|UNITED STATES                                                                                                                                                                                                                                                                                          
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|SECURITIES AND EXCHANGE COMMISSION                                                                                                                                                                                                                                                                     
|Washington, D.C. 20549                                                                                                                                                                                                                                                                                 
|                                                                                                                                                                                                                                                                                                       
|FORM 10-QSB                                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                                                       
|QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF                                                                                                                                                                                                                                                          
|THE SECURITIES EXCHANGE ACT OF 1934                                                                                                                                                                                                                                                                    
|                                                                                                                                                                                                                                                                                                       
|For quarterly period ended: June 30, 2005                                                                                                                                                                                                                                                              
|Commission file number: 0-18590                                                                                                                                                                                                                                                                        
|                                                                                                                                                                                                                                                                                                       
|GOOD TIMES RESTAURANTS INC.                                                                                                                                                                                                                                                                            
|(Exact name of registrant as specified in its charter)                                                                                                                                                                                                                                                 
|                                                                                                                                                                                                                                                                                                       
|NEVADA                                                                                                                                                                                                                                                                                                 
|(State or other jurisdiction of incorporation or organization)                                                                                                                                                                                                                                         
|                                                                                                                                                                                                                                                                                                       
|84-1133368                                                                                                                                                                                                                                                                                             
|(I.R.S. Employer Identification No.)                                                                                                                                                                                                                                                                   
|                                                                                                                                                                                                                                                                                                       
|601 CORPORATE CIRCLE, GOLDEN, CO 80401                                                                                                                                                                                                                                                                 
|(Address of principal executive offices)                                                                                                                                                                                                                                                               
|                                                                                                                                                                                                                                                                                                       
|(303) 384-1400                                                                                                                                                                                                                                                                                         
|(Issuer's telephone number)                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                                                       
|(Former name, former address and former fiscal year, since last report.)                                                                                                                                                                                                                               
|                                                                                                                                                                                                                                                                                                       
|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.
|                                                                                                                                                                                                                                                                                                       
|[X] Yes [ ] No                                                                                                                                                                                                                                                                                         
|                                                                                                                                                                                                                                                                                                       
|APPLICABLE ONLY TO CORPORATE ISSUERS                                                                                                                                                                                                                                                                   
|                                                                                                                                                                                                                                                                                                       
|Total number of shares of common stock outstanding at August 12, 2005.                                                                                                                                                                                                                                 
|                                                                                                                                                                                                                                                                                                       
|2,473,572 SHARES OF COMMON STOCK, .001 PAR VALUE                                                                                                                                                                                                                                                       
|1,240,000 SHARES OF PREFERRED STOCK, .01 VALUE                                                                                                                                                                                                                                                         
|Transitional Small Business Disclosure Format (check one): [ ] Yes [X ] No                                                                                                                                                                                                                             

1



Form 10-QSB

#### Quarter Ended June 30, 2005

|        | INDEX                                                      | PAGE  
|------- | ---------------------------------------------------------- | ------
|        |                                                            |       
|        | PART I - FINANCIAL INFORMATION                             |       
|        |                                                            |       
|Item 1. | Financial Statements                                       |       
|        |                                                            |       
|        | Consolidated Balance Sheets -                              | 3 - 4 
|        | June 30, 2005 and September 30, 2004                       |       
|        |                                                            |       
|        | Consolidated Statements of Operations -                    | 5     
|        | For the three and nine months ended June 30, 2005 and 2004 |       
|        |                                                            |       
|        | Consolidated Statements of Cash Flows-                     | 6 - 7 
|        | For the three and nine months ended June 30, 2005 and 2004 |       
|        |                                                            |       
|        | Notes to Financial Statements                              | 8 - 9 
|        |                                                            |       
|Item 2. | Management's Discussion and Analysis                       | 9 - 16
|        |                                                            |       
|Item 3. | Quantitive and Qualitive Disclosures About Market Risk     | 16    
|        |                                                            |       
|Item 4. | Controls and Procedures                                    | 16    
|        |                                                            |       
|        | PART II - OTHER INFORMATION                                |       
|        |                                                            |       
|Item 1. | Legal Proceedings                                          | 16    
|        |                                                            |       
|Item 2. | Changes in Securities and Use of Proceeds                  | 17    
|        |                                                            |       
|Item 3. | Defaults Upon Senior Securities                            | 17    
|        |                                                            |       
|Item 4. | Submission of Matters to a Vote of Security Holders        | 17    
|        |                                                            |       
|Item 5. | Other Information.                                         | 17    
|        |                                                            |       
|Item 6. | Exhibits and Reports on Form 8-K                           | 17    
|        |                                                            |       
|        | SIGNATURES                                                 | 17    
|        |                                                            |       
|        | CERTIFICATIONS                                             | 18- 20



