UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K/A

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 23, 2003

SIMULA, INC

(Exact name of registrant as specified in its chapter)

Arizona	1-12410	86-0320129
(State or other jurisdiction of incorporation	(Commission File Number)	(IRS Employer Identification No.)

7822 South 46th Street,	Phoenix, Arizona	85044
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (602) 643-7233

2625 South Plaza Drive, Suite 100,	Tempe, Arizona	85282
(Former name or former address, if changed since last report)

TABLE OF CONTENTS

	Item 7. Financial Statements and Exhibits.
Unaudited Pro forma Condensed Consolidated Balance Sheet as of June 30, 2003
Unaudited Pro forma Condensed Consolidated Statement of Operation for the six months ended June 30, 2003
Unaudited Pro forma Condensed Consolidated Statement of Operation for the twelve months ended December 31, 2002
SIGNATURES

EXPLANATORY NOTE: On July 28, 2003, Simula, Inc. filed a current report on Form 8-K relating to the sale on July 23, 2003 of the assets of its Automotive Safety business. This amendment to that Form 8-K contains in item 7(b) below the pro forma financial information reflecting the transaction.

Item 7. Financial Statements and Exhibits.

(b) Pro forma financial information

The unaudited pro forma condensed consolidated financial data presented below has been derived from Simula’s historical audited consolidated financial statements as of December 31, 2002 and unaudited consolidated financial statements as of June 30, 2003 as adjusted by management on an unaudited basis in the pro forma column to reflect operations as a result of Simula’s decision to sell its automotive safety business. The unaudited consolidated financial statements include all adjustments, consisting of normal recurring accruals, which Simula considers necessary for a fair presentation of its financial position and the results of operations for these periods. Operating results for the six months ended June 30, 2003 and the year ended December 31, 2002 are not necessarily indicative of the results that may be expected for the entire year ending December 31, 2003 or for any other future period.

SIMULA, INC. AND SUBSIDIARIES
Unaudited Pro forma Condensed Consolidated Balance Sheet as of June 30, 2003

			Simula			Pro forma			Simula
			Consolidated			Automotive			Pro forma
			2003			Safety Business			2003
			(unaudited)			(unaudited)			(unaudited)
ASSETS
CURRENT ASSETS
	Cash and receivables (including costs and estimated earnings in excess of billings)		$	24,632,134		$	(6,893,021	)	$	17,739,113
	Inventories and other			7,689,835			(3,599,797	)		4,090,038
		Total current assets		32,321,969			(10,492,818	)		21,291,151
Property, Equipment and Leaseholds -Net				9,961,874			(3,708,729	)		6,253,145
Intangibles, deferred financing fees and other				7,175,486			(4,022,365	)		3,153,121
TOTAL			$	49,459,329		$	(18,223,912	)	$	31,235,417
LIABILITIES AND SHAREHOLDERS’ DEFICIT
CURRENT LIABILITIES
	Revolving line of credit		$	9,555,525		$	—		$	9,555,525
	Trade accounts payable			7,006,508			(2,916,716	)		4,089,792
	Other accrued liabilities, restructuring, deferred revenue and advances on contracts			11,154,967			(3,198,451	)		7,956,516
	Current portion of long-term debt			61,893,644			(822	)		61,892,822
		Total current liabilities		89,610,644			(6,115,989	)		83,494,655
Deferred revenue and lease cost				1,457,080			(3,928	)		1,453,152
Long term debt – Less current portion				259,709			—			259,709
		Total liabilities		91,327,433			(6,119,917	)		85,207,516
SHAREHOLDERS’ DEFICIT
	Preferred stock, $.05 par value– authorized 50,000,000 shares; none outstanding			—			—			—
	Common stock, $.01 par value– authorized 50,000,000 shares; issued 13,017,688			130,433			(5,000	)		125,433
	Additional paid-in-capital			62,772,245			9,523,742			72,295,987
	Accumulated deficit			(100,341,391	)		(23,259,715	)		(123,601,106	)
	Accumulated other comprehensive loss			(4,429,391	)		1,636,978			(2,792,413	)
		Total shareholders’ deficit		(41,868,104	)		(12,103,995	)		(53,972,099	)
TOTAL			$	49,459,329		$	(18,223,912	)	$	31,235,417

SIMULA, INC. AND SUBSIDIARIES
Unaudited Pro forma Condensed Consolidated Statement of Operation for the six months ended June 30, 2003

		Simula			Pro forma			Simula
		Consolidated			Automotive Safety			Pro forma
		2003			Business			2003
Revenue		$	50,987,123		$	(18,565,287	)	$	32,421,836
Cost of revenue			35,240,896			(14,848,749	)		20,392,147
	Gross Margin		15,746,227			(3,716,538	)		12,029,689
Administrative expenses and other			9,335,446			(2,060,658	)		7,274,788
Research and development			2,285,446			(1,156,157	)		1,129,289
	Operating income		4,125,335			499,723			3,625,612
Interest expense			5,757,044			(73	)		5,756,971
Other expense			1,000,000			—			1,000,000
(Loss) income before tax			(2,631,709	)		499,650			(3,131,359	)
Income tax expense			283,000			(265,989	)		17,011
Net (loss) income before discontinued operations			(2,914,709	)		233,661			(3,148,370	)
Net (loss) income from discontinued operations			(14,328	)		—			(14,328	)
Net loss		$	(2,929,037	)	$	—		$	(3,162,698	)
Basic and diluted shares outstanding:
Loss before discontinued operations			(0.23	)		0.01			(0.24	)
(Loss) income from discontinued operations			0.00			—			0.00
(Loss) income per common share: basic and diluted		$	(0.23	)	$	0.01		$	(0.24	)

SIMULA, INC. AND SUBSIDIARIES
Unaudited Pro forma Condensed Consolidated Statement of Operation for the twelve months ended December 31, 2002

		Simula			Pro forma			Simula
		Consolidated			Automotive Safety			Pro forma
		2003			Business			2003
Revenue		$	114,553,968		$	(38,998,096	)	$	75,555,872
Cost of revenue			74,555,569			(26,387,463	)		48,168,106
	Gross Margin		39,998,399			(12,610,633	)		27,387,766
Administrative expenses and other			19,703,497			(4,590,288	)		15,113,209
Research and development			5,108,172			(3,244,201	)		1,863,971
	Operating income		15,186,730			(4,776,144	)		10,410,586
Interest expense			10,438,307			(27,328	)		10,410,979
Other expense			81,041			—			81,041
(Loss) income before tax			4,667,382			4,748,816			(81,434	)
Income tax expense			(38,355,848	)		(395,715	)		(37,960,133	)
Net (loss) income before discontinued operations			(33,688,466	)		4,353,101			(38,041,567	)
Net (loss) income from discontinued operations			(347,000	)		—			(347,000	)
Net loss		$	(34,035,466	)	$	—		$	(38,388,567	)
Basic and diluted shares outstanding:
Loss before discontinued operations			(2.61	)		0.33			(2.94	)
(Loss) income from discontinued operations			(0.03	)		—			(0.03	)
(Loss) income per common share: basic and diluted		$	(2.64	)	$	0.33		$	(2.97	)

SIGNATURES

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

	SIMULA, INC.
Dated: September 26, 2003	/s/ John A. Jenson
	Chief Financial Officer