UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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, 2012



OR



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



For the transition period from



Commission File Number 000-53754










VYSTAR CORPORATION

(Exact Name of Registrant as Specified
in its Charter)












|Georgia                                                                        |  | 20-2027731                               
|------------------------------------------------------------------------------ |  | -----------------------------------------
|(State or other jurisdiction
        of
        incorporation or organization) |  | (IRS Employer
        Identification No.)



3235 Satellite Blvd.

Building 400, Suite 290

Duluth, GA 30096

(Address of Principal Executive Offices,
Zip Code)



(770) 965-0383

(Registrant's telephone number including
area code)



(Former name, former address and former
fiscal year, if changed since last report)












Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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   x
     NO    ̈













Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated
filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check
one):



|Large accelerated filer  
 ̈ | Accelerated filer    ̈ | Non-accelerated filer    ̈                     | Smaller reporting company  
x
|--------------------------- | --------------------- | --------------------------------------------- | -----------------------------
|                            |                       | (Do not check if a smaller reporting company)



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



As of November 7, 2012 there were 22,587,346 shares of the Registrant’s
common stock, par value $0.0001 per share, outstanding.



















Vystar Corporation and Subsidiaries

Form 10-Q for the Quarter Ended September
30, 2012



Index



|Part I.  Financial Information
|------------------------------
|                              
|Item 1.                       
|                              
|                              
|                              
|                              
|                              
|Item 2.                       
|                              
|Item 3.                       
|                              
|Item 4.                       
|                              
|Part II.  Other Information   
|                              
|Item 1.                       
|                              
|Item 2.                       
|                              
|Item 3.                       
|                              
|Item 4.                       
|                              
|Item 5.                       
|                              
|Item 6.                       





2







Part I.       CONSOLIDATED
FINANCIAL INFORMATION



ITEM 1.    Financial Statements

VYSTAR CORPORATION AND SUBSIDIARIES

BALANCE SHEETS



|                                                                                                                                                                                 |  | September 30, 2012 |             |   | December 31, 2011 |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ----------- | - | ----------------- | -
|ASSETS                                                                                                                                                                           |  |                    | (unaudited) |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|CURRENT ASSETS                                                                                                                                                                   |  |                    |             |   |                   |  
|Cash                                                                                                                                                                             |  | $                  | 47,782      |   |                   | $
|Accounts receivable, net of allowance for uncollectible amount of $33,745 at September 30, 2012 and December 31, 2011, respectively                                              |  |                    | 184,461     |   |                   |  
|Inventory                                                                                                                                                                        |  |                    | 14,749      |   |                   |  
|Prepaid expenses                                                                                                                                                                 |  |                    | 139,861     |   |                   |  
|Other                                                                                                                                                                            |  |                    | 9,183       |   |                   |  
|TOTAL CURRENT ASSETS                                                                                                                                                             |  |                    | 396,036     |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|PROPERTY AND EQUIPMENT, NET                                                                                                                                                      |  |                    | 234,997     |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|OTHER ASSETS                                                                                                                                                                     |  |                    |             |   |                   |  
|Intangible assets, net                                                                                                                                                           |  |                    | 452,105     |   |                   |  
|Deferred financing costs                                                                                                                                                         |  |                    | 228,959     |   |                   |  
|Other                                                                                                                                                                            |  |                    | 5,921       |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|TOTAL ASSETS                                                                                                                                                                     |  | $                  | 1,318,018   |   |                   | $
|LIABILITIES AND STOCKHOLDERS' DEFICIT                                                                                                                                            |  |                    |             |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|CURRENT LIABILITIES                                                                                                                                                              |  |                    |             |   |                   |  
|Related party line of credit                                                                                                                                                     |  | $                  | 999,875     |   |                   | $
|Accounts payable                                                                                                                                                                 |  |                    | 355,776     |   |                   |  
|Accrued contingent consideration                                                                                                                                                 |  |                    | 8,199       |   |                   |  
|Accrued compensation                                                                                                                                                             |  |                    | 87,818      |   |                   |  
|Accrued expenses                                                                                                                                                                 |  |                    | 335,910     |   |                   |  
|Current portion, shareholder notes payable, net of debt discount of $14,000                                                                                                      |  |                    | 511,000     |   |                   |  
|Current portion of notes payable                                                                                                                                                 |  |                    | 219,349     |   |                   |  
|TOTAL CURRENT LIABILITIES                                                                                                                                                        |  |                    | 2,517,927   |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|Shareholder Notes Payable, net of debt discount of $35,960                                                                                                                       |  |                    | -           |   |                   |  
|Related party line of credit                                                                                                                                                     |  |                    | -           |   |                   |  
|Long term portion of notes payable                                                                                                                                               |  |                    | 57,936      |   |                   |  
|TOTAL LIABILITIES                                                                                                                                                                |  |                    | 2,575,863   |   |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|STOCKHOLDERS' DEFICIT                                                                                                                                                            |  |                    |             |   |                   |  
|Preferred stock, $0.0001 par value, 15,000,000 shares authorized; none issued and outstanding                                                                                    |  |                    | -           |   |                   |  
|Common stock, $0.0001 par value, 50,000,000 shares authorized; 22,587,346 and 16,407,201 shares issued and outstanding at September 30, 2012 and December 31, 2011, respectively |  |                    | 2,259       |   |                   |  
|Additional paid-in capital                                                                                                                                                       |  |                    | 18,353,521  |   |                   |  
|Deferred compensation                                                                                                                                                            |  |                    | (105,000    | ) |                   |  
|Accumulated deficit                                                                                                                                                              |  |                    | (19,508,625 | ) |                   |  
|TOTAL STOCKHOLDERS' DEFICIT                                                                                                                                                      |  |                    | (1,257,845  | ) |                   |  
|                                                                                                                                                                                 |  |                    |             |   |                   |  
|TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                                                                                                                                      |  | $                  | 1,318,018   |   |                   | $