2



GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

ASSETS

|                                               | June 30,
2005 |  | September 30,
2004
|---------------------------------------------- | ------------- |  | ------------------
|CURRENT ASSETS:                                |               |  |                   
|Cash and cash equivalents                      | $3,000,000    |  | $1,796,000        
|Receivables and other                          | 158,000       |  | 104,000           
|Inventories                                    | 132,000       |  | 118,000           
|Notes receivable                               | 101,000       |  | 53,000            
|Assets held for sale                           | 1,028,000     |  | 0                 
|Total current assets                           | 4,419,000     |  | 2,071,000         
|                                               |               |  |                   
|PROPERTY AND EQUIPMENT, at cost:               |               |  |                   
|Land and building                              | 3,601,000     |  | 3,332,000         
|Leasehold improvements                         | 2,795,000     |  | 2,715,000         
|Fixtures and equipment                         | 5,450,000     |  | 5,073,000         
|                                               | 11,846,000    |  | 11,120,000        
|                                               |               |  |                   
|Less accumulated depreciation and amortization | (7,200,000)   |  | (6,663,000)       
|                                               | 4,646,000     |  | 4,457,000         
|OTHER ASSETS:                                  |               |  |                   
|Notes receivable, net of current portion       | 511,000       |  | 595,000           
|Deposits & other                               | 42,000        |  | 69,000            
|                                               | 553,000       |  | 664,000           
|                                               |               |  |                   
|TOTAL ASSETS                                   | $9,618,000    |  | $7,192,000        
|                                               |               |  |                   

LIABILITIES AND STOCKHOLDERS' EQUITY

|CURRENT LIABILITIES:                 |           |  |          
|------------------------------------ | --------- |  | ---------
|Current maturities of long-term debt | $217,000  |  | $515,000 
|Accounts payable                     | 474,000   |  | 300,000  
|Deferred income                      | 74,000    |  | 47,000   
|Accrued liabilities - other          | 774,000   |  | 583,000  
|Total current liabilities            | 1,539,000 |  | 1,445,000
|                                     |           |  |          
|LONG-TERM LIABILITIES:               |           |  |          
|Debt, net of current portion         | 575,000   |  | 747,000  
|Deferred liabilities                 | 951,000   |  | 984,000  
|Total long-term liabilities          | 1,526,000 |  | 1,731,000
|                                     |           |  |          
|MINORITY INTERESTS IN PARTNERSHIPS   | 615,000   |  | 670,000  



3





GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Continued)



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | June 30,
2005   |  | September 30,
2004
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | --------------- |  | ------------------
|STOCKHOLDERS' EQUITY:Convertible Preferred stock, $.01 par value; 5,000,000
shares authorized, 1,240,000 issued and outstanding as
of June 30, 2005 (with a liquidation preference of $2.50
per share) and no shares issued and outstanding as of
September 30, 2004
Common stock, $.001 par value; 50,000,000 shares
authorized, 2,472,972 shares issued and outstanding as
of June 30, 2005 and 2,343,732 shares issued and
outstanding as of September 30, 2004 | 12,000



3,000 |  | -



2,000        
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |                 |  |                   
|Capital contributed in excess of par value                                                                                                                                                                                                                                                                                                                                                                                                                         | 16,996,000      |  | 13,461,000        
|Accumulated deficit                                                                                                                                                                                                                                                                                                                                                                                                                                                | (11,073,000)    |  | (10,117,000)      
|Total stockholders' equity                                                                                                                                                                                                                                                                                                                                                                                                                                         | 5,938,000       |  | 3,346,000         
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |                 |  |                   
|TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                                                                                                                                                                                                                                                                                                                                                         | $9,618,000      |  | $7,192,000        



4





GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



Three Months Ended                  Nine Months Ended

June 30,                                      June 30,

|                                                                             | 2005       |  | 2004        |  | 2005         |  | 2004         
|---------------------------------------------------------------------------- | ---------- |  | ----------- |  | ------------ |  | -------------
|NET REVENUES:                                                                |            |  |             |  |              |  |              
|Restaurant sales, net                                                        | $4,482,000 |  | $4,099,000  |  | $11,870,000  |  | $11,087,000  
|Franchise revenues                                                           | 125,000    |  | 153,000     |  | 330,000      |  | 332,000      
|Total revenues                                                               | 4,607,000  |  | 4,252,000   |  | 12,200,000   |  | 11,419,000   
|                                                                             |            |  |             |  |              |  |              
|RESTAURANT OPERATING COSTS:                                                  |            |  |             |  |              |  |              
|Food & packaging costs                                                       | 1,478,000  |  | 1,449,000   |  | 3,961,000    |  | 3,811,000    
|Payroll & other employee benefit costs                                       | 1,375,000  |  | 1,312,000   |  | 3,925,000    |  | 3,775,000    
|Occupancy & other operating costs                                            | 700,000    |  | 626,000     |  | 1,963,000    |  | 1,828,000    
|Accretion of deferred rent                                                   | 11,000     |  | 6,000       |  | 29,000       |  | 18,000       
|Opening costs                                                                | 69,000     |  | 0           |  | 75,000       |  | 0            
|Depreciation & amortization                                                  | 201,000    |  | 199,000     |  | 586,000      |  | 600,000      
|Total restaurant operating costs                                             | 3,834,000  |  | 3,592,000   |  | 10,539,000   |  | 10,032,000   
|                                                                             |            |  |             |  |              |  |              
|General & administrative costs                                               | 356,000    |  | 320,000     |  | 1,082,000    |  | 1,009,000    
|Advertising costs                                                            | 287,000    |  | 305,000     |  | 845,000      |  | 764,000      
|(Gain) loss on sale of restaurant building and
equipment                     | (9,000)    |  | 0           |  | (17,000)     |  | 0            
|                                                                             |            |  |             |  |              |  |              
|INCOME (LOSS) FROM OPERATIONS                                                | 139,000    |  | 35,000      |  | (249,000)    |  | (386,000)    
|                                                                             |            |  |             |  |              |  |              
|OTHER INCOME & (EXPENSES):                                                   |            |  |             |  |              |  |              
|Minority income (expense), net                                               | (94,000)   |  | (48,000)    |  | (130,000)    |  | (81,000)     
|Interest, net                                                                | 20,000     |  | (5,000)     |  | 29,000       |  | (18,000)     
|Other, net                                                                   | (23,000)   |  | (39,000)    |  | (71,000)     |  | (119,000)    
|Total other income & (expenses)                                              | (97,000)   |  | (92,000)    |  | (172,000)    |  | (218,000)    
|                                                                             |            |  |             |  |              |  |              
|NET INCOME (LOSS)                                                            | $42,000    |  | ($57,000)   |  | ($421,000)   |  | ($604,000)   
|                                                                             |            |  |             |  |              |  |              
|Less imputed preferred stock dividend                                        | 0          |  | 0           |  | 533,000      |  | 0            
|NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS                           | $42,000    |  | ($57,000)   |  | ($954,000)   |  | ($604,000)   
|                                                                             |            |  |             |  |              |  |              
|BASIC & DILUTED NET INCOME (LOSS) PER COMMON SHARE                           | $     .02  |  | ($     .02) |  | ($      .40) |  | ($       .26)
|                                                                             |            |  |             |  |              |  |              
|WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS USED IN PER SHARE CALCULATION |            |  |             |  |              |  |              
|BASIC                                                                        | 2,409,132  |  | 2,324,698   |  | 2,374,372    |  | 2,308,834    
|DILUTED                                                                      | 2,514,173  |  | N/A         |  | N/A          |  | N/A          



