UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





Form 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2010

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from              to

Commission File Number: 0-24836





PetroAlgae Inc.

(Exact name of registrant as specified in its charter)







|                                                   |  |                                  
|-------------------------------------------------- |  | ---------------------------------
|Delaware                                           |  | 33-0301060                       
|(State or other jurisdiction of incorporation)     |  | (IRS Employer Identification No.)
|                                                   | 
|1901 S. Harbor City Blvd., Suite 300
Melbourne, FL |  | 32901                            
|(Address of principal executive offices)           |  | (Zip Code)                       

Registrants telephone number, including area code: 321-409-7500





Indicate by check mark whether the registrant (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.    YES  x    NO   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller
reporting company (as defined in Exchange Act Rule 12b-2).



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  |  ̈
|                        |  |   | 
|Non-accelerated filer   |  |  ̈ |  | Smaller reporting company |  | x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    YES   ̈    NO  x

The number of shares outstanding of the registrants common stock as of November 3, 2010 was 106,920,730 shares of common
stock, all of one class.









---



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

PetroAlgae Inc.

(A Development Stage Company)

Consolidated Balance Sheets

(Unaudited)



|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|-------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ----------- | - | ----------------------------- | - | ----------- | -
|                                                                                                                                       |  | September 30,2010 |             |   | December 31,2009(as restated) |  
|ASSETS                                                                                                                                 |  |                   |             |   |                               |   |             |  
|Current assets:                                                                                                                        |  |                   |             |   |                               |   |             |  
|Cash and cash equivalents                                                                                                              |  | $                 | 359,423     |   |                               | $ | 2,679,302   |  
|Restricted cash                                                                                                                        |  |                   | 2,000,000   |   |                               |   | 2,000,000   |  
|Prepaid expenses                                                                                                                       |  |                   | 133,249     |   |                               |   | 129,333     |  
|Receivable                                                                                                                             |  |                   |            |   |                               |   | 1,200,000   |  
|Other current assets                                                                                                                   |  |                   |            |   |                               |   | 341,726     |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total current assets                                                                                                                   |  |                   | 2,492,672   |   |                               |   | 6,350,361   |  
|Property and equipment                                                                                                                 |  |                   | 4,436,855   |   |                               |   | 3,653,225   |  
|Accumulated depreciation                                                                                                               |  |                   | (2,188,162  | ) |                               |   | (1,416,350  | )
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Net property and equipment                                                                                                             |  |                   | 2,248,693   |   |                               |   | 2,236,875   |  
|Deposits                                                                                                                               |  |                   | 5,200       |   |                               |   | 5,200       |  
|Other non-current assets                                                                                                               |  |                   | 1,179,483   |   |                               |   |            |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total assets                                                                                                                           |  | $                 | 5,926,048   |   |                               | $ | 8,592,436   |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|LIABILITIES AND STOCKHOLDERS DEFICIT                                                                                                  |  |                   |             |   |                               |   |             |  
|Current liabilities:                                                                                                                   |  |                   |             |   |                               |   |             |  
|Accounts payable                                                                                                                       |  | $                 | 1,878,263   |   |                               | $ | 536,328     |  
|Accrued expenses                                                                                                                       |  |                   | 1,627,899   |   |                               |   | 1,617,191   |  
|Accrued expenses - related party                                                                                                       |  |                   | 3,949,232   |   |                               |   | 2,144,840   |  
|Deferred revenue                                                                                                                       |  |                   | 250,000     |   |                               |   |            |  
|Liabilities related to equity issuance                                                                                                 |  |                   | 3,000,000   |   |                               |   | 7,500,000   |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total current liabilities                                                                                                              |  |                   | 10,705,394  |   |                               |   | 11,798,359  |  
|Notes payable - related party                                                                                                          |  |                   | 44,815,130  |   |                               |   | 35,114,096  |  
|Other liabilities                                                                                                                      |  |                   | 2,000,000   |   |                               |   | 2,000,000   |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total liabilities                                                                                                                      |  |                   | 57,520,524  |   |                               |   | 48,912,455  |  
|Commitments and Contingencies                                                                                                          |  |                   |             |   |                               |   |             |  
|Stockholders deficit:                                                                                                                 |  |                   |             |   |                               |   |             |  
|Common stock - $.001 par value, 300,000,000 shares authorized, 106,920,730 and 106,229,356 shares issued and outstanding,
respectively |  |                   | 106,921     |   |                               |   | 106,229     |  
|Paid in capital                                                                                                                        |  |                   | 34,238,666  |   |                               |   | 24,115,788  |  
|Deficit accumulated during the development stage                                                                                       |  |                   | (80,486,860 | ) |                               |   | (60,012,830 | )
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|PetroAlgae Inc. stockholders deficit                                                                                                  |  |                   | (46,141,273 | ) |                               |   | (35,790,813 | )
|Non-controlling interest                                                                                                               |  |                   | (5,453,203  | ) |                               |   | (4,529,206  | )
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total stockholders deficit                                                                                                            |  |                   | (51,594,476 | ) |                               |   | (40,320,019 | )
|                                                                                                                                       |  |                   |             |   |                               |   |             |  
|Total liabilities and stockholders deficit                                                                                            |  | $                 | 5,926,048   |   |                               | $ | 8,592,436   |  
|                                                                                                                                       |  |                   |             |   |                               |   |             |  

See the accompanying notes to the consolidated financial statements.



2



---



PetroAlgae Inc.

(A Development Stage Company)

Consolidated Statements of Operations

(Unaudited)



|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|------------------------------------------------- |  | ------------------ | ----------- | - | ------------------------------ | - | ----------- | ---------------------------------------------- |  | - | ------------------------------ | - |  | ------------------------ | ----------- | - |  | - | ----------- | -
|                                                  |  | Three Months Ended |             |   | Nine Months Ended              |   |             | For the PeriodFromSeptember 22,2006(Inception) | 
|                                                  |  | September 30,2010  |             |   | September 30,2009(as
restated) |   |             | September 30,2010                              |  |   | September 30,2009(as
restated) |   |  | ThroughSeptember 30,2010 |            
|Revenue                                           |  | $                  |            |   |                                | $ |            |                                                |  | $ |                               |   |  | $                        |            |   |  | $ |            |  
|Costs and expenses:                               |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Selling, general and administrative               |  |                    | 2,718,105   |   |                                |   | 3,901,671   |                                                |  |   | 9,447,354                      |   |  |                          | 12,152,468  |   |  |   | 38,254,015  |  
|Research and development                          |  |                    | 3,689,642   |   |                                |   | 3,552,122   |                                                |  |   | 11,184,021                     |   |  |                          | 11,754,814  |   |  |   | 42,229,839  |  
|Interest expense - related party                  |  |                    | 1,060,121   |   |                                |   | 914,088     |                                                |  |   | 2,912,155                      |   |  |                          | 2,279,525   |   |  |   | 8,322,295   |  
|Depreciation                                      |  |                    | 258,712     |   |                                |   | 300,805     |                                                |  |   | 772,732                        |   |  |                          | 681,213     |   |  |   | 2,239,701   |  
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Total costs and expenses                          |  |                    | 7,726,580   |   |                                |   | 8,668,686   |                                                |  |   | 24,316,262                     |   |  |                          | 26,868,020  |   |  |   | 91,045,850  |  
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Net loss before non-controlling interest          |  |                    | (7,726,580  | ) |                                |   | (8,668,686  | )                                              |  |   | (24,316,262                    | ) |  |                          | (26,868,020 | ) |  |   | (91,045,850 | )
|Net loss attributable to non-controlling interest |  |                    | 1,019,909   |   |                                |   | 1,603,929   |                                                |  |   | 3,842,232                      |   |  |                          | 4,970,464   |   |  |   | 10,558,990  |  
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Net loss attributable to PetroAlgae Inc.          |  | $                  | (6,706,671  | ) |                                | $ | (7,064,757  | )                                              |  | $ | (20,474,030                    | ) |  | $                        | (21,897,556 | ) |  | $ | (80,486,860 | )
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Basic and diluted common shares outstanding       |  |                    | 106,917,360 |   |                                |   | 104,610,029 |                                                |  |   | 106,664,896                    |   |  |                          | 104,487,517 |   |  |   |             |  
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  
|Basic and diluted loss per share                  |  | $                  | (0.06       | ) |                                | $ | (0.07       | )                                              |  | $ | (0.19                          | ) |  | $                        | (0.21       | ) |  |   |             |  
|                                                  |  |                    |             |   |                                |   |             |                                                |  |   |                                |   |  |                          |             |   |  |   |             |  

See the accompanying notes to the consolidated financial statements.



3



---



PetroAlgae Inc.

(A Development Stage Company)

Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|----------------------------------------------------------------------------------------------------------- |  | ----------------- | ----------- | - | ---------------------------------------------- | - | ----------- | ------------------------ |  | - | ----------- | -
|                                                                                                            |  | Nine Months Ended |             |   | For the PeriodFromSeptember 22,2006(Inception) |  
|                                                                                                            |  | September 30,2010 |             |   | September 30,2009 (asrestated)                 |   |             | ThroughSeptember 30,2010 | 
|Cash flows from operating activities:                                                                       |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Net loss before non-controlling interest                                                                    |  | $                 | (24,316,262 | ) |                                                | $ | (26,868,020 | )                        |  | $ | (91,045,850 | )
|Adjustments to reconcile net loss before non-controlling interest to net cash used in operating activities: |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Amortization of original issue discount                                                                     |  |                   | 375,000     |   |                                                |   | 421,500     |                          |  |   | 1,453,000   |  
|Stock compensation expense                                                                                  |  |                   | 687,468     |   |                                                |   | 369,233     |                          |  |   | 1,276,121   |  
|Amoritization of unearned services                                                                          |  |                   | 1,181,250   |   |                                                |   | 1,181,250   |                          |  |   | 2,800,000   |  
|Employee compensation by grant of PA LLC units                                                              |  |                   | 1,234,813   |   |                                                |   | 1,512,662   |                          |  |   | 5,939,392   |  
|Expenses paid and interest added to notes payable - related party                                           |  |                   | 726,034     |   |                                                |   | 690,703     |                          |  |   | 10,101,879  |  
|Expenses paid by issuance of common stock                                                                   |  |                   |            |   |                                                |   | 144,680     |                          |  |   | 1,214,230   |  
|Depreciation                                                                                                |  |                   | 772,732     |   |                                                |   | 681,213     |                          |  |   | 2,234,972   |  
|Loss on disposition of equipment                                                                            |  |                   | 460         |   |                                                |   | 2,410       |                          |  |   | 127,290     |  
|Decrease (Increase) in prepaid expenses                                                                     |  |                   | (3,916      | ) |                                                |   | 34,376      |                          |  |   | (133,249    | )
|(Increase) in other non-current assets                                                                      |  |                   | (27,483     | ) |                                                |   |            |                          |  |   | (27,483     | )
|(Increase) in deposits                                                                                      |  |                   |            |   |                                                |   | (200        | )                        |  |   | (5,200      | )
|Increase in accounts payable                                                                                |  |                   | 189,935     |   |                                                |   | 74,003      |                          |  |   | 779,916     |  
|Increase in accrued expenses                                                                                |  |                   | 1,815,100   |   |                                                |   | 601,926     |                          |  |   | 3,442,128   |  
|Increase in deferred revenue                                                                                |  |                   | 250,000     |   |                                                |   |            |                          |  |   | 250,000     |  
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Net cash used in operating activities                                                                       |  | $                 | (17,114,869 | ) |                                                | $ | (21,154,264 | )                        |  | $ | (61,592,854 | )
|Cash flows from investing activities:                                                                       |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Proceeds from sale of asset                                                                                 |  |                   |            |   |                                                |   |            |                          |  |   | 36,000      |  
|Acquisition of property and equipment                                                                       |  |                   | (785,010    | ) |                                                |   | (2,082,316  | )                        |  |   | (4,646,955  | )
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Net cash used in investing activities                                                                       |  | $                 | (785,010    | ) |                                                | $ | (2,082,316  | )                        |  | $ | (4,610,955  | )
|Cash flows from financing activities:                                                                       |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Member contributions                                                                                        |  |                   |            |   |                                                |   |            |                          |  |   | 488,532     |  
|Reverse merger                                                                                              |  |                   |            |   |                                                |   |            |                          |  |   | 99          |  
|Common stock and warrants issued for cash                                                                   |  |                   | 6,380,000   |   |                                                |   | 3,500,000   |                          |  |   | 27,880,000  |  
|Borrowings under notes payable - related party                                                              |  |                   | 8,600,000   |   |                                                |   | 10,000,000  |                          |  |   | 36,794,601  |  
|Issuance of common stock and warrants for cash                                                              |  |                   | 1,200,000   |   |                                                |   |            |                          |  |   | 2,000,000   |  
|PA LLC units returned for surrendered technology license                                                    |  |                   | (600,000    | ) |                                                |   |            |                          |  |   | (600,000    | )
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Net cash provided by financing activities                                                                   |  | $                 | 15,580,000  |   |                                                | $ | 13,500,000  |                          |  | $ | 66,563,232  |  
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Net (decrease) increase in cash                                                                             |  |                   | (2,319,879  | ) |                                                |   | (9,736,580  | )                        |  |   | 359,423     |  
|Cash and cash equivalents - beginning of period                                                             |  |                   | 2,679,302   |   |                                                |   | 10,416,823  |                          |  |   |            |  
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Cash and cash equivalents - end of period                                                                   |  | $                 | 359,423     |   |                                                | $ | 680,243     |                          |  | $ | 359,423     |  
|                                                                                                            |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Non-cash investing and financing activities:                                                                |  |                   |             |   |                                                |   |             |                          |  |   |             |  
|Liability incurred for other non-current asset                                                              |  | $                 | 1,152,000   |   |                                                | $ |            |                          |  | $ | 1,152,000   |  
|Stock and warrants issued for other liabilities, net                                                        |  | $                 | (4,500,000  | ) |                                                | $ |            |                          |  | $ | 3,000,000   |  
|Common stock issued for other current asset                                                                 |  | $                 | (342,000    | ) |                                                | $ | 342,000     |                          |  | $ |            |  
|Common stock issued for unearned services                                                                   |  | $                 |            |   |                                                | $ |            |                          |  | $ | 3,150,000   |  
|Long term liability incurred for restricted cash                                                            |  | $                 |            |   |                                                | $ |            |                          |  | $ | 2,000,000   |  

See the
accompanying notes to the consolidated financial statements.



4



---



PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements

September 30, 2010

(Unaudited)

Note 1 Organization

PetroAlgae Inc. (the Company) began its
operations through its controlled subsidiary, PA LLC (formerly known as PetroAlgae LLC), on December 19, 2008, as a result of the reverse acquisition described below. PA LLC was formed by XL TechGroup, LLC (XL, a related party and
its sponsor and parent until December 19, 2008) on September 22, 2006 as a Delaware limited liability company to develop technologies to commercially grow, harvest and process micro-crops. PA LLCs primary business model is to license
this technology to large customers who will commercially produce this biomass, which in turn will be processed into two co-products: (1) renewable fuel feedstock, and (2) protein to supplement animal feed and potentially human food
ingredients.

Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim
financial information and Rule 8.03 of Regulation S-X. They do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The consolidated results of operations for the periods presented are not
necessarily indicative of the results to be expected for the year ending December 31, 2010 or any future period. For further information, refer to the consolidated financial statements of the Company as of December 31, 2009, 2008 and 2007,
and for the years then ended and the period from inception to December 31, 2009, included in the Companys Annual Report on Form 10-K/A which was filed with the Securities and Exchange Commission (the SEC) on August 6,
2010.

Principles of Consolidation

The consolidated financial statements presented herein include the accounts of the Company and its consolidated subsidiary, PA LLC. Non-controlling interests are accounted for based upon the value or cost
attributed to their investment adjusted for the share of income or loss that relates to their percentage ownership of the Company. All intercompany transactions and balances have been eliminated in consolidation.

Use of Estimates

Preparing financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the reporting period. Actual results may differ from these estimates.

Fair Value of Financial Instruments

Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of September 30, 2010. The respective carrying values of certain
financial instruments approximate their fair values. These financial instruments include cash and cash equivalents, accounts payable and accrued expenses. Fair values are assumed to approximate carrying values for these financial instruments because
they are short term in nature and their carrying amounts approximate the amounts expected to be received or paid.

The carrying value of the
Companys notes payable-related party approximated their fair value based on the current market conditions for similar debt instruments.

Loss Per Share

Basic earnings (loss) per share is calculated by dividing net income
(loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share is calculated by dividing net income (loss) by the weighted average number of common shares and dilutive common stock equivalents
outstanding. During periods in which the Company incurs losses, common stock equivalents are not considered as their effect would be anti-dilutive.



5



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





The effect of 2,588,773 and
2,324,258 weighted average warrants and 1,039,462 and 1,116,059 weighted average options were not included for the three and nine months ended September 30, 2010, respectively, as they would have had an antidilutive effect. The effect of
184,783 and 62,271 weighted average warrants and 1,117,500 and 494,451 weighted average options were not included for the three and nine months ended September 30, 2009, respectively, as they would have had an antidilutive effect.

Reverse Acquisition

On December 19, 2008, a reverse acquisition was completed under which, for accounting purposes, PA LLC is deemed to be the acquirer and PetroAlgae Inc., the legal acquirer, is deemed to be the
acquired entity. No goodwill was recognized as PetroAlgae Inc. was a shell company before the acquisition. The former stockholders of PetroAlgae Inc. retained an aggregate of 99,586 shares of common stock which were recorded at par value
of $99.

Recently Issued Accounting Pronouncements

Adoption of New Accounting Standards

Accounting for the Transfers of Financial Assets

In June 2009, the Financial Accounting
Standards Board (the FASB) issued new guidance relating to the accounting for transfers of financial assets. The new guidance, which was issued as SFAS No. 166, Accounting for Transfers of Financial Assets, an amendment to Statement
of Financial Accounting Standards (SFAS) No. 140, was adopted into Codification in December 2009 through the issuance of Accounting Standards Updated (ASU) 2009-16. The new standard eliminates the concept of a
qualifying special-purpose entity, changes the requirements for derecognizing financial assets, and requires additional disclosures in order to enhance information reported to users of financial statements by providing greater
transparency about transfers of financial assets, including securitization transactions, and an entitys continuing involvement in and exposure to the risks related to transferred financial assets. The new guidance is effective for fiscal years
beginning after November 15, 2009. The Companys adoption of the new guidance did not have a material effect on the Companys consolidated financial statements.

Accounting Standards Not Yet Effective

Accounting for Variable
Interest Entities

In June 2009, the FASB issued revised guidance on the accounting for variable interest entities. The revised guidance,
which was issued as SFAS No. 167, Amending FASB Interpretation No. 46(R), was adopted into Codification in December 2009 through the issuance of ASU 2009-17 which is effective for calendar year reporting entities beginning on
January 1, 2010. The revised guidance amends FASB Interpretation No. 46(R), consolidation of Variable Interest Entities, in determining whether an enterprise has a controlling financial interest in a variable interest entity. This
determination identifies the primary beneficiary of a variable interest entity as the enterprise that has both the power to direct the activities of a variable interest entity that most significantly impacts the entitys economic performance,
and the obligation to absorb losses or the right to receive benefits of the entity that could potentially be significant to the variable interest entity. The revised guidance requires ongoing reassessments of whether an enterprise is the primary
beneficiary and eliminates the quantitative approach previously required for determining the primary beneficiary. The Company does not expect that the provisions of the new guidance will have a material effect on its consolidated financial
statements.

Revenue Recognition

In April 2010, the FASB issued ASU 2010-17, Milestone Method of Revenue Recognition, a consensus of the FASB Emerging Issues Task Force (ASU 2010-17), which provides guidance on the criteria
that should be met for determining whether the milestone method of revenue recognition is appropriate. ASU 2010-17 is effective on a prospective basis for milestones achieved in fiscal years, and interim periods within those years, beginning on or
after June 15, 2010. The effect of ASU 2010-17 on the Companys expected future revenues will depend upon the structure of the Companys customer contracts and is still being analyzed.

In October 2009, the FASB issued ASU 2009-13, Multiple-Deliverable Revenue Arrangements (ASU 2009-13). The new standard changes the
requirements for establishing separate units of accounting in a multiple element arrangement and requires the allocation of arrangement consideration to each deliverable based on the relative selling price. The selling price for each deliverable is
based on vendor-specific objective evidence (VSOE) if available, third-party evidence if VSOE is not available, or estimated selling price if neither VSOE or third-party evidence is available. ASU 2009-13 is effective for revenue
arrangements entered into in fiscal years beginning on or after June 15, 2010. The effect of this new guidance on the Companys expected future revenues, which in turn depends upon the final structure of the Companys contracts with
customers, is still being analyzed.



6



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





Fair Value

In January 2010, the FASB issued ASU 2010-6, Improving Disclosures About Fair Value Measurements (ASU 2010-6), which requires
reporting entities to make new disclosures about recurring or nonrecurring fair-value measurements including significant transfers into and out of Level 1 and Level 2 fair-value measurements and information on purchases, sales, issuances, and
settlements on a gross basis in the reconciliation of Level 3 fair-value measurements. ASU 2010-6 is effective for annual reporting periods beginning after December 15, 2009, except for Level 3 reconciliation disclosures which are effective for
annual periods beginning after December 15, 2010. The adoption of ASU 2010-6 did not have a material impact on our consolidated financial statements nor is the portion effective in 2011 expected to have a material impact.

Note 2 Going Concern

The Company
is currently in the development stage and has not yet recognized any revenue. The Company anticipates continuing to incur expenses without realizing significant cash or revenue through December 31, 2010. The Company anticipates accomplishing a
transition from the development stage to operational status during 2011 depending upon the timing and extent of success achieved in accomplishing its business development milestones.

The Company estimates that its net loss from operations and net cash used in operations will be similar to recent reported results over the next twelve months. The Company has never been profitable and
has incurred significant losses and cash flow deficits. For the nine months ended September 30, 2010 and 2009 and the period from September 22, 2006 (inception) to September 30, 2010, the Company reported net losses of $20.5 million,
$21.9 million, and $80.5 million, respectively, and negative cash flow from operating activities of $17.1 million, $21.2 million, and $61.6 million, respectively. As of September 30, 2010, the Company has an aggregate accumulated deficit of
$80.5 million.