The accompanying notes are an integral part
of these consolidated financial statements.







3









VYSTAR CORPORATION AND SUBSIDIARIES

STATEMENTS OF OPERATIONS

(unaudited)



|                                                                                                                                                                                                                                                                  |  | Three Months Ended September 30, |            |   | Nine Months Ended September 30, |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------- | ---------- | - | ------------------------------- | -
|                                                                                                                                                                                                                                                                  |  | 2012                             |            |   | 2011                            |  
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|REVENUE                                                                                                                                                                                                                                                           |  | $                                | 95,553     |   |                                 | $
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|COST OF REVENUE                                                                                                                                                                                                                                                   |  |                                  | 63,768     |   |                                 |  
|Gross Margin                                                                                                                                                                                                                                                      |  |                                  | 31,785     |   |                                 |  
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|OPERATING EXPENSES                                                                                                                                                                                                                                                |  |                                  |            |   |                                 |  
|Sales and marketing, including non-cash share-based compensation of $6,919 and $9,654 for the three months ended September 30, 2012 and 2011, respectively and $39,526 and $133,959 for the nine months ended September 30, 2012 and 2011, respectively           |  |                                  | 106,330    |   |                                 |  
|General and administrative, including non-cash share-based compensation of $83,685 and $68,463 for the three months ended September 30, 2012 and 2011, respectively and $328,317 and $679,421 for the nine months ended September 30, 2012 and 2011, respectively |  |                                  | 353,314    |   |                                 |  
|Research and development                                                                                                                                                                                                                                          |  |                                  | 7,789      |   |                                 |  
|Total Operating Expenses                                                                                                                                                                                                                                          |  |                                  | 467,433    |   |                                 |  
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|LOSS FROM OPERATIONS                                                                                                                                                                                                                                              |  |                                  | (435,648   | ) |                                 |  
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|OTHER INCOME (EXPENSE)                                                                                                                                                                                                                                            |  |                                  |            |   |                                 |  
|Other income Interest income                                                                                                                                                                                                                                      |  |                                  | -
222      |   |                                 |  
|Interest expense                                                                                                                                                                                                                                                  |  |                                  | (142,440   | ) |                                 |  
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|NET LOSS                                                                                                                                                                                                                                                          |  | $                                | (577,866   | ) |                                 | $
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|Basic and Diluted Loss per Share                                                                                                                                                                                                                                  |  | $                                | (0.03      | ) |                                 | $
|                                                                                                                                                                                                                                                                  |  |                                  |            |   |                                 |  
|Basic and Diluted Weighted Average Number of Common Shares Outstanding                                                                                                                                                                                            |  |                                  | 21,907,803 |   |                                 |  



The accompanying notes are an integral part
of these consolidated financial statements.





4









VYSTAR CORPORATION AND SUBSIDIARIES

STATEMENTS OF CASH FLOWS

(unaudited)