5





GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



Three Months Ended                Nine Months Ended

June 30,                                June 30,

|                                                                                                   | 2005        |  | 2004      |  | 2005        |  | 2004      
|-------------------------------------------------------------------------------------------------- | ----------- |  | --------- |  | ----------- |  | ----------
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                              |             |  |           |  |             |  |           
|Net income (Loss)                                                                                  | $42,000     |  | ($57,000) |  | ($421,000)  |  | ($604,000)
|Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities: |             |  |           |  |             |  |           
|Depreciation and amortization                                                                      | 210,000     |  | 205,000   |  | 599,000     |  | 616,000   
|Accretion of deferred rent                                                                         | 11,000      |  | 6,000     |  | 29,000      |  | 18,000    
|Minority interest                                                                                  | 94,000      |  | 48,000    |  | 130,000     |  | 82,000    
|Recognition of deferred (gain) on sale of restaurant
building                                      | (6,000)     |  | 0         |  | (17,000)    |  | 0         
|Loss (gain) on sale of restaurant equipment                                                        | (3,000)     |  | 0         |  | 0           |  | 0         
|Changes in operating assets and liabilities:                                                       |             |  |           |  |             |  |           
|(Increase) decrease in:                                                                            |             |  |           |  |             |  |           
|Receivables and other                                                                              | 30,000      |  | (6,000)   |  | (54,000)    |  | 14,000    
|Inventories                                                                                        | (8,000)     |  | (12,000)  |  | (14,000)    |  | (2,000)   
|Deposits and other                                                                                 | (10,000)    |  | 72,000    |  | 25,000      |  | (114,000) 
|(Decrease) increase in:                                                                            |             |  |           |  |             |  |           
|Accounts payable                                                                                   | 147,000     |  | 0         |  | 174,000     |  | 14,000    
|Accrued and other liabilities                                                                      | (144,000)   |  | (82,000)  |  | 173,000     |  | (38,000)  
|Net cash provided by (used in) operating activities                                                | 363,000     |  | 174,000   |  | 622,000     |  | (14,000)  
|                                                                                                   |             |  |           |  |             |  |           
|CASH FLOWS USED IN INVESTING ACTIVITIES                                                            |             |  |           |  |             |  |           
|Payments for the purchase of property and equipment                                                | (1,515,000) |  | (52,000)  |  | (1,824,000) |  | (108,000) 
|Net proceeds from sale of property                                                                 | 0           |  | 22,000    |  | 0           |  | 37,000    
|Loans made to franchisees                                                                          | 0           |  | (9,000)   |  | 0           |  | (87,000)  
|Payments received on loans to franchisees                                                          | 13,000      |  | 17,000    |  | 37,000      |  | 34,000    
|Net cash used in investing activities                                                              | (1,502,000) |  | (22,000)  |  | (1,787,000) |  | (124,000) 
|                                                                                                   |             |  |           |  |             |  |           
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                              |             |  |           |  |             |  |           
|Principal payments on notes payable, capital leases, and
long-term debt                            | (52,000)    |  | (49,000)  |  | (155,000)   |  | (144,000) 
|Net repayments on line-of-credit                                                                   | 0           |  | (34,000)  |  | (305,000)   |  | (103,000) 
|Net proceeds from preferred stock offering                                                         | (42,000)    |  | 0         |  | 2,680,000   |  | 0         
|Proceeds from exercise of options                                                                  | 269,000     |  | 73,000    |  | 334,000     |  | 89,000    
|Distributions paid to minority interests in partnerships                                           | (98,000)    |  | (73,000)  |  | (185,000)   |  | (161,000) 
|Net cash provided by (used in) financing activities                                                | 77,000      |  | (83,000)  |  | 2,369,000   |  | (319,000) 