The Companys financial statements are presented on a going concern basis, which contemplates the realization of assets
and satisfaction of liabilities in the normal course of business. As a result of these net losses and cash flow deficits and other factors, there is substantial doubt about the Companys ability to continue as a going concern and its auditors
modified their report to call attention to this uncertainty. However, the Company expects this uncertainty to be resolved if it is able to raise sufficient private and/or public capital to fund its activities and its anticipated transition to
operational status is accomplished and results in significant net cash flows from operations.

Note 3 Correction of Errors

The Company recently identified certain errors in its previously issued annual and quarterly consolidated financial statements for
2009. The consolidated statements of operations for the three and nine months ended September 30, 2009 are presented in this quarterly report for comparative purposes and reflect the correction of all previously identified errors. These errors
were corrected in the Companys Annual Report on Form 10-K/A, which was filed with the SEC on August 6, 2010, and include the following items:



| |  |  | In 2008 and 2007, the Board of Directors of PA LLC, granted 106 employees restricted ownership units in PA LLC. These ownership units generally vest
over a period of four years. At each grant date, the restricted ownership unit awards were accounted for based upon the original price paid per unit by the initial unit holders in the entity. Approximately $488,000 was paid to the Company as initial
equity in 2006 by XL, the founder of the Company, for which 19 million PA LLC units were issued. This equates to 2.6 cents per unit. At the time that the units began to be issued in 2007 (and throughout 2008), a value of 3 cents per unit was
accounted for as the fair value of such units based upon the logic that the extent of value creation during this period was not meaningful.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Upon re-examination, it was determined that Company value creation had been understated and the fair value of the units granted and related compensation cost should be adjusted. Revised grant values were
determined using fair value estimates derived by applying probability-weighted discounted cash flow calculations to the Companys estimates of future net cash flows and resulted in additional compensation expense of approximately $0.4 million
and $1.5 million for the three and nine months ended September 30, 2009, respectively.



7



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





| |  |  | The nature and amount of the Companys expenditures have changed and increased since inception. Consequently, it was determined that a new
category of selling, general and administrative (SG&A) expense should be presented. This category includes senior management and overhead costs, business development expenditures, system infrastructure costs, accounting and legal
costs, and intellectual property management costs. Other costs, which are related to the experimentation and development of the Companys technology, are presented as research and development expense. The effect of this reclassification was to
decrease research and development expense by $1.6 million and $4.7 million for the three and nine months ended September 30, 2009, respectively, and to increase SG&A expense by the same amounts in each period with no net increase to
expenses.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In 2008, an option to purchase units in PA LLC was issued to XL. This option, which XL later assigned along with associated debt to PetroTech Holdings
Corp. (PetroTech) and its affiliates, remains outstanding. The option had a fair value of approximately $1.5 million and was not recorded at issuance. This transaction has now been accounted for as a discount from the carrying amount of
the associated debt and the amortization of this discount increased interest expense by $140,500 and $421,500 for the three and nine months ended September 30, 2009, respectively.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In January 2009, the Company entered into a series of agreements with a third party for the design, engineering, and construction of a facility for the
growth, harvesting and processing of micro-crops. This facility is used to demonstrate the Companys technology to prospective customer licensees. Company shares were issued in partial payment, in advance, for these services. The Company
expensed $1.0 million related to this transaction and reported the full amount at the inception of the transaction rather than as services were performed. The cost of the shares issued was adjusted to estimated fair value in the first quarter of
2009. The effect of this adjustment was a decrease in research and development expense of $855,000 for both the three and nine months ended September 30, 2009.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The effect of the correction of these errors on the consolidated statements of operations is as follows:

Selected Condensed Financial Data

Consolidated statement of
operations for the three months ended September 30, 2009



|                                              |  |                    |            |   |                    |   |            |          |  |   |            |  
|--------------------------------------------- |  | ------------------ | ---------- | - | ------------------ | - | ---------- | -------- |  | - | ---------- | -
|                                              |  | PreviouslyReported |            |   | Increase(Decrease) |   |            | Restated | 
|Revenue                                       |  | $                  |           |   |                    | $ |           |          |  | $ |           |  
|Selling, general and adminstrativeexpense (1) |  |                    | 2,079,448  |   |                    |   | 1,822,223  |          |  |   | 3,901,671  |  
|Research and development expense              |  |                    | 5,298,286  |   |                    |   | (1,746,164 | )        |  |   | 3,552,122  |  
|Total expenses                                |  |                    | 8,185,493  |   |                    |   | 483,193    |          |  |   | 8,668,686  |  
|Non-controlling interest                      |  |                    | (1,372,507 | ) |                    |   | (231,422   | )        |  |   | (1,603,929 | )
|                                              |  |                    |            |   |                    |   |            |          |  |   |            |  
|Net loss attributable to PetroAlgae Inc.      |  | $                  | (6,812,986 | ) |                    | $ | (251,771   | )        |  | $ | (7,064,757 | )
|                                              |  |                    |            |   |                    |   |            |          |  |   |            |  
|Basic and diluted loss per share              |  | $                  | (0.07      | ) |                    | $ |           |          |  | $ | (0.07      | )
|                                              |  |                    |            |   |                    |   |            |          |  |   |            |  



8



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





Consolidated
statement of operations for the nine months ended September 30, 2009



|                                                |  |                    |             |   |                    |   |            |          |  |   |             |  
|----------------------------------------------- |  | ------------------ | ----------- | - | ------------------ | - | ---------- | -------- |  | - | ----------- | -
|                                                |  | PreviouslyReported |             |   | Increase(Decrease) |   |            | Restated | 
|Revenue                                         |  | $                  |            |   |                    | $ |           |          |  | $ |            |  
|Selling, general and administrative expense (1) |  |                    | 6,661,699   |   |                    |   | 5,490,769  |          |  |   | 12,152,468  |  
|Research and development expense                |  |                    | 17,179,674  |   |                    |   | (5,424,860 | )        |  |   | 11,754,814  |  
|Total expenses                                  |  |                    | 25,711,298  |   |                    |   | 1,156,722  |          |  |   | 26,868,020  |  
|Non-controlling interest                        |  |                    | (4,256,919  | ) |                    |   | (713,545   | )        |  |   | (4,970,464  | )
|                                                |  |                    |             |   |                    |   |            |          |  |   |             |  
|Net loss attributable to PetroAlgae Inc.        |  | $                  | (21,454,379 | ) |                    | $ | (443,177   | )        |  | $ | (21,897,556 | )
|                                                |  |                    |             |   |                    |   |            |          |  |   |             |  
|Basic and diluted loss per share                |  | $                  | (0.21       | ) |                    | $ |           |          |  | $ | (0.21       | )
|                                                |  |                    |             |   |                    |   |            |          |  |   |             |  



|(1) | - previously general and administrative expense
|--- | -----------------------------------------------

Note 4 Receivable

In December
2009, the Company entered into a master license agreement with Congoo, LLC, which was later assigned to Green Science Energy, LLC, a controlled affiliate of Congoo, LLC. The agreements provided for a $4.0 million payment to the Company, of which
$2.8 million was received in 2009 and the remaining $1.2 million was recorded as a receivable and was subsequently received in January 2010.

Note 5 Property and Equipment

Property and equipment and related accumulated depreciation and amortization consist of:



|                                               |  |                        |            |   |                       |   |            |  
|---------------------------------------------- |  | ---------------------- | ---------- | - | --------------------- | - | ---------- | -
|                                               |  | As ofSeptember 30,2010 |            |   | As ofDecember 31,2009 |  
|Leasehold improvements                         |  | $                      | 614,204    |   |                       | $ | 613,863    |  
|Furniture and fixtures                         |  |                        | 89,915     |   |                       |   | 81,716     |  
|Automobiles                                    |  |                        | 69,729     |   |                       |   | 62,641     |  
|Computer and office equipment                  |  |                        | 229,428    |   |                       |   | 230,068    |  
|Demonstration system and engineering equipment |  |                        | 3,024,814  |   |                       |   | 2,276,908  |  
|Software                                       |  |                        | 408,765    |   |                       |   | 388,029    |  
|                                               |  |                        |            |   |                       |   |            |  
|Total cost basis                               |  |                        | 4,436,855  |   |                       |   | 3,653,225  |  
|Less accumulated depreciation and amortization |  |                        | (2,188,162 | ) |                       |   | (1,416,350 | )
|                                               |  |                        |            |   |                       |   |            |  
|Total Property and Equipment                   |  | $                      | 2,248,693  |   |                       | $ | 2,236,875  |  
|                                               |  |                        |            |   |                       |   |            |  

Note 6 Other Non-current Assets

Other non-current assets consists of legal and accounting costs associated with the Companys filing of a registration statement with the SEC. If a resulting securities offering is successfully
completed, these costs will be reclassified as a reduction of the resulting proceeds when added to paid in capital; otherwise, the costs will be expensed.



9



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





Note 7 Accrued Expenses

Accrued expenses are comprised of the following components:



|                           |  |                        |           |  |                       |   |           | 
|-------------------------- |  | ---------------------- | --------- |  | --------------------- | - | --------- | 
|                           |  | As ofSeptember 30,2010 |           |  | As ofDecember 31,2009 |  
|Accrued payroll and bonus  |  | $                      | 470,501   |  |                       | $ | 606,454   | 
|Accrued vacation liability |  |                        | 649,062   |  |                       |   | 651,839   | 
|Accrued legal expenses     |  |                        | 121,675   |  |                       |   | 70,183    | 
|Other accrued expenses     |  |                        | 386,661   |  |                       |   | 288,715   | 
|                           |  |                        |           |  |                       |   |           | 
|Total Accrued Expenses     |  | $                      | 1,627,899 |  |                       | $ | 1,617,191 | 
|                           |  |                        |           |  |                       |   |           | 

Note 8 Notes Payable - Related Party

On July 24, 2009, the Company entered into agreements with Valens US SPV I, LLC and PetroTech to extend the maturity of all of the Companys loans to June 30, 2012.

During the nine months ended September 30, 2010, PetroTech funded the following amounts to PA LLC pursuant to the terms of separate senior secured
term notes:



|                   |  |   |           | 
|------------------ |  | - | --------- | 
|May 27, 2010       |  | $ | 2,300,000 | 
|June 23, 2010      |  |   | 1,100,000 | 
|July 21, 2010      |  |   | 1,000,000 | 
|August 4, 2010     |  |   | 1,000,000 | 
|August 18, 2010    |  |   | 1,100,000 | 
|September 7, 2010  |  |   | 1,100,000 | 
|September 17, 2010 |  |   | 1,000,000 | 
|                   |  |   |           | 
|                   |  | $ | 8,600,000 | 
|                   |  |   |           | 

Each of these notes bears interest at an annual rate of 12%, which is accrued as a payment-in-kind (PIK) amount
and included in accrued expenses - related party in the accompanying consolidated balance sheets. The notes are due on June 30, 2012.



