Exhibit 99.2
Global Recycling Technologies, Ltd. & SubsidiaryInterim Consolidated Balance SheetsAs of September 30, 2011 and December 31, 2010
| | September 30, 2011 | | | December 31, 2010 | |
| | (Unaudited) | | | (Audited) | |
| | | | | | |
Current Assets | | | | | | |
| | | | | | |
Cash | | $ | 102,031 | | | | 5,103 | |
Accounts Receivable | | | - | | | | 54,397 | |
Total assets | | $ | 102,031 | | | | 59,500 | |
| | | | | | | | |
Liabilities and Shareholders' Deficit | | | | | | | | |
| | | | | | | | |
Accounts payable | | | 149,781 | | | | 375,617 | |
Due to related parties | | | 507,300 | | | | 490,800 | |
Interest payable | | | 361,353 | | | | 277,777 | |
Convertible note payable | | | 1,000,000 | | | | 1,000,000 | |
Total liabilities | | | 2,018,434 | | | | 2,144,194 | |
| | | | | | | | |
Shareholders’ Deficit | | | | | | | | |
Common stock: 100,000,000, $0.00025 par value shares authorized; 11,481,952 and 11,036,552 shares issued and outstanding as of September 30, 2011 and December 31, 2010, respectively | | | 2,871 | | | | 2,759 | |
Preferred stock: 10,000,000, $0.00025 par values shares authorized, none issued | | | - | | | | - | |
| | | | | | | | |
Additional paid-in capital | | | 5,166,394 | | | | 4,721,305 | |
Options and warrants outstanding | | | 107,347 | | | | 82,447 | |
| | | | | | | | |
Accumulated deficit | | | (7,193,014 | ) | | | (6,891,205 | ) |
Total shareholders' deficit | | | (1,916,402 | ) | | | (2,084,694 | ) |
| | | | | | | | |
Total liabilities and shareholders' deficit | | $ | 102,031 | | | | 59,500 | |
Global Recycling Technologies, Ltd. & Subsidiary
Interim Consolidated Statements of Operations
For periods ended September 30, 2011 and 2010
| | For the 3-month period ended September 30 | | | For the 9-month period ended September 30 | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | | | | | | | | | |
Net Sales | | $ | 200,517 | | | | 270,991 | | | | 498,569 | | | | 554,183 | |
Cost of goods sold | | | 105,413 | | | | 117,127 | | | | 372,548 | | | | 449,529 | |
Gross profit | | | 95,104 | | | | 153,864 | | | | 126,021 | | | | 104,654 | |
| | | | | | | | | | | | | | | | |
Expenses | | | | | | | | | | | | | | | | |
Executive compensation | | | 89,100 | | | | 89,500 | | | | 287,040 | | | | 382,330 | |
Professional fees | | | 75,645 | | | | 66,318 | | | | 119,491 | | | | 85,510 | |
General and administrative | | | 37,237 | | | | 28,481 | | | | 84,365 | | | | 86,116 | |
Total expenses | | | 201,983 | | | | 184,298 | | | | 490,896 | | | | 553,956 | |
| | | | | | | | | | | | | | | | |
Other income and expenses | | | | | | | | | | | | | | | | |
Interest income | | | 83 | | | | 76 | | | | 357 | | | | 240 | |
Interest expense | | | 36,750 | | | | 32,489 | | | | 110,640 | | | | 90,355 | |
Gain on debt forgiveness | | | 157,399 | | | | - | | | | 157,399 | | | | - | |
Gain on fixed assets | | | 16,000 | | | | - | | | | 16,000 | | | | - | |
Total other income and expenses | | | 136,732 | | | | (32,413 | ) | | | 63,116 | | | | 90,115 | |
Income (loss) from operations before income tax | | | 29,854 | | | | (62,847 | ) | | | (301,759 | ) | | | (539,417 | ) |
| | | | | | | | | | | | | | | | |
Income taxes | | | - | | | | 50 | | | | 50 | | | | 50 | |
| | | | | | | | | | | | | | | | |
Net profit (loss) | | $ | 29,854 | | | | (62,897 | ) | | | (301,809 | ) | | $ | (539,467 | ) |
| | | | | | | | | | | | | | | | |
Primary and fully diluted loss per share | | | 0.00 | | | | (0.01 | ) | | | (0.03 | ) | | $ | (0.05 | ) |
Global Recycling Technologies & Subsidiary
Interim Statement of Shareholders' Deficit
For periods ended December 31, 2010, and September 30, 2011
| | Common shares | | | Par Value | | | Additional Paid-in Capital | | | Options and Warrants | | | Accumulated Deficit | | | Totals | |
Balances 12/31/09 | | | 7,055,833 | | | $ | 1,764 | | | $ | 4,527,951 | | | $ | 4,790 | | | $ | (5,966,009 | ) | | $ | (1,431,504 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shares for cash | | | 58,559 | | | | 15 | | | | 146,468 | | | | | | | | | | | | 146,483 | |
Warrants and Options for services | | | | | | | | | | | | | | | 67,777 | | | | | | | | 67,777 | |
Warrants for forbearance | | | | | | | | | | | | | | | 9,880 | | | | | | | | 9,880 | |
Warrants exercised | | | 3,922,160 | | | | 980 | | | | 46,886 | | | | | | | | | | | | 47,866 | |
Loss for the year | | | | | | | | | | | | | | | | | | | (925,196 | ) | | | (925,196 | ) |