6



GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



#### Three Months Ended          Nine Months Ended

#### June 30,                               June 30,

|                                                   | 2005        |  | 2004       |  | 2005       |  | 2004      
|-------------------------------------------------- | ----------- |  | ---------- |  | ---------- |  | ----------
|                                                   |             |  |            |  |            |  |           
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS   | (1,062,000) |  | 69,000     |  | 1,204,000  |  | (457,000) 
|                                                   |             |  |            |  |            |  |           
|CASH AND CASH EQUIVALENTS, beginning of period     | $4,062,000  |  | $954,000   |  | $1,796,000 |  | $1,480,000
|                                                   |             |  |            |  |            |  |           
|CASH AND CASH EQUIVALENTS, end of period           | $3,000,000  |  | $1,023,000 |  | $3,000,000 |  | $1,023,000
|                                                   |             |  |            |  |            |  |           
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |             |  |            |  |            |  |           
|Cash paid for interest                             | $15,000     |  | $20,000    |  | $49,000    |  | $64,000   

7



GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.	UNAUDITED FINANCIAL STATEMENTS

In the opinion of management, the accompanying unaudited consolidated financial statements contain all of the normal recurring adjustments necessary to present fairly the financial position of the Company as of June 30, 2005, the results of its operations and its cash flows for the three and nine month periods ended June 30, 2005. Operating results for the three and nine month periods ended June 30, 2005 are not necessarily indicative of the results that may be expected for the year ended September 30, 2005.

The consolidated balance sheet as of September 30, 2004 is derived from the audited financial statements, but does not include all disclosures required by generally accepted accounting principles. As a result, these financial statements should be read in conjunction with the Company's Form 10-KSB for the fiscal year ended September 30, 2004.

Reclassification: Certain prior quarter balances have been reclassified to conform to the current quarter's presentation. Such reclassifications had no effect on the net income (loss).

Assets held for sale: Certain assets involved in sale-leaseback contracts are classified as "held for sale" and represented in current assets in the consolidated balance sheets. As of June 30, 2005 we had one restaurant under construction involved in a sale-leaseback contract with assets totaling $1,028,000. The contract is anticipated to close in August 2005, at which time we will be reimbursed for the $1,028,000 of assets. We have applied SFAS 13 Accounting for Leases and determined the sale-leaseback transaction will result in an operating lease to us.

Stock-based compensation disclosures: We apply APB Opinion 25 and related interpretations in accounting for stock options and warrants which are granted to employees. Accordingly, no compensation cost has been recognized for grants of options and warrants to employees since the exercise prices were not less than the fair value of our common stock on the grant dates. Had compensation cost been determined based on the fair value at the grant dates for awards under those plans consistent with the method of SFAS No. 123, our net income (loss) and net income (loss) per share would have been changed to the pro forma amounts indicated below.

Three Months Ended,                    Nine Months Ended

June 30,                                    June 30,

|                                                     | 2005     | 2004      |  | 2005         | 2004      
|---------------------------------------------------- | -------- | --------- |  | ------------ | ----------
|Net income (loss) applicable to
common stockholders: |          |           |  |              |           
|As reported                                          | $42,000  | ($57,000) |  | ($ 954,000)  | ($604,000)
|Pro forma expense                                    | (25,000) | (33,000)  |  | (66,000)     | (93,000)  
|Pro forma net loss                                   | $17,000  | ($90,000) |  | ($1,020,000) | ($697,000)
|Net income (loss) per common share:                  |          |           |  |              |           
|As reported                                          | $ .02    | $ (.02)   |  | $ (.40)      | $ (.26)   
|Pro forma                                            | .01      | (.04)     |  | (.43)        | (.30)     



8





The fair value of each employee option granted in 2005 and 2004 was estimated on the date of grant using the Black-Scholes option-pricing model using the following weighted average assumptions:



Three and Nine Months Ended June 30,

|                          | 2005   | 2004  
|------------------------- | ------ | ------
|Expected volatility       | 68%    | 82%   
|Risk-free interest rate   | 4.14%  | 3.93% 
|Expected dividends        | -      | -     
|Expected terms (in years) | 5 - 10 | 5 - 10

We remain contingently liable on various restaurant leases that were previously sold.  We are also a guarantor on a Small Business Administration loan to a franchisee.

ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL

CONDITION AND RESULTS OF OPERATIONS FOR THE COMPANY

General

This Form 10-QSB contains or incorporates by reference forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended. Also, documents subsequently filed by us with the SEC and incorporated herein by reference may contain forward-looking statements. We caution investors that any forward-looking statements made by us are not guarantees of future performance and that actual results could differ materially from those in the forward-looking statements as a result of various factors, including but not limited to the following:

(I)	We compete with numerous well established competitors who have substantially greater financial resources and longer operating histories than we do. Competitors have increasingly offered selected food items and combination meals, including hamburgers, at discounted prices, and continued discounting by competitors may adversely affect revenues and profitability of Company restaurants.

(II)	We may be negatively impacted if we experience consistent same store sales declines. Same store sales comparisons will be dependent, among other things, on the success of our advertising and promotion of new and existing menu items. No assurances can be given that such advertising and promotions will in fact be successful.

We may also be negatively impacted by other factors common to the restaurant industry such as: changes in consumer tastes away from red meat and fried foods; increases in the cost of food, paper, labor, health care, workers' compensation or energy; inadequate number of hourly paid employees; and/or decreases in the availability of affordable capital resources. We caution the reader that such risk factors are not exhaustive, particularly with respect to future filings.