10



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





Notes payable - related party
consists of the following:



|                                                                                                                                  |  |                        |            |  |                       |   |            |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ---------- |  | --------------------- | - | ---------- | -
|                                                                                                                                  |  | As ofSeptember 30,2010 |            |  | As ofDecember 31,2009 |  
|Note Payable to Valens US                                                                                                         |  | $                      | 417,512    |  |                       | $ | 417,512    |  
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            |  |                       |   |            |  
|- Note is due on June 30, 2012                                                                                                    |  |                        |            |  |                       |   |            |  
|Notes Payable to PetroTech                                                                                                        |  |                        | 15,822,089 |  |                       |   | 7,222,089  |  
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            |  |                       |   |            |  
|- Note is due on June 30, 2012                                                                                                    |  |                        |            |  |                       |   |            |  
|Convertible Note Payable to PetroTech                                                                                             |  |                        | 10,000,000 |  |                       |   | 10,000,000 |  
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            |  |                       |   |            |  
|- Note is due on June 30, 2012                                                                                                    |  |                        |            |  |                       |   |            |  
|Up to $25,000,000 Note Payable to PetroTech                                                                                       |  |                        | 18,575,529 |  |                       |   | 17,849,495 |  
|- Interest payable monthly and is drawn into note on a monthly basis at Prime + 2% (5.25% at June 30, 2010 and
December 31, 2009) |  |                        |            |  |                       |   |            |  
|- Permits additional draws to fund interest. Maximum balance of this note is limited to $25,000,000                               |  |                        |            |  |                       |   |            |  
|- Note is due on June 30, 2012                                                                                                    |  |                        |            |  |                       |   |            |  
|                                                                                                                                  |  |                        |            |  |                       |   |            |  
|Subtotal                                                                                                                          |  |                        | 44,815,130 |  |                       |   | 35,489,096 |  
|Original Issue Discount                                                                                                           |  |                        |           |  |                       |   | (375,000   | )
|                                                                                                                                  |  |                        |            |  |                       |   |            |  
|Total Notes Payable - Related Party                                                                                               |  | $                      | 44,815,130 |  |                       | $ | 35,114,096 |  
|                                                                                                                                  |  |                        |            |  |                       |   |            |  

The notes payable - related party are collectively secured by all of the Companys assets. The convertible note allows
the holder to convert all or any portion of the issued and outstanding principal amount and/or accrued interest and fees then due into shares of common stock at a fixed conversion price of $5.43 per share.

Each note payable and the related master security agreement and equity pledge and guaranty agreement contain provisions that specify events of default
which could lead to acceleration of the maturity of the debt. These provisions prohibit the encumbrance or sale of the Companys assets and require maintenance and insurance of the assets. The loan agreements do not contain any required
financial ratios or similar debt covenants. Generally, an event of default would arise if the Company became insolvent, filed for bankruptcy, allowed a change in control or had unresolved judgments against its assets. Through the date of this annual
report, none of these events have occurred.

As of September 30, 2010 and December 31, 2009, interest in the amount of $3.9 million
and $2.1 million, respectively, was accrued related to the notes payable - related party and is recorded in accrued expenses - related party on the accompanying consolidated balance sheets.

Interest charged to operations on these notes was $1.1 million and $0.9 million during the three months ended September 30, 2010 and 2009, respectively. Interest charged to operations on these notes
was $2.9 million, $2.3 million and $8.3 million during the nine months ended September 30, 2010 and 2009 and the period from September 22, 2006 (inception) to September 30, 2010, respectively.

Note 9 Stockholders Deficit

The Companys equity consists of 300,000,000 shares of $.001 par value common stock, of which 106,920,730 and 106,229,356 shares had been issued and
were outstanding at September 30, 2010 and December 31, 2009, respectively. In addition, the Company may issue up to 25,000,000 shares of preferred stock. No preferred stock is outstanding.



11



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





Issuance of
Common Stock and Warrants

To date, the Company has used a Level 3 valuation method to determine share fair value. Specifically, the
Company employed valuation experts to conduct valuations based primarily upon a discounted cash flow analysis using inputs which were not externally observable, in this case the Companys estimate of future cash flows from the Companys
business, to determine fair value.

The Companys common stock is traded on the OTC Bulletin Board (the OTCBB). The shares
became public through a reverse acquisition and a very small percentage of the issued and outstanding shares are available for active trading since a large majority of shares are held by affiliates. Due to the very limited number of shares held by
non-affiliates and the resulting low trading volume in the Companys common stock, its public shares are susceptible to unusual swings in price based on very few trades. Management determined beginning March 1, 2009 that the OTCBB trading
price of the common stock was no longer a reasonable indicator of the fair value of shares. This conclusion is based upon ASC 820-35-51B which states that if there has been a significant decrease in the volume and level of activity in relation to
normal market activity, transactions or quoted prices may not be determinative of fair value. ASC 820-35-51A lists factors a company must evaluate to determine whether there has been a significant decrease in the volume or level of activity when
compared with normal market activity, most of which the Company believes are met in the case of its common stock. A detailed review of trading activity indicates that from March 1, 2009 through December 31, 2009, approximately 74,000
shares were traded in 93 out of 213 market sessions, equating to less than 800 shares, or 1/100th of 1% of the Companys outstanding stock, being traded on those days when any shares traded. During this ten-month period, the price of the stock
ranged from $2.65 per share to $34.00 per share with a standard deviation of $7.35. If the OTCBB share price was used to place a value on the net assets of the Company, the indicated value of the equity of the Company would have ranged from a low of
approximately $276 million in April 2009 to approximately $3.5 billion in July 2009, falling back to $2.3 billion in December 2009 - despite the fact that during 2009 the Company continued to make consistent progress on development of its business
and no overwhelming internal or external successes or failures have been identified that explain these unusual swings.

The Level 3 fair value
measurement of the value of the Companys equity has been estimated by applying discounted cash flow valuation techniques to the estimate of future cash flows from the Companys business as of the valuation date. Key assumptions utilized
in determining this fair value estimate include the expected amount and timing of revenue from expected future sales of the Companys technology along with the associated cost of sales and other operating cash outflows. These cash flows are
discounted back to present value using an interest rate consistent with development stage technology companies and the resulting enterprise value is converted to an equity value per outstanding share.

The most significant uncertainty inherent in these calculations is the risk of obtaining and performing the contracts necessary to produce the estimated
future revenues. In addition, the risk of collection of amounts that are expected to be due under projected contracts, the risk of unanticipated product development or delivery costs and the risk of increased operating and overhead costs may each
cause the estimates to vary from the assumptions that are made in these projections, and these variations may be material. Since the Company has not obtained or performed any commercial contracts to date, it does not have historical data on which to
base its estimates.

During December 2009, the Company issued 357,143 units consisting of one share of common stock and a warrant to purchase
a share of common stock at $15.00 for a period of five years in exchange for a 30% interest in Green Sciences Energy, LLC, a subsidiary of Congoo, LLC. The units were valued at $8.00 per unit or $2,857,144. The $8.00 fair value per unit was
determined based upon contemporaneous issuances of identical units for $8.00 in cash. In addition, the Company used Level 3 fair value calculations to allocate the value of the units issued between the fair values of the common stock and warrants of
$2,021,429 ($5.66 per share) and $835,714 ($2.34 per warrant), respectively. This allocation indicated that a very small premium (less than 5%) should be attributed to the allocated share price compared to the Level 3 fair value.

The fair value of the shares was estimated using the same Level 3 estimation method the Company used for its other share issuances, which applied
valuation techniques to the Companys expected future cash flow. The fair value of the warrants was estimated using the Black-Scholes valuation model, based on the estimated fair value of the common stock on the valuation date, an expected
dividend yield of 0%, a risk-free interest rate based on constant maturity rates published by the U.S. Federal Reserve applicable to the remaining term of the instruments, an expected life equal to the remaining term of the instruments and an
estimated volatility of 75%.

In addition, the Company issued an additional 250,000 warrants exercisable at $8.00 per share for a period of
six months and 250,000 warrants exercisable at $15.00 per share for a period of six months. The Company estimated the fair value of the 500,000 additional warrants using the Black-Scholes option pricing model and the same assumptions stated above,
resulting in an estimated fair value of the options of $161,000. The sum of the estimated fair value of the securities issued was approximately $3 million.



12



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





From February 12, 2010 to
August 6, 2010, the Company sold 797,500 units, each consisting of one share of common stock and a warrant to purchase a share of common stock at $15.00 for a period of five years, for $8.00 per unit or $6.4 million as follows:



| |  |  | 687,500 units to an affiliate; and
| | - |  | ----------------------------------



| |  |  | 110,000 units to third parties.
| | - |  | -------------------------------

The proceeds of the 797,500 units issued were allocated between the common stock and the warrants based upon their respective estimated fair values on the date of the issuance. This allocation attributed
$4.5 million (or $5.52 to $5.60 per share) to the common stock issued and $1.9 million to the warrants issued (or $2.40 to $2.48 per warrant). For the warrants, the Company estimated the fair value using the Black-Scholes valuation model, based on
the estimated fair value of the common stock on each valuation date ($5.89 to $6.67 per share), an expected dividend yield of 0%, a risk-free interest rate based on the yield of 5-year U.S. Treasury securities on each valuation date (1.78% to
2.62%), an expected life of five years and an estimated volatility of 75.2%.

The 687,500 units sold to the affiliate contained share price
and warrant exercise price guarantees. The purchase price of the common stock and the exercise price of the warrants will be adjusted in the event that the Company issues common stock or warrants at a price below $8.00 for common shares or a $15.00
exercise price for warrants for a period of six months from the purchase date. Because of these potential adjustments, the cash proceeds received from the affiliate were recorded in liabilities related to equity issuance on the accompanying
consolidated balance sheets. If at the expiration of the six month share price guaranty period, the guaranty provisions are not required to be fulfilled by the Company, it is expected that the common stock and warrants will no longer be required to
be accounted for as liabilities and will be reclassified to equity. As of September 30, 2010, $3.0 million is recorded as liabilities related to equity issuance because the six month share price guaranty period has not yet expired.

Non-controlling Interest and PA LLC Equity Incentive Plan

During 2006, the Company issued 5% of the Class A voting units (1,000,000 units) of PA LLC as partial consideration for a license to certain technology from Arizona Technology Enterprises, LLC
(AzTE). AzTE was granted anti-dilution rights and was entitled to 5% of the fully diluted capitalization of PA LLC.

On
June 2, 2010, the Company entered into an agreement with AzTE that provided for recovery of the 1,000,000 Class A voting units of PA LLC and the cancellation of all existing and future obligations and agreements between the Company and
AzTE, in exchange for the return of certain AzTE-licensed technology and a payment of $600,000. The Company remitted the payment to AzTE on June 3, 2010 and the units of PA LLC were received and cancelled on June 3, 2010.

The transaction with AzTE was accounted for as a return or repurchase of equity interests of PA LLC. The Company followed the guidance of ASC
810-10-45-23 and handled changes in the parents ownership by adjusting the carrying amount of the controlling and non-controlling interests based on the change in their respective ownership share in the subsidiary. This transaction increased
the parent or controlling interest from approximately 82% to approximately 87%, which gave rise to a debit of $1,683,115 to paid in capital attributable to PetroAlgae Inc., since PA LLC had a large retained deficit. In addition, the amount paid of
$600,000 was also recorded in paid in capital since it represents the cost to the controlling interest of acquiring a portion of the interest in the subsidiary that it did not previously own. The net effect of this traction increased
shareholders deficit attributable to PetroAlgae Inc. by $2,283,115.

