Exhibit 99.2
BALANCE SHEETS | | | | | | | | | | | | |
| | NANOTECHINDUSTRIES | | | EPOD SOLAR INC. | | | | | | CONSOLIDATED PRO FORMAT | |
| | INTERNATIONAL, INC. | | | | | | Elmination | | | BALANCE SHEETS | |
| | (A Development Stage company) | | | (A Development Stage company) | | | Entries. | | | | |
| | | | | | | | | | | | |
| | July 31-2010 | | | 28-Feb-10 | | | | | | | |
| | | | | (unaudited) | | | | | | | |
ASSETS | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | |
Cash | $ | 25,000 | | $ | - | | | | | $ | 25,000 | |
Prepaid expenses | | | | | 940 | | | | | | 940 | |
Total Current assets | | 25,000 | | | 940 | | | | | | 25,940 | |
| | | | | | | | | | | | |
Intangible assets | | 500,000 | | | - | | | | | | 500,000 | |
| | | | | | | | | | | | |
Total assets | $ | 525,000 | | $ | 940 | | | | | $ | 525,940 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | |
Accounts Payable | $ | - | | $ | 14,141 | | | | | $ | 14,141 | |
Due to a related party | | - | | | 41,206 | | | | | | 41,206 | |
Long term debt | | 500,000 | | | - | | | | | | 500,000 | |
Total liabilities | | 500,000 | | | 55,347 | | | | | | 555,347 | |
| | | | | | | | | | | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | |
Common stock | | | | | | | | | | | | |
50,000,000 shares authorized with a par value of $0.001 Issued and outstanding | | | | | | | | | | | - | |
33,810,035 common shares issued and outstanding as at July 31, 2010 | | 338,100 | | | - | | | (338,100 | ) | | - | |
75,000,000 shares authorized with a par value of $0.01 2,849,000 common shares issued and outstanding as at February 28, 2010 | | | | | 2,849 | | | 2,353 | | | 5,202 | |
Additional paid in capital | | 654,499 | | | 45,970 | | | 232,521 | | | 932,990 | |
Deficit accumulated during the development stage | | | | | (103,226 | ) | | 103,226 | | | - | |
Deficit | | (967,599 | ) | | | | | | | | (967,599 | ) |
Total stockholders’ deficit | | 25,000 | | | (54,407 | ) | | - | | | (29,407 | ) |
| | | | | | | | | | | | |
Total liabilities and stockholders’ deficit | $ | 525,000 | | $ | 940 | | | - | | $ | 525,940 | |
| | | | | | | | | |
STATEMENTS OF OPERATIONS | | NANOTECH INDUSTRIES | | | EPOD SOLAR INC. | | | CONSOLIDATED PRO FORMAT | |
| | INTERNATIONAL, INC. | | | (A Development | | | STATEMENTS OF | |
| | (A Development Stage company) | | | Stage company) | | | OPERATIONS | |
| | | | | | | | | |
| | July 31-2010 | | | Feb-28-10 | | | | |
| | | | | (unaudited) | | | | |
Revenues | $ | - | | $ | - | | $ | - | |
| | | | | | | | | |
Selling, general and administrative: | | | | | (4,320 | ) | | (4,320 | ) |
Stock Compensation | | (338,100 | ) | | - | | | (338,100 | ) |
Warrant expense | | (629,499 | ) | | - | | | (629,499 | ) |
| | | | | | | | | |
Total selling, general and administrative | | (967,599 | ) | | (4,320 | ) | | (971,919 | ) |
| | | | | | | | | |
Net loss | $ | (967,599 | ) | $ | (4,320 | ) | $ | (971,919 | ) |
| | | | | | | | | |
STATEMENTS OF OPERATIONS | | NANOTECH INDUSTRIES | | | EPOD SOLAR INC. | | | CONSOLIDATED PRO FORMAT | |
| | INTERNATIONAL, INC. | | | (A Development | | | STATEMENTS OF | |
| | (A Development Stage company) | | | Stage company) | | | OPERATIONS | |
| | | | | | | | | |
| | July 31-2010 | | | May-31-09 | | | | |
| | | | | (unaudited) | | | | |
| | | | | | | | | |
| | | | | | | | | |
Revenues | $ | - | | $ | - | | $ | - | |
| | | | | | | | | |
Selling, general and administrative: | | | | | (43,676 | ) | | (43,676 | ) |
Stock Compensation | | (338,100 | ) | | | | | (338,100 | ) |
Warrant expense | | (629,499 | ) | | | | | (629,499 | ) |
| | | | | | | | | |
Total selling, general and administrative | | (967,599 | ) | | (43,676 | ) | | (1,011,275 | ) |
| | | | | | | | | |
Net loss | $ | (967,599 | ) | $ | (43,676 | ) | $ | (1,011,275 | ) |
EPOD Solar Inc.
(A Development Stage Company)
Notes to Pro Forma Consolidated Financial Statements
February 28, 2010
(Unaudited)
NOTE 1– PRO FORMA ASSUMPTIONS AND ADJUSTMENTS
Effective August 30, 2010, EPOD Solar Inc. completed the acquisition of 100% of the outstanding shares of common stock of Nanotech Industries International Inc. EPOD Solar issued 3,381,003 common shares in exchange for 33,381,035 common shares of Nanotech Industries International Inc. As part of the acquisition, certain shareholders of EPOD Solar Inc. relinquished a total of 1,028,000 to EPOD Solar Inc. for cancellation.
In the Pro forma statements, the $338,100 common stock of Nanotech Industries International Inc. was eliminated in order to present the pro forma statements with Stock Holder’s Deficit values that reflect those of EPOD Solar Inc.