9

Preferred Stock Offering

On February 10, 2005 we closed on the private placement of a total of 1,240,000 shares of Series B Preferred Stock for $2.50 per share, including 60,000 shares issued to one of the investors in consideration for advice and assistance with respect to the sale of 1,000,000 shares of the Series B Preferred Stock. A current significant stockholder purchased 180,000 of the shares of Series B Preferred Stock. The aggregate purchase price for the 1,180,000 shares issued for cash was $2,950,000. Net proceeds of approximately $2,680,000 include $133,336 paid or payable to Eric W. Reinhard (Board Chairman) for a fee related to raising capital. Each share of Series B Preferred Stock will be convertible at the option of the holder into one share of common stock, subject to certain anti-dilution provisions. Subsequent to February 10, 2006 we have certain mandatory conversion rights. The preferred shares also have additional voting rights, restrictions and provisions as disclosed in our Proxy Statement filed as part of our September 30, 2004 annual report. The preferred shares will accrue dividends at the rate of 6% per annum beginning on the first anniversary of the issuance of the shares. The Series B Preferred Stock has a beneficial conversion feature because the quoted market price of Good Times Restaurants' common stock on the commitment date was higher than the conversion price of $2.50. The imputed preferred stock dividend at the commitment date was $533,000 (1,240,000 shares multiplied by the difference in the market value at the commitment date of $2.93 and the conversion price of $2.50). This amount is reflected in this 10QSB filing as a reduction of net income available to common stockholders in the nine months ended June 30, 2005. We intend to use the net proceeds from the preferred stock offering for the development of new restaurants and for the refurbishment of existing restaurants.

We had forty restaurants open at June 30, 2005 of which twenty were franchised or licensed units, eight joint-venture units and twelve company-owned units compared to thirty-eight units open at June 30, 2004, of which nineteen were franchised or licensed units, eight joint-venture units and eleven company-owned units. In fiscal 2004 we: 1) opened one new franchise restaurant in Colorado Springs, Colorado in March 2004 and two new franchise restaurants in the Denver metropolitan area, in July and August 2004; and, 2) opened one new franchised co-brand restaurant in Cheyenne, Wyoming. On April 1, 2005 we purchased an existing Good Times restaurant from a franchisee and converted the restaurant to the co-brand format. The remodeled restaurant, in Commerce City, Colorado re-opened as a co-brand in June 2005. We anticipate converting one to two additional existing Good Times restaurant to the co-brand format, developing one new company-owned prototype co-brand restaurant and franchising an additional three to four co-brand restaurants in 2005, both in Colorado and in new markets. We have three additional Good Times sites under contract and anticipate signing an additional two to four sites for development in 2005 and early 2006 for company-owned and franchised development.

The following presents certain historical financial information of our operations. This financial information includes results for the three and nine month periods ended June 30, 2005 and results for the three and nine month periods ended June 30, 2004.

Results of Operations

Net Revenues

Net revenues for the three months ended June 30, 2005 increased $355,000 (8.3%) to $4,607,000 from $4,252,000 for the three months ended June 30, 2004. Same store restaurant sales increased $248,000 (6.3%) during the three months ended June 30, 2005 for the restaurants that were open for the full periods ended June 30, 2005 and June 30, 2004, on top of last years 5.6% increase in same store sales. Restaurant sales also increased $12,000 due to one non-traditional company-owned restaurant not included in same store sales, and $123,000 due to the restaurant purchased from a franchisee on April 1, 2005. Our same store restaurant sales have continued to show positive trends over the last seventeen months. We have had same store sales increases in each of the last seventeen months, with the exception of August 2004 and March 2005 when same store sales decreased 1% and 2.6% respectively. The same store sales decrease in March 2005 of 2.6% was primarily attributable to unseasonably cold weather in the Denver metropolitan area. Subsequent to the quarter ended June 30, 2005, same store sales increased 4.1% in July 2005 over the same prior year period.

10

Franchise revenues for the three months ended June 30, 2005 decreased $28,000 to $125,000 from $153,000 for the three months ended June 30, 2004 due to an increase in franchise royalties of $2,000 offset by a $30,000 decrease in franchisee fees compared to the same prior year period. Same store franchise restaurant sales increased 5.4% during the three months ended June 30, 2005 for the franchise restaurants that were open for the full periods ended June 30, 2005 and June 30, 2004. Two franchise restaurants that opened in the second quarter of fiscal 2004 are not included in the same store sales group as they had not been open for eighteen months as of June 30, 2005.

Net revenues for the nine months ended June 30, 2005 increased $783,000 (7.1%) to $11,870,000 from $11,087,000 for the nine months ended June 30, 2004. Same store restaurant sales increased $589,000 (5.6%) during the nine months ended June 30, 2005 for the restaurants that were open for the full periods ended June 30, 2005 and June 30, 2004. Restaurant sales also increased $72,000 due to one non-traditional company-owned restaurant not included in same store sales and $123,000 due to the restaurant purchased from a franchisee on April 1, 2005.

Franchise revenues for the nine months ended June 30, 2005 decreased $2,000 to $330,000 from $332,000 for the nine months ended June 30, 2004 due to a $53,000 increase in franchise royalties offset by a $55,000 decrease in franchise fees. Same store franchise restaurant sales increased 2.3% during the nine months ended June 30, 2005 for the franchise restaurants that were open for the full periods ended June 30, 2005 and June 30, 2004.