PA LLC has an equity compensation plan which allows it to grant
employees and consultants awards of profits interests in restricted Class B ownership units (the Interests) and is limited to 14% of the total outstanding units.

The Company granted 674,500 and 2,816,471 Interests during 2007 and 2008, respectively, to the majority of its employees as of the date that they began employment with the Company. As of
September 30, 2010 and December 31, 2009, the granted Interests, net of Interests forfeited and repurchased by the Company, totaled approximately 2.9 million and 2.9 million, respectively, or 13.2% and 12.6%, respectively, of
total outstanding units. These Interests give the recipient the right to participate in the income of PA LLC and any distribution that may arise from a liquidity event to the extent that such realized amounts exceed the ownership unit fair value at
the date of grant. The Company determined the fair value of these grants using a probability-weighted present value calculation that models the cash impact of possible future Company liquidity event scenarios in relation to the economics of the
agreements.



13



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





The grants of Interests contain
restrictions that allow the Company to repurchase the units for nominal consideration until a service period or other condition is met. This restriction is removed over a service period (generally four years) with regard to approximately
2.15 million Interests. For the three months ended September 30, 2010 and 2009, compensation expense related to these Interests was $0.3 million and $0.4 million, respectively. For the nine months ended September 30, 2010 and 2009 and
the period from September 22, 2006 (inception) to September 30, 2010, compensation expense related to these Interests was $1.2 million, $1.5 million and $5.9 million, respectively. The related compensation expense is recognized as selling,
general and administrative expense or research and development expense depending upon the recipients role in the Company. Unrecognized compensation cost related to 351,310 Interests which remain restricted totaled approximately $1.7 million as
of September 30, 2010 and is expected to be expensed over the next three years. An aggregate of 67,000, 220,000 and 609,000 of these Interests were forfeited during the nine months ended September 30, 2010 and 2009 and the period from
September 22, 2006 (inception) to September 30, 2010, respectively.

Five senior officers were granted an aggregate
1.34 million Interests that are subject to repurchase for nominal consideration until a significant liquidity event occurs. Because that condition has not yet been met, these grants are considered contingent and are not currently amortized.
This amount will be recognized as compensation expense during the period when the liquidity event is fully accomplished. The amount and nature of the liquidity event was changed in July 2009 from a requirement to obtain $150 million of distributions
and/or debt repayments to the Companys principal stockholder to a requirement to obtain $25 million of new liquidity for the Company. This change resulted in a $4.6 million increase in the unrecognized compensation expense to $6.0 million as
of September 30, 2010. All of these Interests remain restricted and outstanding as of September 30, 2010.

As of September 30,
2010 and December 31, 2009, non-controlling interests collectively owned approximately 13.2% and 17.8%, respectively, of PA LLC, and have absorbed their respective portion of the loss of PA LLC. The amount of loss absorbed was $1.0 million and
$1.6 million for the three months ended September 30, 2010 and 2009, respectively. The amount of loss absorbed was $3.8 million, $5.0 million and $10.6 million for the nine months ended September 30, 2010 and 2009 and the period from
September 22, 2006 (inception) to September 30, 2010, respectively.

Stock Options

On June 17, 2009, the Company adopted the 2009 Equity Compensation Plan (the 2009 Plan). The 2009 Plan is intended to provide employees,
consultants and others the opportunity to receive incentive stock options and is limited to 4,000,000 shares of the Companys common stock. The exercise price shall be equal to or greater than the fair value of the underlying common stock on
the date the option is granted and its term shall not exceed 10 years. Awards shall not vest in full prior to the third anniversary of the award date.

On January 27, 2010, the Company granted its employees 322,000 options, in the aggregate, to purchase common shares at an exercise price of $8.00 per share. The options vest over a period of four
years from the employees date of hire and expire 10 years from the grant date. The grant date fair value of the options aggregated to $1.1 million and was calculated using the following assumptions determined as of the date of grant: estimated
fair value of the common stock of $5.68, expected term of 61/4 years,
risk free interest rate of 2.8%, an estimated volatility of 75.2%, and a dividend yield of 0%. The expected term of options granted to employees was based upon the simplified method allowed for plain vanilla options as described by SEC
SAB No. 107. The fair value will be charged to operations over the remaining vesting periods commencing on the grant date. The weighted average period over which options not vested through September 30, 2010 are expected to vest is 25
months. During the three and nine months ended September 30, 2010, approximately $0.2 million and $0.7 million, respectively, was charged to operations related to all of these outstanding options. The fair value related to unexercisable stock
options as of September 30, 2010 totaled approximately $1.4 million and is expected to be expensed over the next three years.



14



---

PetroAlgae Inc.

(A Development Stage Company)

Notes to Consolidated Financial Statements(Continued)

September 30, 2010

(Unaudited)





A summary of stock option activity
is as follows:



|                              |  |                 |           |   |                              |   |       |                          |  |   |       |  
|----------------------------- |  | --------------- | --------- | - | ---------------------------- | - | ----- | ------------------------ |  | - | ----- | -
|                              |  | Number ofShares |           |   | WeightedAverageExercisePrice |   |       | WeightedAverageFairValue | 
|Balance at December 31, 2008  |  |                 |          |   |                              | $ |      |                          |  | $ |      |  
|Granted June 2009             |  |                 | 1,072,500 |   |                              | $ | 8.50  |                          |  | $ | 2.36  |  
|Granted July 2009             |  |                 | 45,000    |   |                              | $ | 8.00  |                          |  | $ | 2.54  |  
|Forfeited                     |  |                 | (200,000  | ) |                              | $ | (8.50 | )                        |  | $ | (2.36 | )
|                              |  |                 |           |   |                              |   |       |                          |  |   |       |  
|Balance at December 31, 2009  |  |                 | 917,500   |   |                              | $ | 8.48  |                          |  | $ | 2.37  |  
|Granted January 2010          |  |                 | 322,000   |   |                              | $ | 8.00  |                          |  | $ | 3.53  |  
|Forfeited                     |  |                 | (204,250  | ) |                              | $ | (8.32 | )                        |  | $ | (2.69 | )
|                              |  |                 |           |   |                              |   |       |                          |  |   |       |  
|Balance at September 30, 2010 |  |                 | 1,035,250 |   |                              | $ | 8.36  |                          |  | $ | 2.67  |  
|                              |  |                 |           |   |                              |   |       |                          |  |   |       |  

The weighted average contractual life of stock options outstanding at September 30, 2010 and December 31, 2009 was
8.9 years and 9.5 years, respectively.

As of September 30, 2010, a total of 370,208 of the options granted were exercisable and the fair
value of such options was $946,577. Because the Company has very little history from which to estimate forfeiture of options or grants, it accounts for such forfeitures prospectively, that is, in the period in which they actually occur.

Inputs to both the profits interest fair value calculation and the stock option Black-Scholes model are subjective and generally require significant
judgment to determine. If, in the future, the Company determines that another method for calculating the fair value of its stock-based compensation is more reasonable, or if another method for calculating these input assumptions is prescribed by
authoritative guidance, the fair value calculated for stock-based compensation could change significantly. Regarding stock options, higher volatility and longer expected terms generally result in an increase to stock-based compensation expense
determined at the date of grant.

As of September 30, 2010, the aggregate intrinsic value of all stock options outstanding and expected
to vest was $0.00 and the aggregate intrinsic value of currently exercisable stock options was $0.00. The intrinsic value of each option share is the difference between the fair value of the Companys stock and the exercise price of such
option. The Company estimates that at September 30, 2010, the fair value of its common stock is less than the exercise price of all outstanding options.

No stock options were exercised during the nine months ended September 30, 2010.

Note
10 Related Party Transactions

The Company currently sub-leases office space from XL on a month-to-month basis at a rate of
$45,500 per month.

The Company leases land where its working demonstration facility is located from a related party on an annual basis for
approximately $47,000. The Company has four extension periods on this lease, subject to a one-time increase in annual rent of approximately 20% that would be effective in July 2011.

During December 2008, the Company issued 1,000,000 shares of common stock for business and financial consulting services to be performed by a company owned by a board member through December 2010. The
fair value of the shares issued was estimated to be $3.15 million and is being recognized over the period of the related consulting contract, which is two years. During both three-month periods ended September 30, both nine-month periods ended
September 30, and the period from September 22, 2006 (inception) to September 30, 2010, $0.4 million, $1.2 million and $2.8 million was amortized as SG&A expense, respectively, with equal amounts added to paid in capital.

Note 11 Subsequent Events

On October 4, 2010, October 22, 2010 and November 10, 2010, PetroTech funded $1,000,000, $1,200,000 and $1,100,000, respectively, to PA LLC pursuant to the terms of separate senior
secured term notes. Each of these notes provide for interest at 12%, which is accrued as a PIK amount, and are due on June 30, 2012.

On
October 13, 2010, PA LLC signed an agreement with the China Energy Conservation and Environmental Protection Group ChongQing Industry Co. Ltd (CECEP-CQ), pursuant to which CECEP-CQ will commence the construction and certification of
a PetroAlgae micro-crop technology showcase in Hainan province, China. Once certified, the technology will serve as a showcase site for CECEP-CQ customers and government officials throughout China, and for PetroAlgae customers around the world.



15



---



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

The following discussion contains forward-looking statements that involve numerous risks and uncertainties, such as statements of the Companys plans, objectives, expectations, and intentions.
Actual results could differ materially from those anticipated in the forward-looking statements. The following discussion and analysis should be read in conjunction with the Companys financial statements and related notes, each included
elsewhere in this report.

Business

The Company is a renewable energy company licensing and deploying the leading biomass production platform to address, with renewable sources, the existing and growing unmet needs in the global energy and
agriculture markets. The Companys proprietary technology, consisting of light and environmental management systems, allows its customers to consistently grow aquatic microorganisms at a rate that exceeds four times their natural growth rates.
This enables the commercial-scale production of two end-products: a fuel feedstock and a protein, which the Company refers to as its biocrude and protein products. The fuel feedstock is intended to be used principally in existing refineries,
resulting in renewable fuels which are identical to the petroleum-based fuels it would replace. The high productivity afforded by the Companys technology leads to low cost fuel feedstock which should increase the profitability of the
refineries without the requirement for any government subsidies.

The Companys prospective customer licensees are comprised primarily of
well-capitalized national oil companies, independent refiners, power companies and multinational agriculture companies that have the ability to rapidly deploy one or more of its standard license units, each consisting of a 5,000 hectare micro-crop
production facility.

To date, we have signed non-binding MOUs with five prospective customer licensees representing up to 18 license units.
On October 13, 2010, we have also signed an agreement with the China Energy Conservation and Environmental Protection Group ChongQing Industry Co. Ltd (CECEP-CQ), pursuant to which CECEP-CQ will build the first step of a commercial
facility in Hainan province.

The Company intends to generate licensing fees and royalties from customer licensees in the global energy and
agriculture markets. The Companys licensing approach is designed to provide the Company with a steady, highly-profitable and reliable revenue stream, while requiring only minimal capital expenditures as its customer licensees incur the costs
associated with the development and construction of bioreactors and the associated processing facilities. On occasion, the Company may consider entering into alternative arrangements which it would expect to be at least as favorable to the Company
as its licensing model. In such situations, the Company would generally reduce or eliminate its license fees and royalties in return for a greater share of the operations profits, but with no direct exposure to capital requirements.

