Exhibit 99.2

A1 VAPORS, INC.

Unaudited Financial Statements

for the quarters ended June 30, 2014 and 2013

A1 VAPORS, INC.

CONSOLIDATED FINANCIAL STATEMENTS

		Six Months Ended June 30
		Historical Consolidated 2013				Pro Forma Consolidated 2014
Statement of Operations Data
Revenue		$	89,001			$	146,081
Gross Profit (Loss)			32,117				94,955
Operating Profit (Loss)			(160,946	)			(26,946	)
Net Income (Loss)			(168,663	)			(40,146	)
Net Income (Loss) per share attributable to common stockholders - basic and diluted		$	(0	)		$	(0	)

		As of June 30
		Historical Consolidated 2013				Pro Forma Consolidated 2014
Balance Sheet Data
Cash and cash equivalents		$	4,118			$	49,393
Working Capital			(275,809	)			(325,745	)
Total Assets			32,008				104,378
Accumulated deficit			(394,987	)			(568,197	)
Stockholders’ equity (deficit)		$	(285,315	)		$	(331,419	)

		Six Months Ended June 30
		2013				2014
Cash Flow Data
Net cash used in operating activities		$	(156,764	)		$	(104,424	)
Net cash used in investment activities			–				(2,430	)
Net cash provided by financing activities		$	138,954			$	66,485