Restaurant Operating Costs

Restaurant operating costs as a percentage of restaurant sales were 85.6% during the three months ended June 30, 2005 compared to 87.6% in the same prior year period and were 88.8% during the nine months ended June 30, 2005 compared to 90.5% in the same prior year period.

The changes in restaurant-level costs are explained as follows:

|                                                          | Three Months Ended June 30, 2005 | Nine Months Ended June 30, 2004
|--------------------------------------------------------- | -------------------------------- | -------------------------------
|Restaurant-level costs for the period ended June 30, 2004 | 87.6%                            | 90.5%                          
|Decrease in food and packaging costs                      | (2.3%)                           | (1.0%)                         
|Decrease in payroll and other employee benefit costs      | (1.3%)                           | (.9%)                          
|Increase in occupancy and other operating costs           | .4%                              | --                             
|Decrease in depreciation and amortization                 | (.4%)                            | (.5%)                          
|Increase in deferred rent and opening costs               | 1.6%                             | .7%                            
|Restaurant-level costs for the period ended June 30, 2005 | 85.6%                            | 88.8%                          



11

Food and Packaging Costs

For the three months ended June 30, 2005 our food and packaging costs increased $29,000 to $1,478,000 (33% of restaurant sales) from $1,449,000 (35.3% of restaurant sales) compared to the same prior year period. Food and packaging costs decreased as a percentage of restaurant sales primarily due to 1) limited menu price increases; 2) menu product engineering in portions and ingredients; 3) new product development, 4) new purchasing agreements, 5) a reduction in beef prices of approximately 8% compared to the same prior year period; and 6) increased vendor rebates in the current period compared to the same prior year period. We anticipate additional moderate decreases to food and packaging costs as a percentage of sales for the balance of fiscal 2005 and early 2006 from lower beef costs and purchasing efficiencies.

For the nine months ended June 30, 2005 our food and packaging costs increased $150,000 to $3,961,000 (33.4% of restaurant sales) from $3,811,000 (34.4% of restaurant sales) compared to the same prior year period.

Payroll and Other Employee Benefit Costs

For the three months ended June 30, 2005 our payroll and other employee benefit costs increased $63,000 to $1,375,000 (30.7% of restaurant sales) from $1,312,000 (32% of restaurant sales) compared to the same prior year period. The increase in payroll and other employee benefit expenses is primarily the result of increased sales for the period. Payroll and benefit costs are semi-variable and therefore increase or decrease as sales fluctuate. Additionally the current three month period ending June 30, 2005 includes a credit to health insurance costs of $41,000 due to an over funding of our calendar 2004 health insurance plan. We maintain a partially self-insured health plan and our employee benefit costs reflect aggregate claims under that plan.

For the nine months ended June 30, 2005 our payroll and other employee benefit costs increased $150,000 to $3,925,000 (33.1% of restaurant sales) from $3,775,000 (34% of restaurant sales) compared to the same prior year period.

Occupancy and Other Operating Costs

For the three months ended June 30, 2005 our occupancy and other operating costs increased $74,000 to $700,000 (15.6% of restaurant sales) from $626,000 (15.2% of restaurant sales) compared to the same prior year period. For the three months ended June 30, 2005; 1) rent expense increased $38,000 from the same prior year period due to two sale-leaseback transactions and the addition of one company-owned restaurant; 2) utility costs increased $12,000 from the prior year period; 3) bank fees increased $7,000 from the prior year period due to increased use of credit cards by our customers; and 4) restaurant supplies increased $13,000 from the prior year period.

For the nine months ended June 30, 2005 our occupancy and other operating costs increased $135,000 to $1,963,000 (16.5% of restaurants sales) from $1,828,000 (16.5% of restaurant sales) compared to the same prior year period. For the nine months ended June 30, 2005; 1) rent expense increased $85,000; 2) utility costs increased $20,000; and 3) bank fees increased $18,000 from the same prior year period.

For the three months ended June 30, 2005 depreciation and amortization increased $2,000 to $201,000 (4.5% of restaurant sales) from $199,000 (4.9% of restaurant sales) compared to the same prior year period. The $2,000 increase in depreciation and amortization for the three months ended June 30, 2005 is due to a reduction in expense for the normal aging of our capital assets, as well as an increase in expense due to the restaurant we purchased from a franchisee in April 2005.

12

For the nine months ended June 30, 2005 depreciation and amortization decreased $14,000 to $586,000 (4.9% of restaurant sales) from $600,000 (5.4% of restaurant sales) compared to the same prior year period.

General and Administrative Costs

For the three months ended June 30, 2005, general and administrative costs increased $36,000 to $356,000 (7.7% of total revenues) from $320,000 (7.5% of total revenues) for the same prior year period. The increase in general and administrative costs compared to the same prior year period is primarily attributable to increases in; 1) training and recruiting costs; and 2) payroll and employee benefit expenses.

For the nine months ended June 30, 2005 general and administrative costs increased $73,000 to $1,082,000 (8.9% of total revenues) from $1,009,000 (8.8% of total revenues) for the same prior year period.

Advertising Costs

For the three months ended June 30, 2005 advertising costs decreased $18,000 to $287,000 (6.4% of restaurant sales) from $305,000 (7.4% of restaurant sales) for the same prior year period.

For the nine months ended June 30, 2005 advertising costs increased $81,000 to $845,000 (7.1% of restaurant sales) from $764,000 (6.9% of restaurant sales) for the same prior year period.