The End-Products Produced By the Companys Technology

The Companys biocrude is a renewable hydrocarbon feedstock that it has demonstrated can be efficiently converted to diesel, jet fuel, and other fuel
products in the existing refinery infrastructure. The Companys biocrude is also suitable as a feedstock for the production of py oil, as a combustible fuel for power generation, and as a feedstock for fermentation into ethanol, butanol and
other fuels. The resulting end-products are drop-in fuel products that are functionally compatible with petroleum-based fuels and can be used in the existing petroleum distribution infrastructure. The Companys biocrude addresses
the growing energy needs within the approximately $2.5 trillion fuels market.

The Companys protein product is a high quality protein
source for animal feed and eventually human nutrition. Subject to the receipt of requisite regulatory approvals, the Companys current protein product can be delivered directly into the existing supply chains for animal feed and the Company is
developing a protein product for human consumption, which will allow its customer licensees to access the $63 billion annual global protein market.

For customer licensees engaged in the energy market, the value of the Companys protein product offsets the cost of production, resulting in biocrude produced at a low marginal cost. As a result, the
Company believes that the end-products produced by the licensees of its technology and processes will remain commercially viable even with crude oil prices as low



16



---

as $20 per barrel. The profitability of the Companys license units is not dependent on government subsidies or historically high oil prices. Similarly, for protein-focused customer
licensees, the value of the Companys biocrude offsets the cost of producing its protein product.

Revenues

The Company expects to generate revenues from license fees and royalties that it will earn from license agreements, pursuant to which
customer licensees will license from the Company the right to build and operate the bioreactors and associated processing facilities that make up the Companys technology platform. The Company expects these license agreements will provide for
the payment of license fees generally over the three year construction period of its customer licensees facilities. As these facilities become operational, the Company would also expect to earn royalties on its customer licensees sales
of the biocrude and protein end-products produced by its technology. The Company has received $2.3 million from customers; recorded on the Companys balance sheet as Other Liabilities and Deferred Revenues. Recognition of these fees as revenues
will depend on completion of certain required events.

Development

The Company has achieved a number of significant milestones since it was founded in September 2006. The Companys focus has been on the creation and
development of growth and harvesting technologies for the commercial-scale production of micro-organism biomass that could be processed for sale into existing energy and agriculture markets. To do this, the Company committed significant resources to
research and development efforts, including completing a working demonstration facility in June 2009 to test, refine and exhibit the Companys technology and processes. Since the completion of its working demonstration facility, the Company has
conducted extensive internal and third-party testing of its technology and the biocrude and protein end-products to validate their commercial viability. Although the Company continues to test and refine its technology and processes, the Company is
now also focused on building its customer pipeline and entering into memoranda of understanding (MOUs), and subsequently license agreements, with its prospective customer licensees.

The Companys key milestones to date are as follows:



| |  |  | Over the past four years, the Company has spent $42.2 million on the research and development of its growth and harvesting technologies. The Company
spent these funds on experimentation and testing, developing processes and equipment, and building the infrastructure and databases necessary to support its technology, including the construction of its working demonstration facility.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During 2007 and 2008, the Company developed its proprietary growth algorithms - the complex mathematical formulas it uses to determine the correct
harvesting density and sunlight exposure of the biomass.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During 2009, the Company developed its proprietary remote sensing system (consisting of multi-spectral cameras and imaging algorithms) that enables the
Company to measure micro-crop density. In addition, during that time the Company identified the approximately 150 micro-crop species that are most suitable for its processes from among over 5,000 species that could be used for the commercial
generation of biomass.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | During 2009, the Company built its business development team and signed its first MOU with a prospective customer licensee. To date, the Company has
signed MOUs with five prospective customer licensees representing up to 18 license units.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In June 2009, the Company completed its working demonstration facility consisting of two full-scale bioreactors (approximately one hectare each) that
display its technology and processes and demonstrate the micro-crop yield that each bioreactor can generate.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In November 2009, the Indonesian Ministry of Agriculture cleared the Companys protein product as an approved raw material for use in animal feed.
The Company is in the process of obtaining additional animal feed approvals in other jurisdictions.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | In October 2010, the Company signed an agreement with CECEP-CQ, pursuant to which CECEP-CQ will build the first step of a commercial facility in Hainan
province.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---



 During 2009 and
2010, independent laboratories tested the following technology and processes with positive results:



| |  |  | combustion test firing of the Companys biocrude;
| | - |  | -------------------------------------------------



| |  |  | coker testing of the Companys biocrude at a U.S.-based testing facility jointly owned and managed by over 30 large refiners and industry
participants;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | pyrolysis testing on a preliminary basis at a commercial pyrolysis testing facility;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | initial fermentation testing conducted using tailored enzymes;
| | - |  | --------------------------------------------------------------



| |  |  | protein yield and composition testing; and
| | - |  | ------------------------------------------



| |  |  | protein testing for digestibility, palatability and efficacy.
| | - |  | -------------------------------------------------------------

Sales Cycle

In
order to be successful, the Company will need to demonstrate to prospective customer licensees that the economic returns from a standard license unit are sufficient to justify the significant capital required to construct its licensed facilities.
Because of the significant financial commitment required by its customer licensees, the Company expects that its sales cycle will often exceed 12 months and will generally include:



| |  |  | extensive due diligence by its prospective customer licensees, including site visits to the Companys working demonstration facility, a review of
the technical aspects of the Companys technology and processes, an economic analysis that provides an understanding of operational growth, harvest and processing, and customer specific deployment considerations;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the entry into an MOU that sets forth the basic commercial terms of the Companys potential relationship;
| | - |  | ---------------------------------------------------------------------------------------------------------



| |  |  | the Companys participation and assistance with customer-specific site selection and the preparation of a tailored operational and economic model
that takes into account local environmental conditions, costs of labor and other material expenses; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the entry into a final license agreement that sets forth final terms to enable the Companys customer licensees to begin constructing its license
units.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------

At least for the Companys early customer licensees, the Company may agree to the establishment of various
technical milestones validating the productivity of its technology and processes at commercial scale. In such instances, those initial customer licensees would generally only be obligated to pay the Company license fees if its technology and
processes meet contractually prescribed criteria, such as targeted growth rates, during an initial validation phase.



18



---



Initial customer payments began in
2010. As the number of license units being deployed worldwide accelerates, the Company expects to hire and train additional deployment teams. Management believes that its capital light approach will result in sufficient gross margins to the Company,
enabling its expected rapid growth.

The Company expects to continue to incur losses in 2010. The amount and timing of its future losses are
highly uncertain. The Companys ability to achieve and thereafter sustain profitability will be dependent upon, among other things, entering into license agreements and receiving milestone payments from customers.

Results of Operations

Three and Nine Months Ended September 30, 2010 Compared to Three and Nine Months Ended September 30, 2009

Revenue. No revenue has been recognized in either of the three or nine month periods ended September 30, 2010 or 2009.

Total costs and expenses. Total costs and expenses decreased by $0.9 million, or 11%, to $7.7 million in the three months ended September 30, 2010 as compared to the same period in
2009. The decrease was due to a decrease in selling, general and administrative expenses, partially offset by increases in research and development expenses and interest expense. For the nine months ended September 30, 2010, total costs and
expenses decreased by $2.6 million, or 9%, to $24.3 million as compared to the nine months ended September 30, 2009. The decrease was primarily due to decreases in research and development expenses and selling, general and administrative
expenses, partially offset by an increase in interest expense.

Selling, general and administrative expenses. Selling, general
and administrative expenses decreased $1.2 million, or 30%, to $2.7 million in the three months ended September 30, 2010 as compared to 2009. During the nine months ended September 30, 2010, selling, general and administrative expenses
decreased $2.7 million, or 22%, to $9.4 million as compared to $12.2 million for the nine months ended September 30, 2009. Selling, general and administrative expenses include senior management and overhead costs, business development
expenditures, system infrastructure support costs, finance and accounting costs, and intellectual property management costs. Payroll costs decreased $1.0 million and $0.5 million for the three and nine months ended September 30, 2010,
respectively, as compared to the same periods in 2009. Employee headcount within selling, general and administrative expenses decreased by 26% from September 30, 2009 to September 30, 2010 as a result of selective personnel reductions. For
the nine months ended September 30, 2010 as compared to the same period in 2009, consulting expenses were reduced by $2.0 million, or 39% in an effort to improve the efficiency of the Companys operations.

Research and development expenses. Research and development expenses increased slightly, by $0.1 million, or 4%, to $3.7 million in the
three months ended September 30, 2010 from $3.6 million for the same period in 2009. In the nine months ended September 30, 2010 and 2009, research and development expenses were $11.2 million and $11.8 million, respectively, a $0.6
million, or 5%, decrease. These costs include the research and experimentation of the various system components and the design and construction of the commercial-scale pilot system for customer demonstration. During the nine months ended
September 30, 2010 as compared to the same period in 2009, the Company increased headcount in research and development by 22%, which resulted in a $0.8 million increase in payroll costs. This increase was offset by a $0.9 million, or 34%,
decrease in external consulting costs. Also, during the nine-month period ended September 30, 2010 as compared to 2009, the Company decreased spending by $0.6 million as less expensive various materials and supplies and repairs and maintenance
were needed for research and development efforts.

Interest expense  related party. Interest expense on notes payable
 related party increased by $0.1 million, or 16%, to $1.1 million in the three months ended September 30, 2010 from $0.9 million for the same period in 2009. In the nine months ended September 30, 2010, interest expense 
related party increased by $0.6 million, or 28%, to $2.9 million as compared to the nine months ended September 30, 2009. This increase was due to additional funding of the Companys operations through notes payable from related parties
over the last year. The balance of these notes totaled $44.8 million at September 30, 2010 and $34.7 million at September 30, 2009.

Depreciation expense. Depreciation expense decreased by $42,000, or 14%, to $259,000 in the three months ended September 30, 2010 from
$301,000 in the same period in 2009. For the nine months ended September 30, 2010 as compared to the nine months ended September 30, 2009, depreciation expense increased $92,000, or 13%, to $773,000. For the three months ended
September 30, 2010 as compared to the same period in 2009, the decrease was attributable to a number of assets becoming fully depreciated subsequent to September 30, 2009, offset only slightly by the addition of new assets. The increase
during the nine months ended September 30, 2010 as compared to the nine months ended September 30, 2009 was due to the addition of new capital assets, offset partially by any assets which became fully depreciated over the last year.



19



---



Non-controlling
interest. As of September 30, 2010, non-controlling interests collectively owned approximately 13.2% of PA LLC and have been attributed their respective portion of the loss of PA LLC. The amount of loss assigned to non-controlling
interests was $1.0 million and $3.8 million for the three and nine months ended September 30, 2010, respectively. As of September 30, 2009, non-controlling interests collectively owned approximately 18.5% of PA LLC and the amount of loss
assigned to non-controlling interests was $1.6 million and $5.0 million for the three and nine months ended September 30, 2009, respectively. The decrease in non-controlling interests ownership percentage from 2009 to 2010 was primarily due to
the June 2, 2010 transaction with AzTE, as discussed above in the Notes to Consolidated Financial Statements.