Balances 12/31/10 | | | 11,036,552 | | | $ | 2,759 | | | $ | 4,721,305 | | | $ | 82,447 | | | $ | (6,891,205 | ) | | $ | (2,084,694 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Shares for cash | | | 445,000 | | | | 112 | | | | 444,889 | | | | | | | | | | | | 445,000 | |
Warrants exercised | | | 400 | | | | - | | | | 200 | | | | | | | | | | | | 200 | |
Warrants for forbearance | | | | | | | | | | | | | | | 24,900 | | | | | | | | 24,900 | |
Income (loss) for the period | | | | | | | | | | | | | | | | | | | (301,809 | ) | | | (301,809 | ) |
Balances 9/30/11 | | | 11,481,952 | | | | 2,871 | | | | 5,166,394 | | | | 107,347 | | | | (7,193,014 | ) | | | (1,916,402 | ) |
Global Recycling Technologies & Subsidiary
Interim Consolidated Statements of Cash Flows
For periods ended September 30, 2011 and 2010
| | For the 9-month period ended September 30 | |
| | 2011 | | | 2010 | |
|
| | (Unaudited) | | | (Unaudited) | |
| | | | | | |
Net Cash Flow From Operating Activities | | | | | | |
Net gain (loss) from operations | | $ | (301,809 | ) | | | (539,467 | ) |
Adjustments to reconcile net loss to net cash used by operating activities | | | | | | | | |
Warrants and Options granted for services | | | 24,900 | | | | | |
Bad debt expense | | | | | | | 5,624 | |
(Increase) decrease in accounts receivable | | | 54,397 | | | | 83,674 | |
Increase (decrease) in accounts payable | | | (225,836 | ) | | | (2,398 | ) |
Increase (decrease) in related party payable | | | 16,500 | | | | 174,800 | |
Increase (decrease) in accrued interest | | | 83,577 | | | | 90,276 | |
| | | | | | | | |
Net cash used by operating activities | | | (348,272 | ) | | | (187,490 | ) |
| | | | | | | | |
Investing Activities | | | - | | | | - | |
| | | | | | | | |
Net cash for investing activities | | | - | | | | - | |
| | | | | | | | |
Financing Activities | | | | | | | | |
Proceeds from the sale of common stock | | | 445,200 | | | | 176,349 | |
| | | | | | | | |
Net cash provided by financing activities | | | 445,200 | | | | 176,349 | |
| | | | | | | | |
Increase (decrease) in cash | | | 96,928 | | | | (11,142 | ) |
| | | | | | | | |
Cash at the beginning of the period | | | 5,103 | | | | 86,174 | |
| | | | | | | | |
Cash at end of period | | $ | 102,031 | | | | 75,032 | |
| | | | | | | | |
Interest paid during period | | | - | | | | - | |
Taxes paid during period | | | 50 | | | | 50 | |
| | | | | | | | |
Non Cash Transactions | | | | | | | | |
Disposition of assets for services | | $ | 16,000 | | | | - | |
Debt forgiveness | | | 157,399 | | | | - | |
Global Recycling Technologies, Ltd. and Subsidiary
Notes to the Interim Financial Statements
Unaudited
NOTE 1 - Organization and Nature of Business
Global Recycling Technologies, Ltd. (the Company) was incorporated in Delaware on July 11, 2007. The Company has principal offices in Phoenix, Arizona. The Company was formed to acquire the assets of companies that recycle and process waste ethylene glycol and to apply a newly developed proprietary technology to produce ASTM E1177 Type I virgin grade recycled ethylene glycol to end users throughout North America.
In management’s opinion all of the adjustments necessary for a fair statement of the results of each of the interim periods presented ended September 30, 2010 and 2011 have been made, such adjustments are of a normal recurring nature. These interim financial statements should be read in conjunction with our 2010 audited financial statements.
NOTE 2 – Related Party Transactions
The Company uses consultants to provide a variety of services, including legal, computer, accounting, marketing, strategic planning, and engineering. Mr. John Lorenz, the Company's CEO, provides management consulting services to the Company through Barcid Investment Group (Barcid), a corporation solely owned by Mr. Lorenz. Barcid was paid $79,040 and $47,200 for consulting services at September 30, 2011 and 2010, respectively, and was owed $247,300 at September 30, 2011, and $184,300 at September 30, 2010.
CyberSecurity, Inc., a corporation owned by Janet Lorenz, wife of John Lorenz, was paid $60,500 and $32,000 for consulting services at September 30, 2011 and 2010, respectively, and was owed $30,000 at September 30, 2011, and $46,000 at September 30, 2010.
As of September 30, 2011 and December 31, 2010, an affiliate, with thirteen percent beneficial ownership, of the Company was owed $230,000 for consulting services provided on behalf of the Company,
NOTE 3 – Commitments and Contingencies
Rental Agreements
The Company rents one office space on a monthly basis under an unwritten rental agreement. The monthly rent under this agreement is approximately $300.