The changes in advertising costs, for the three month and nine month periods, is primarily due to the increase in restaurant sales (contributions based on sales are made to an advertising cooperative), and the launch of a television advertising campaign in March 2004. With the launch of the television advertising campaign contributions to the advertising cooperative were increased by 1% of restaurant sales through March 31, 2005, after April 1, 2005 contributions were lowered by 1% of restaurant sales. We anticipate maintaining the contribution percent at the current level through the balance of this fiscal year.

Income (Loss) From Operations

We had income from operations of $139,000 in the three months ended June 30, 2005 compared to income from operations of $35,000 for the same prior year period.

We had a loss from operations of ($249,000) in the nine months ended June 30, 2005 compared to a loss from operations of ($386,000) for the same prior year period.

The change in income (loss) from operations for the three and nine month periods is due primarily to changes in net revenues offset by other matters discussed in the "Restaurant Operating Costs", "General and Administrative Costs", and "Advertising Costs" sections of Item 2.

Net Income (Loss)

Net income was $42,000 for the three months ended June 30, 2005 compared to a net loss of ($57,000) for the same prior year period. The change from the three month period ended June 30, 2004 to June 30, 2005 was primarily attributable to the increase in income from operations for the three months ended June 30, 2005, offset by an increase in minority interest expense of $46,000 compared to the same prior year period. Additionally, net interest income increased $25,000 for the three months ended June 30, 2005 due primarily to an increase in our interest bearing cash reserves compared to the same prior year period.

13

The net loss was ($421,000) for the nine months ended June 30, 2005 compared to a net loss of ($604,000) for the same prior year period. The change from the nine month period ended June 30, 2004 to June 30, 2005 was primarily attributable to the decrease in loss from operations for the nine months ended June 30, 2005 as well as decreases in other expenses and net interest expense of $95,000 for the nine months ended June 30, 2005. Minority interest expense increased $49,000 for the nine months ended June 30, 2005 due to increased income from operations of the joint-venture restaurants compared to the same prior year period.

Liquidity and Capital Resources

Cash and Working Capital

As of June 30, 2005, we had $3,000,000 cash and cash equivalents on hand and we are holding $1,028,000 in land and building assets under contract for sale under a sale leaseback agreement. We currently plan to use the cash balance and cash generated from operations for increasing our working capital reserves and, along with additional debt financing for the development of new company-owned restaurants and the refurbishment of existing restaurants. Management believes that the current cash on hand and additional cash expected from operations in fiscal 2005 will be sufficient to cover our working capital requirements for fiscal 2005.

As of June 30, 2005, we had working capital of $2,880,000. Because restaurant sales are collected in cash and accounts payable for food and paper products are paid two to four weeks later, restaurant companies often operate with working capital deficits. We anticipate that incremental working capital deficits will be incurred in the future as new restaurants are opened.

Capital Expenditures

We are currently under contract for a sale-leaseback transaction concerning a company-owned restaurant that is projected to open in late August 2005. The net proceeds to us are anticipated to be approximately $1,600,000 of which $1,028,000 has been spent as of June 30, 2005 and is classified as assets held for sale in the accompanying consolidated balance sheet. The sale-leaseback transaction is anticipated to close in mid August 2005.

We are also currently negotiating purchase and lease agreements for additional company-owned and franchise restaurants and are negotiating debt and sale-leaseback financing for the development of those restaurants. We, and our franchisees, anticipate opening two to four restaurants in 2005. We anticipate purchasing one to two existing restaurants from franchisees and remodeling those restaurants to the co-brand format during the remainder of fiscal 2005. We also anticipate increasing the level of reinvestment in existing company-owned joint venture restaurants to upgrade the exterior building image and improve the patios.

During the nine month period ended June 30, 2005, we invested approximately $75,000 to implement a back office software application in all company-owned and joint-venture restaurants.

14

Cash Flows

Net cash provided by operating activities was $363,000 for the three months ended June 30, 2005. The net cash provided by operating activities for the three months ended June 30, 2005 was the result of net income of $42,000 and non-cash reconciling items totaling $321,000 (comprised of depreciation and amortization of $210,000, minority interest of $94,000, an increase in accounts payable of $147,000, a decrease in accrued and other liabilities of $144,000, and increases in operating assets and liabilities totaling $14,000). The $144,000 decrease in accrued and other liabilities is primarily attributable to payments for annual property taxes of approximately $154,000 made in April 2005.

Net cash provided by operating activities was $174,000 for the three months ended June 30, 2004. The net cash provided by operating activities for the three months ended June 30, 2004 was the result of a net loss of ($57,000) and non-cash reconciling items totaling $231,000 (comprised of depreciation and amortization of $205,000, minority interest of $48,000, a decrease in accrued and other liabilities of $82,000, an increase in prepaid expenses of $72,000 and a net decrease in other operating assets and liabilities of $12,000).

Net cash used in investing activities for the three months ended June 30, 2005 was $1,502,000, which reflects payments of $1,410,000 for new restaurant development costs, $105,000 in restaurant related capital expenditures and $13,000 in principal payments received on loans to franchisees. Of the $1,410,000 spent on new restaurant development, $1,028,000 will be funded in August 2005 by the sale-leaseback transaction described in the "Capital Expenditures" section above. Included in the $105,000 restaurant related capital expenditures for the quarter is $50,000 for upgrades to existing restaurant patios and $33,000 for the back office software implementation.

