)(f)         Certificate of Designation - Series D Junior Preferred
                        Stock, $10 Stated Value, $.10 par value (filed as
                        Exhibit to Form 10-K dated June 7, 1993 and incorporated
                        herein by reference).

      3.1(i)(g)         Certificate of Designation - Series E Preferred Stock,
                        $100 Stated Value, $.10 par value (filed as Exhibit 4.1
                        to the Company's Annual Report on Form 10-K for the year
                        ended December 31, 1995 at page E-1, and incorporated
                        herein by reference).

      3.1(ii)(a)        By-laws of the Company (filed as Exhibit 3.4 to the
                        Company's Registration Statement on Form S-1,
                        Registration Number 2-86906, and incorporated herein by
                        reference).

      3.1(ii)(b)        Amendment No. 1 to By-Laws of the Company (filed as
                        Exhibit 3.1(ii)(b) to the Company's Quarterly Report on
                        Form 10-Q for the period ended September 30, 2002, filed
                        on November 19, 2002, and incorporated herein by
                        reference).

      31.1              Chief Executive Officer's Certificate, pursuant to
                        Section 302 of the Sarbanes-Oxley Act of 2002.*

      31.2              Chief Financial Officer's Certificate, pursuant to
                        Section 302 of the Sarbanes-Oxley Act of 2002.*

      32.1              Certification of Chief Executive Officer pursuant to 18
                        U.S.C. Section 1350, as adopted pursuant to Section 906
                        of the Sarbanes-Oxley Act of 2002.*

      32.2              Certification of Chief Financial Officer pursuant to 18
                        U.S.C. Section 1350, as adopted pursuant to Section 906
                        of the Sarbanes-Oxley Act of 2002.*

      *Filed herewith


                                                                              14
<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Company has duly caused this report to be signed on
its behalf by the undersigned thereunto duly authorized.

                                        REGENCY AFFILIATES, INC.
                                        (Registrant)


Date: May 23, 2005                      /s/ Laurence S. Levy
------------------                      ----------------------------------------
                                        (President and Chief Executive Officer)


Date: May 23, 2005                      /s/ Neil N. Hasson
------------------                      ----------------------------------------
                                        (Chief Financial Officer)


                                                                              15
<PAGE>

                                  EXHIBIT INDEX

      (a)   Exhibits

Exhibit Number                          Description of Exhibit

3.1(i)(a)         Restated Certificate of Incorporation of the Company (filed as
                  Exhibit 3.1(i)(a) to the Company's Quarterly Report on Form
                  10-Q for the period ended September 30, 2002, filed on
                  November 19, 2002, and incorporated herein by reference).

3.1(i)(b)         Corrected Certificate of Amendment reflecting amendment to
                  Restated Certificate of Incorporation of the Company (filed as
                  Exhibit 3.1(i)(b) to the Company's Quarterly Report on Form
                  10-Q for the period ended September 30, 2002, filed on
                  November 19, 2002, and incorporated herein by reference).

3.1(i)(c)         Certificate of Amendment of Restated Certificate of
                  Incorporation of Regency Affiliates, Inc. (filed as Exhibit A
                  to the Company's Information Statement on Schedule 14C filed
                  on October 27, 2003 and incorporated by reference herein).

3.1(i)(d)         Certificate of Designation - Series B Preferred Stock, $10
                  Stated Value, $.10 par value (filed as Exhibit to Form 10-K
                  dated June 7, 1993 and incorporated herein by reference).

3.1(i)(e)         Amended and Restated Certificate of Designation, Series C
                  Preferred Stock, $100 Stated Value, $.10 par value (filed as
                  Exhibit 99.4 to the Company's Current Report on Form 8-K filed
                  on October 18, 2002, and incorporated herein by reference).

3.1(i)(f)         Certificate of Designation - Series D Junior Preferred Stock,
                  $10 Stated Value, $.10 par value (filed as Exhibit to Form
                  10-K dated June 7, 1993 and incorporated herein by reference).

3.1(i)(g)         Certificate of Designation - Series E Preferred Stock, $100
                  Stated Value, $.10 par value (filed as Exhibit 4.1 to the
                  Company's Annual Report on Form 10-K for the year ended
                  December 31, 1995 at page E-1, and incorporated herein by
                  reference).

3.1(ii)(a)        By-laws of the Company (filed as Exhibit 3.4 to the Company's
                  Registration Statement on Form S-1, Registration Number
                  2-86906, and incorporated herein by reference).

3.1(ii)(b)        Amendment No. 1 to By-Laws of the Company (filed as Exhibit
                  3.1(ii)(b) to the Company's Quarterly Report on Form 10-Q for
                  the period ended September 30, 2002, filed on November 19,
                  2002, and incorporated herein by reference)

31.1              Chief Executive Officer's Certificate, pursuant to Section 302
                  of the Sarbanes-Oxley Act of 2002.*

31.2              Chief Financial Officer's Certificate, pursuant to Section 302
                  of the Sarbanes-Oxley Act of 2002.*

32.1              Certification of Chief Executive Officer pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.*

32.2              Certification of Chief Financial Officer pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.*

* Filed herewith


                                                                              16