|                                                                                              |  | Nine Months Ended Sept. 30, |           
|--------------------------------------------------------------------------------------------- |  | --------------------------- | ----------
|                                                                                              |  | 2012                        |           
|CASH FLOWS FROM OPERATING ACTIVITIES                                                          |  |                             |           
|Net loss                                                                                      |  | $                           | (1,847,382
|Adjustment to reconcile net loss to cash used in operating activities                         |  |                             |           
|Share-based compensation expense                                                              |  |                             | 346,414   
|Depreciation                                                                                  |  |                             | 4,103     
|Amortization of intangible assets                                                             |  |                             | 12,809    
|Amortization of deferred financing costs                                                      |  |                             | 333,298   
|(Increase) decrease in assets                                                                 |  |                             |           
|Accounts receivable                                                                           |  |                             | 19,221    
|Inventory                                                                                     |  |                             | 26,490    
|Prepaid expenses                                                                              |  |                             | (59,444   
|Other                                                                                         |  |                             | (3,324    
|Increase (decrease) in liabilities                                                            |  |                             |           
|Accounts payable                                                                              |  |                             | (85,416   
|Accrued compensation and expenses                                                             |  |                             | 80,445    
|Interest payable                                                                              |  |                             | -         
|                                                                                              |  |                             |           
|Net cash used in operating activities                                                         |  |                             | (1,172,786
|                                                                                              |  |                             |           
|CASH FLOWS FROM INVESTING ACTIVITIES                                                          |  |                             |           
|Acquisition costs, net of cash received of $19,660                                            |  |                             | (34,074   
|Cost of equipment                                                                             |  |                             | (1,008    
|Cost of patents                                                                               |  |                             | (37,182   
|                                                                                              |  |                             |           
|Net cash used in investing activities                                                         |  |                             | (72,264   
|                                                                                              |  |                             |           
|CASH FLOWS FROM FINANCING ACTIVITIES                                                          |  |                             |           
|Issuance of common stock, net of costs                                                        |  |                             | 1,230,150 
|Proceeds from related party line of credit                                                    |  |                             | 61,125    
|Proceeds from shareholder notes payable                                                       |  |                             | -         
|Payments of notes payable                                                                     |  |                             | (5,102    
|Deferred financing costs                                                                      |  |                             | (10,000   
|                                                                                              |  |                             |           
|Net cash provided by financing activities                                                     |  |                             | 1,276,173 
|                                                                                              |  |                             |           
|NET (DECREASE) INCREASE IN CASH                                                               |  |                             | 31,123    
|                                                                                              |  |                             |           
|CASH - BEGINNING OF PERIOD                                                                    |  |                             | 16,659    
|                                                                                              |  |                             |           
|CASH - END OF PERIOD                                                                          |  | $                           | 47,782    
|                                                                                              |  |                             |           
|CASH PAID DURING THE PERIOD FOR                                                               |  |                             |           
|Interest                                                                                      |  | $                           | 36,825    
|                                                                                              |  |                             |           
|SUPPLEMENTAL DISCLOSURES OF NON-CASH ACTIVITIES                                               |  |                             |           
|Stock purchase warrants issued in connection with line of credit and notes payable financings |  | $                           | -         
|Beneficial conversion feature associated with shareholder notes payable                       |  |                             | -         
|Equipment financing purchases                                                                 |  |                             | 14,415    
|                                                                                              |  |                             |           
|CASH PAID FOR BUSINESS COMBINATION (see Note 3)                                               |  |                             |           
|Debt free working capital                                                                     |  | $                           | 14,043    
|Fixed assets and equipment                                                                    |  |                             | 222,564   
|Intangible assets                                                                             |  |                             | 242,000   
|Goodwill                                                                                      |  |                             | 23,044    
|Noncurrent liabilities                                                                        |  |                             | (234,237  
|Net assets acquired                                                                           |  |                             | 267,414   
|Less: cash acquired in acquisition                                                            |  |                             | (19,660   
|Less: contingent consideration                                                                |  |                             | (8,199    
|Less: promissory note payable                                                                 |  |                             | (33,735   
|Less: issuance of common stock related to acquisition                                         |  |                             | (171,746  
|Cash paid to acquire SleepHealth, LLC                                                         |  | $                           | 34,074    



The accompanying notes are an integral part
of these consolidated financial statements.



5







VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Nature of Business

Vystar Corporation (“Vystar”,
the “Company”, “we”, “us”, or “our”) is the creator and exclusive owner of the
innovative technology to produce Vytex® Natural Rubber Latex ("NRL"). This technology reduces antigenic and total
protein in natural rubber latex products to virtually undetectable levels.  Vystar has introduced Vytex NRL, its “ultra
low protein” natural rubber latex, throughout the worldwide marketplace that uses NRL or latex substitutes as the latex raw
material for end products.  Natural rubber latex or latex substitutes are used in an extensive range of products including
balloons, textiles, footwear and clothing (threads), adhesives, foams, furniture, carpet, paints, coatings, protective equipment,
sporting equipment, and, especially health care products such as condoms, surgical and exam gloves, among others. Vytex is distributed
via toll manufacturing and licensing agreements to end users as well as manufacturers.



A manufacturer’s conversion from
standard latex or synthetic raw material to Vytex NRL can be a protracted process ranging from twelve to eighteen months to complete
the sales cycle.