Net cash used in investing activities for the three months ended June 30, 2004 was $22,000 which reflects payments for the purchase of property and equipment of $52,000, net proceeds from the sale of property of $22,000, loans made to franchisees of $9,000 and $17,000 in principal payments received on loans to franchisees.

Net cash provided by financing activities for the three months ended June 30, 2005 was $77,000, which includes principal payments on notes payable and long term debt of $52,000, distributions to minority interests in partnerships of $98,000, paid in capital activity of $269,000 related to the exercise of stock options and paid in capital activity of ($42,000) related to expenses for the preferred stock offering.

Net cash used in financing activities for the three months ended June 30, 2004 was $83,000, which includes principal payments on notes payable and long term debt of $49,000, repayments on lines-of-credit of $34,000, distributions to minority interests in partnerships of $73,000 and paid in capital activity of $73,000 related to the exercise of stock options.

Contingencies

We are contingently liable on several ground leases that have been subleased or assigned to franchisees. We have never experienced any losses nor do we anticipate any future losses from these contingent lease liabilities. The Company is also a guarantor on a Small Business Administration loan to a franchisee of approximately $256,000, which is collateralized by a first security interest on the building, equipment and operating assets of the restaurant and the personal guarantee of the franchisee.

15

Subsequent Events

None.

Impact of Inflation

The Company has experienced a significant impact from inflation in the commodity costs for beef, chicken, dairy and produce over the last eighteen months. We anticipate a moderation in the increase in costs of most of our core commodities and modest decreases in dairy and produce costs for the balance of fiscal 2005. It is anticipated that any operating expense increases will be recovered by increasing menu prices to the extent that is prudent considering competition.

Seasonality

Revenues of the Company are subject to seasonal fluctuation based primarily on weather conditions adversely affecting restaurant sales in January, February and March.

#### ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There were no material changes in our exposure to market risk for the quarter ended June 30, 2005.

ITEM 4.	CONTROLS AND PROCEDURES

We maintain a system of disclosure controls and procedures that are designed for the purposes of ensuring that information required to be disclosed in our SEC reports 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 the Chief Executive Officer and the Controller, who currently performs the functions of principal financial officer for the Company, as appropriate to allow timely decisions regarding required disclosures.

We have carried out an evaluation, under the supervision and with the participation of our management, including the Chief Executive Officer and the Controller, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, the Chief Executive Officer and the Controller concluded that our disclosure controls and procedures are effective for the purposes discussed above as of the end of the period covered by this report. There have been no significant changes in our internal controls or in other factors that could significantly affect these controls during the quarter ended June 30, 2005.

GOOD TIMES RESTAURANTS INC. AND SUBSIDIARIES

Part II    Other Information

Item 1.     Legal Proceedings

Good Times Restaurants is subject to legal proceedings which are incidental to its business. These legal proceedings are not expected to have a material impact on the Company.

16

Item 2.    Changes in Securities and Use of Proceeds

None.

Item 3.    Defaults Upon Senior Securities

None.

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

None.

Item 5.     Other Information

None.

Item 6.     Exhibits and Reports on Form 8-K

(a) Exhibits. The following exhibits are furnished as part of this report:

Exhibit No.                                          Description

*31.1                        Certification of Chief Executive Officer pursuant to 18 U.S.C.

Section 1350

*32.1                         Certification of Controller pursuant to 18 U.S.C. Section 1350

*filed herewith

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                      | GOOD TIMES RESTAURANTS INC.                         
|--------------------- | ----------------------------------------------------
|DATE: August 12, 2005 |                                                     
|                      | /s/ Boyd E. Hoback                                  
|                      | Boyd E. Hoback
President and Chief Executive Officer
|                      |                                                     
|                      | /s/ Susan M. Knutson                                
|                      | Susan M. KnutsonController                          

17

Exhibit 31.1

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER

I, Boyd E. Hoback, certify that:

1.	I have reviewed this quarterly report on Form 10-QSB of Good Times Restaurants Inc.;

2.	Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.	Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.	The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15e and 15d-15e) for the registrant and have:

a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

5.	The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

a)	All significant deficiencies in the design or operation of internal controls which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.



/s/ Boyd E. Hoback

Boyd E. Hoback

President and Chief Executive Officer

18

Exhibit 31.1

CERTIFICATION OF THE CONTROLLER

I, Susan M. Knutson, certify that:

1.	I have reviewed this quarterly report on Form 10-QSB of Good Times Restaurants Inc.;

2.	Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3.	Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;

4.	The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15e and 15d-15e) for the registrant and have:

a)	Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)	Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c)	Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

5.	The registrant's other certifying officer and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

a)	All significant deficiencies in the design or operation of internal controls which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

b)	Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.



/s/ Susan M. Knutson

Susan M. Knutson

Controller

19

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-QSB of Good Times Restaurants Inc. (the "Company") for the period ended June 30, 2005 as filed with the Securities and Exchange Commission on the date hereof (the 'Report'), I, Boyd E. Hoback, Chief Executive Officer and Susan M. Knutson, Controller of the Company, hereby certifies, pursuant to and solely for the purpose of 18 U.S.C.  1350, as adopted pursuant to  906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge and belief:

(1)	The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Boyd E. Hoback

Boyd E. Hoback

Chief Executive Officer

/s/ Susan M. Knutson

Susan M. Knutson

Controller (principal financial officer)

August 12, 2005

20