Liquidity and Capital Resources

Overview

To date, the Company has financed its operations primarily through loans
from, and debt securities issued to, its principal stockholder. To a lesser extent, the Company has also raised funds by issuing equity securities to unrelated third parties. Since its inception through September 30, 2010, the Company has
raised in the aggregate $74.7 million in debt and equity investments, with $64.8 million of this total raised from its principal stockholder and $9.9 million raised from unrelated third parties.

Sources and Uses of Cash

At September 30, 2010, the Company had cash and cash equivalents of $0.4 million (excluding $2.0 million of restricted cash), compared to cash and cash equivalents of $2.7 million (excluding $2.0
million of restricted cash) at December 31, 2009.

Cash flows used in operating activities totaled $17.1 million in the nine months
ended September 30, 2010 compared to $21.2 million in the same period last year. The decrease in cash usage was primarily attributed to cost savings in the area of external consultants used by the Company, totaling $2.9 million for the nine
months ended September 30, 2010 as compared to the same period in 2009.

Cash flows used in investing activities totaled $0.8 million in
the nine months ended September 30, 2010, compared to $2.1 million in the same period last year. The decline in expenditures between the two periods reflects the purchase of less equipment in the first nine months of 2010 than the first nine
months of 2009 because the Companys working demonstration facility was completed in 2009.

Cash flows provided by financing activities
totaled $15.6 million in the nine months ended September 30, 2010, compared to $13.5 million during the nine months ended September 30, 2009. For the nine months ended September 30, 2010 and 2009, cash raised from issuance of
common stock and warrants increased by $4.0 million while borrowings under notes payable-related party declined by $1.4 million.



20



---



Senior Secured
Credit Financings

Affiliates of the Company have provided borrowings under a senior secured structure, as described in more detail
below:



|                                                                                                                                  |  |                        |            | 
|--------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ---------- | 
|                                                                                                                                  |  | As ofSeptember 30,2010 |           
|Note Payable to Valens US                                                                                                         |  | $                      | 417,512    | 
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            | 
|- Note is due on June 30, 2012                                                                                                    |  |                        |            | 
|Notes Payable to PetroTech                                                                                                        |  |                        | 15,822,089 | 
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            | 
|- Note is due on June 30, 2012                                                                                                    |  |                        |            | 
|Convertible Note Payable to PetroTech                                                                                             |  |                        | 10,000,000 | 
|- Interest accrues monthly at an annual rate of 12%                                                                               |  |                        |            | 
|- Note is due on June 30, 2012                                                                                                    |  |                        |            | 
|Up to $25,000,000 Note Payable to PetroTech                                                                                       |  |                        | 18,575,529 | 
|- Interest payable monthly and is drawn into note on a monthly basis at Prime + 2% (5.25% at June 30, 2010 and
December 31, 2009) |  |                        |            | 
|- Permits additional draws to fund interest. Maximum balance of this note is limited to $25,000,000                               |  |                        |            | 
|- Note is due on June 30, 2012                                                                                                    |  |                        |            | 
|                                                                                                                                  |  |                        |            | 
|Total Notes Payable - Related Party                                                                                               |  | $                      | 44,815,130 | 
|                                                                                                                                  |  |                        |            | 

The notes payable - related party are collectively secured by all of the Companys assets. The convertible note allows
the holder to convert all or any portion of the issued and outstanding principal amount and/or accrued interest and fees then due into shares of common stock at a fixed conversion price of $5.43 per share.

Covenants and related agreements. Each note payable and the related master security agreement and equity pledge and guaranty agreement contain
provisions that specify events of default which could lead to acceleration of the maturity of the debt. These provisions prohibit the encumbrance or sale of our assets and require maintenance and insurance of our assets. The loan agreements do not
contain any required financial ratios or similar debt covenants. Generally, an event of default would arise if we became insolvent, filed for bankruptcy, allowed a change in control or had unresolved judgments against our assets. Through the date of
this quarterly report, none of these events have occurred.

Interest charged to operations on these notes was $1.1 million and $0.9 million
during the three months ended September 30, 2010 and 2009, respectively. Interest charged to operations on these notes was $2.9 million, $2.3 million and $8.3 million during the nine months ended September 30, 2010 and 2009 and the period
from September 22, 2006 (inception) to September 30, 2010, respectively.

The principal amount of debt obligations as of
September 30, 2010 is $44.8 million, of which $18.6 million was outstanding at a floating rate of 2% over the prime interest rate and $26.2 million was outstanding at a fixed rate of 12%. Floating rate borrowings will lead to additional
interest expense if interest rates increase. The Company enters into loan arrangements when needed and borrowings are subject to interest rate risk because changes in the prime interest rate will have an effect on interest rate expense.



21



---



The following table discloses
aggregate information about our contractual obligations and period in which payments are due as of September 30, 2010:



|                                    |  |                        |            |  |                 |   |        |           |  |   |            |  |  |                  |   |  |  |   |   | 
|----------------------------------- |  | ---------------------- | ---------- |  | --------------- | - | ------ | --------- |  | - | ---------- |  |  | ---------------- | - |  |  | - | - | 
|                                    |  | Payments due by Period |           
|                                    |  | Total                  |            |  | Less than1 year |   |        | 1-3 years |  |   | 3-5 years  |  |  | More than5 years |  
|Debt: principal                     |  | $                      | 44,815,130 |  |                 | $ |       |           |  | $ | 44,815,130 |  |  | $                |  |  |  | $ |  | 
|Debt: accrued interest to date (1)  |  |                        | 3,882,480  |  |                 |   |       |           |  |   | 3,882,480  |  |  |                  |  |  |  |   |  | 
|Debt: estimated future interest (2) |  |                        | 7,293,692  |  |                 |   |       |           |  |   | 7,293,692  |  |  |                  |  |  |  |   |  | 
|Operating lease commitments         |  |                        | 90,241     |  |                 |   | 90,241 |           |  |   |           |  |  |                  |  |  |  |   |  | 
|                                    |  |                        |            |  |                 |   |        |           |  |   |            |  |  |                  |   |  |  |   |   | 
|Total contractual obligations       |  | $                      | 56,081,543 |  |                 | $ | 90,241 |           |  | $ | 55,991,302 |  |  | $                |  |  |  | $ |  | 
|                                    |  |                        |            |  |                 |   |        |           |  |   |            |  |  |                  |   |  |  |   |   | 



|(1) | Represents the amount of interest that has been accrued through the balance sheet date on approximately $26.2 million of outstanding debt at an annual rate of 12%. This
amount is due at the June 30, 2012 maturity date of the related debt.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Estimated future interest represents the amount of interest expected to accrued until the maturity date of the related debt, which in all cases is June 30, 2012.
The estimated amount is calculated from the current balance sheet date through maturity based upon the principal balance of each note and the applicable interest rate, which is compounded monthly at prime + 2% on approximately $18.6 million of debt
and calculated on a non-compounded basis at 12% on the remaining principal amount.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company is currently in the development
stage and has not yet recognized any revenue. The Company anticipates continuing to incur expenses without realizing significant cash or revenue through December 31, 2010. The Company anticipates accomplishing a transition from the development
stage to operational status during 2011, depending upon the timing and extent of success achieved in accomplishing milestones, including:



| |  |  | Preparation of technology and related process for commercial deployment;
| | - |  | ------------------------------------------------------------------------



| |  |  | Securing profitable license contracts with global customers, which in turn depends upon the demand for renewable energy and feed technologies and,
consequently, the demand for and price of the ultimate products produced by the Companys technology;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The timing and cost of delivery of technology as required by license agreements with prospective customers, which is expected to include the completion
of design work specific to such customers and may include oversight of the construction and successful operation of pilot plants at customer locations; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The ability and willingness of future customers to abide by the terms of the technology agreements and to pay license and royalties fees at agreed-upon
rates.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------

While the Company has a limited but growing list of prospective customers, the Companys costs are mostly
variable and the Company does not have significant commitments other than its debt and lease obligations. The Company estimates that its net loss from operations and net cash used in operations will be similar to recent reported results over the
next twelve months. The Company has never been profitable and has incurred significant losses and cash flow deficits. For the nine months ended September 30, 2010 and 2009, the Company reported net losses of $20.5 million and $21.9 million,
respectively, and negative cash flows from operating activities of $17.1 million and $21.2 million, respectively. As of September 30, 2010, the Company had an aggregate accumulated deficit of $80.5 million. The Company anticipates that
operations will continue to report losses and negative cash flow during the remainder of 2010. As a result of these net losses and cash flow deficits and other factors, there is a substantial doubt about the Companys ability to continue as a
going concern. However, the Company expects this uncertainty to be resolved as it enters into license agreements pursuant to which it generates revenue and profits.

The Companys financial statements are presented on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. As a result
of these net losses and cash flow deficits and other factors, there is substantial doubt about the Companys ability to continue as a going concern.



22



---



The Companys financial
statements do not include any adjustments that might result from the outcome of this uncertainty. As of September 30, 2010, these adjustments would likely include the substantial impairment of the carrying amount of the Companys assets of
$3.6 million, which excludes cash and restricted cash of $2.4 million, and potential contingent liabilities that may arise if the Company is unable to fulfill various operational commitments. In addition, the value of the Companys securities,
including common stock and warrants, would be greatly impaired. The Companys ability to continue as a going concern is dependent upon generating sufficient cash flow from operations and obtaining additional capital and financing.

The Company is seeking to raise additional funds through a public offering of its common shares. However, it is uncertain whether such an offering will
take place. In the interim and if the offering is not successful, the Company will continue to rely upon private sources of capital. To date, private capital has been obtained primarily from the Companys controlling shareholder in the form of
both senior secured financing and equity. Secondarily, unrelated parties have provided equity capital in exchange for issuance of Company equity and warrant securities. While there is no certainty that additional funds will continue to be available
from these and similar parties, the Company plans to rely upon these sources until it is able to secure a large public equity investment or begin generating net income and cash flows from operations, which may allow it to borrow from sources other
than its controlling shareholder.

Off-Balance Sheet Arrangements

As of September 30, 2010, the Company did not have any significant off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC
Regulation S-K.

Critical Accounting Policies

Revenue Recognition

The
Company records revenue when persuasive evidence of a non-cancellable arrangement exists, services have been rendered or product delivery has occurred, the sales price to the customer is fixed or determinable, and collectability is reasonably
assured. To the extent cash is received in advance of the Companys performance or the availability of rights under a license agreement, such amounts are reported as deferred revenue.

Fair Value of Financial Instruments

Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of September 30, 2010. The respective carrying values of certain
on-balance-sheet financial instruments approximate their fair values. These financial instruments include cash, accounts payable and accrued expenses. Fair values are assumed to approximate carrying values for these financial instruments because
they are short term in nature and their carrying amounts approximate the amounts expected to be received or paid.

The carrying value of the
Companys notes payable-related party approximated its fair value based on the current market conditions for similar debt instruments.

Stock-Based Compensation

The Company accounts for stock-based compensation in accordance
with ASC 718 Stock Compensation. This Statement requires that the cost resulting from all stock-based transactions be recorded in the financial statements. The Statement establishes fair value as the measurement objective in accounting for
stock-based payment arrangements with employees. The Statement also establishes fair value as the measurement objective for transactions in which an entity acquires goods or services from non-employees in stock-based payment transactions.

Recently Issued Accounting Pronouncements

Adoption of New Accounting Standards

Accounting for the Transfers of Financial Assets

In June 2009, the FASB issued new
guidance relating to the accounting for transfers of financial assets. The new guidance, which was issued as SFAS No. 166, Accounting for Transfers of Financial Assets, an amendment to SFAS No. 140, was adopted into Codification in
December 2009 through the issuance of Accounting Standards Updated (ASU) 2009-16. The new standard eliminates the concept of a qualifying special-purpose entity, changes the requirements for derecognizing financial assets,
and requires additional disclosures in order to enhance information reported to users of financial statements by providing greater transparency about transfers of financial assets, including securitization transactions, and an entitys
continuing involvement in and exposure to the risks related to transferred financial assets. The new guidance is effective for fiscal years beginning after November 15, 2009. The Companys adoption of the new guidance did not have a
material effect on the Companys consolidated financial statements.



23



---



Accounting
Standards Not Yet Effective

Accounting for Variable Interest Entities

In June 2009, the FASB issued revised guidance on the accounting for variable interest entities. The revised guidance, which was issued as SFAS
No. 167, Amending FASB Interpretation No. 46(R), was adopted into Codification in December 2009 through the issuance of ASU 2009-17 which is effective for calendar year reporting entities beginning after January 1, 2010. The revised
guidance amends FASB Interpretation No. 46(R), Consolidation of Variable Interest Entities, in determining whether an enterprise has a controlling financial interest in a variable interest entity. This determination identifies the primary
beneficiary of a variable interest entity as the enterprise that has both the power to direct the activities of a variable interest entity that most significantly impacts the entitys economic performance, and the obligation to absorb losses or
the right to receive benefits of the entity that could potentially be significant to the variable interest entity. The revised guidance requires ongoing reassessments of whether an enterprise is the primary beneficiary and eliminates the
quantitative approach previously required for determining the primary beneficiary. The Company does not expect that the provisions of the new guidance will have a material effect on its consolidated financial statements.

Revenue Recognition

In
April 2010, the FASB issued ASU 2010-17, Milestone Method of Revenue Recognition, a consensus of the FASB Emerging Issues Task Force (ASU 2010-17), which provides guidance on the criteria that should be met for determining whether the
milestone method of revenue recognition is appropriate. ASU 2010-17 is effective on a prospective basis for milestones achieved in fiscal years, and interim periods within those years, beginning on or after June 15, 2010. The effect of ASU
2010-17 on the Companys anticipated future revenues will depend upon the structure of the Companys customer contracts and is still being analyzed.

In October 2009, the FASB issued ASU 2009-13, Multiple-Deliverable Revenue Arrangements. The new standard changes the requirements for establishing separate units of accounting in a multiple element
arrangement and requires the allocation of arrangement consideration to each deliverable based on the relative selling price. The selling price for each deliverable is based on vendor-specific objective evidence (VSOE) if available,
third-party evidence if VSOE is not available, or estimated selling price if neither VSOE or third-party evidence is available. ASU 2009-13 is effective for revenue arrangements entered into in fiscal years beginning on or after June 15, 2010.
The effect of this new guidance on the Companys anticipated future revenues, which in turn depends upon the final structure of the Companys contracts with customers, is still being analyzed.

Fair Value

In January
2010, the FASB issued ASU 2010-6, Improving Disclosures About Fair Value Measurements (ASU 2010-6), which requires reporting entities to make new disclosures about recurring or nonrecurring fair-value measurements, including significant
transfers into and out of Level 1 and Level 2 fair-value measurements and information on purchases, sales, issuances, and settlements on a gross basis in the reconciliation of Level 3 fair-value measurements. ASU 2010-6 is effective for annual
reporting periods beginning after December 15, 2009, except for Level 3 reconciliation disclosures which are effective for annual periods beginning after December 15, 2010. The adoption of ASU 2010-6 did not have a material impact on our
consolidated financial statements nor is it expected to have a material impact for the portion which is effective in 2011.

Subsequent Events

On October 4, 2010, October 22, 2010 and November 10, 2010, PetroTech funded $1,000,000, $1,200,000 and $1,100,000, respectively, to PA LLC pursuant to the terms of separate senior
secured term notes. Each of these notes provide for interest at 12%, which is accrued as a PIK amount, and are due on June 30, 2012.

On
October 13, 2010, PA LLC signed an agreement with CECEP-CQ, pursuant to which CECEP-CQ will commence the construction and certification of a PetroAlgae micro-crop technology showcase in Hainan province, China. Once certified, the technology
will serve as a showcase site for CECEP-CQ customers and government officials throughout China, and for PetroAlgae customers around the world.



24



---



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Interest Rate Risk

The Companys exposure to interest rate risk is related to
its borrowings. Fixed rate borrowings may have their fair market value adversely impacted from changes in interest rates. Floating rate borrowings will lead to additional interest expense if interest rates increase. The Company enters into loan
arrangements when needed. The Company is subject to interest rate risk and changes in the prime interest rate will have an effect on interest rate expense.

Commodity Price Risk

The Companys technology, once commercialized, will be
used to produce biocrude for the energy market and protein for the agriculture market, each of which may directly or indirectly compete with existing commodities. In particular, the Company expects that the price its customer licensees will obtain
from the sale of these products will most directly be impacted by market prices for crude oil and petroleum-based fuels, and protein, respectively. These market prices, particularly for crude oil and petroleum-based fuels, can be volatile, and can
be influenced by factors including global demand, availability of supply, weather, political events and the market price of alternative forms of energy, all of which factors are beyond the Companys control. Significant fluctuations in these
commodity prices could impact the profitability of our technology to the Companys customer licensees, and therefore the demand for the Companys technology, and could also affect the amount of royalty revenues the Company receives from
its customer licensees.

Foreign Exchange Risk

The Company expects to enter into license agreements and other contracts with foreign counterparties that are each settled in U.S. dollars. Consequently, the Companys direct exposure to fluctuations
in the exchange rate between U.S. dollars and the local currency of its customer licensees, consultants and suppliers is limited. However, to the extent that its customer licensees experience reductions in the value of the sale of product produced
by the Companys technology due to foreign currency exchange rate fluctuations, the demand for its technology and processes may be indirectly impacted. The Company may also incur a portion of its costs in the local currencies of the countries
in which its customer licensees are located. To the extent that the value of these currencies increases relative to the U.S. dollar, the Companys expenses in U.S. dollar terms would increase.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

Disclosure Controls and Procedures

Under the supervision and with the participation of the Companys management, including the Companys principal executive officer and principal financial officer, the Company conducted an
evaluation of its disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the Exchange Act). Such system of controls and
procedures was designed to obtain reasonable assurance of achieving its control objective. In light of the adjustments explained and presented in the Companys Form 10-K/A, which the Company filed on August 6, 2010, the Companys
management, including the Companys principal executive officer and principal financial officer, has determined that as of September 30, 2010 the Companys disclosure controls and procedures were not effective at a reasonable
assurance level.

Changes in Internal Control over Financial Reporting

During the most recent fiscal quarter, changes have been implemented in the Companys internal control over financial reporting (as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially improved, or are reasonably likely to materially improve, the Companys internal control over financial reporting. The Company has taken the following steps
to remediate material weaknesses identified as of December 31, 2009 as follows:



| |  |  | The Company replaced the accounting department head with a Certified Public Accountant who has 25 years of experience handling complex transactions and
public reporting requirements. Three other degreed accountants joined the accounting department within the last quarter.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company has established stronger lines of communication between management and the accounting department and developed documentation procedures to
ensure that the substance of all transactions are fully understood and properly reported.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Company has established a framework and detailed process of fair value estimation for equity and equity-linked securities when issued to employees
or others for non-cash consideration that is consistent with U.S. GAAP rules that will be followed in all future transactions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---



| |  |  | The Company has engaged a global business consulting and internal audit firm to assist it in complying with the requirements of Section 404 of the
Sarbanes-Oxley Act of 2002. As of the filing date of this quarterly report, the documentation of the Companys key processes and controls is nearly complete and controls testing has begun. The Company has identified control gaps and management
has developed and documented a remediation plan. The Company has begun to implement remediation steps and expects to continue implementing such steps throughout the remainder of 2010.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

PART II  OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

Not applicable.



|Item 1A. | RISK FACTORS
|-------- | ------------

Information concerning
certain risks and uncertainties appears in Part II, Item IA Risk Factors of the Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 2010.

There have been no material changes to the Companys risk factors as of September 30, 2010.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------

On August 6, 2010, the Company issued and sold 10,000 shares of its common stock to Jeff Peterson for a purchase price of $8.00 per share and a warrant to purchase 10,000 shares of its common stock
at an exercise price of $15.00 per share for an aggregate purchase price of $80,000.

On June 29, 2010, the Company issued and sold
81,250 shares of its common stock to CNW Investment Company LLC for a purchase price of $8.00 per share and a warrant to purchase 81,250 shares of its common stock at an exercise price of $15.00 per share for an aggregate purchase price of $650,000.

Each unregistered sale of equity securities disclosed above was made in reliance upon an exemption from registration provided by
Section 4(2) under the Securities Act of 1933, as amended.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

Not
applicable.



|ITEM 4. | (Removed and Reserved)
|------- | ----------------------



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

Not applicable.



26



---



|ITEM 6. | EXHIBITS
|------- | --------



|      |  |                                                                                                                                                          
|----- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------
|10.1* |  | 12% Secured Term Note, issued August 18, 2010                                                                                                            
|      | 
|10.2* |  | 12% Secured Term Note, issued September 7, 2010                                                                                                          
|      | 
|10.3* |  | 12% Secured Term Note, issued September 17, 2010                                                                                                         
|      | 
|10.4* |  | 12% Secured Term Note, issued October 4, 2010                                                                                                            
|      | 
|10.5* |  | 12% Secured Term Note, issued October 22, 2010                                                                                                           
|      | 
|10.6* |  | 12% Secured Term Note, issued November 10, 2010                                                                                                          
|      | 
|31.1* |  | Rule 13a-14(a) Certification by the Principal Executive Officer                                                                                          
|      | 
|31.2* |  | Rule 13a-14(a) Certification by the Principal Financial Officer                                                                                          
|      | 
|32.1* |  | Certification by the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|      | 
|32.2* |  | Certification by the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

These exhibits are available upon request. Requests should be directed to the Investor Relations Department at PetroAlgae Inc., 1901 S. Harbor City
Blvd., Suite 300, Melbourne, FL 32901, telephone: 321-409-7272, email: investorrelations@petroalgae.com. The exhibit numbers preceded by an asterisk (*) indicate exhibits physically filed with this Form 10-Q. All other exhibit numbers indicate
exhibits filed by incorporation by reference.



27



---



SIGNATURE

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 thereunto duly authorized.



|                        |  |  |  |                 |  |                         |  |                        
|----------------------- |  |  |  | --------------- |  | ----------------------- |  | -----------------------
|                        |  |  |  | PETROALGAE INC.
|                        |  |  | 
|Date: November 12, 2010 |  |  |  | By:             |  | /s/    DAVID P.
SZOSTAK
|                        |  |  |  |                 |  | Name:                   |  | David P. Szostak       
|                        |  |  |  |                 |  | Title:                  |  | Chief Financial Officer



28