On October 3, 2012 we announced that
D. Thomas “Tom” Marsh, President of Centrotrade Minerals and Metals, Inc. (dba: Centrotrade Rubber USA), the
technical advisory U.S. based subsidiary of Centrotrade Deutschland GmbH, a leading global distributor of rubber, latex and
chemicals, joined our Board of Directors. This association is expected to be instrumental in helping us better navigate the
logistical and marketing challenges associated with a premium raw material grown and processed in a limited geographical
area. Centrotrade recently purchased their main competitor in Southeast Asia thus giving direct access to that market for
Vytex NRL. An agreement with Centrotrade is under active discussion.



In order to bring a stream of revenue
to Vystar to balance the lengthy sales cycles experienced during the last three years, during 2012 management was searching
for an acquisition target. On September 13, 2012, we acquired SleepHealth, LLC (“SleepHealth”), a privately-held sleep diagnostic company
headquartered in Monroe, Georgia. SleepHealth provides sleep lab management services to hospitals and physicians’
offices in the southeastern United States, notably Georgia, South Carolina, and North Carolina.



This strategic acquisition is expected
to be mutually beneficial by providing each company with new expansion options. SleepHealth presents an indirect vertical integration
opportunity as a potential channel for recently announced Vytex® NRL foam bedding products such as pillows, mattresses,
and mattress toppers produced by one of Vystar’s licensees. SleepHealth also provides Vystar with access into
the healthcare market for future products made with Vytex NRL, such as gloves, cohesive bandages, etc. Vystar and its executive
team bring to SleepHealth added expertise, management, marketing and capital resources needed for business expansion and revenue
growth.



As a result of the acquisition, Vystar
Corporation will be comprised of two segments, a Vytex Division, focused on expanding the licensing and utilization of its proprietary
source natural rubber latex technology and a SleepHealth Division focused on the sleep diagnostic and DME businesses.



Basis of Presentation

The accompanying unaudited financial statements
have been prepared in accordance with generally accepted accounting principles of the United States of America (“GAAP”)
for interim financial information.  Accordingly, certain information and footnotes required by GAAP for complete financial
statements may be condensed or omitted.  These interim financial statements should be read in conjunction with our audited
financial statements and notes thereto included in the Company's annual report on Form 10-K for the year ended December 31, 2011,
filed with the Securities and Exchange Commission ("SEC").  In the opinion of Vystar management, these financial
statements contain all adjustments (which comprise only normal and recurring accruals) necessary to present fairly the financial
position and results of operations as of and for the three and nine month periods ended September 30, 2012 and 2011. Prior year
amounts have been combined to agree with the basis of presentation.



Estimates

The preparation of financial statements
in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make
estimates and assumptions that affect the amounts reported in the financial statements and accompanying disclosures.  Although
these estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future,
actual results could differ from these estimates. Examples include valuation allowances for deferred tax assets, provisions for
bad debts, fixed asset lives, fair values of share-based compensation and acquired intangibles and contingent consideration.



Concentration of Credit Risk

Certain financial
instruments potentially subject the Company to concentrations of credit risk.  These financial instruments consist
primarily of cash and accounts receivable.  Cash held in banks at times may exceed the Federal Deposit
Insurance Corporation, or FDIC, insurance limits.  While we monitor our cash balances on a regular basis and adjust the
balances as appropriate, these balances could be impacted if the underlying financial institutions fail.  To date, we
have experienced no loss or lack of access to our cash; however, we can provide no assurances that access to our cash will
not be impacted by adverse conditions in the financial markets.



Inventory

Inventory consisting of Vytex NRL is stated
at the lower of cost or market and cost is determined using the first-in, first-out (FIFO) method.



Loss Per Share

Because the Company reported a
net loss for the three and nine month periods ended September 30, 2012 and 2011, common stock equivalents, including stock
options and warrants, were anti-dilutive; therefore, the amounts reported for basic and dilutive loss per share were the
same.  Excluded from the third quarter 2012 and 2011 computation of diluted loss per share were options to purchase
94,167 and 265,833 shares, respectively. Excluded from the third quarter 2012 and 2011 computation of diluted loss per share
were warrants to purchase 37,354 and 1,772,298 shares of common stock, respectively. Excluded from the computation of diluted
loss per share were options to purchase 5,051,667 shares and 4,639,166 shares of common stock for the nine months ended
September 30, 2012 and 2011, respectively, as their effect would be anti-dilutive.  Warrants to purchase 10,184,308
shares and 6,472,234 shares of common stock for the nine months ended September 30, 2012 and 2011, respectively, were also
excluded from the computation of diluted loss per share as their effect would be anti-dilutive.





6









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)





Revenues

Revenue is recongnized when the following
four criteria are met: (1) persuasive evidence of an arrangement exists; (2) shipment or delivery has occurred; (3) the price is
fixed or determinable and (4) collectability is reasonably assured.



The Vytex segment derives revenue from
sales of or license fees of Vytex Natural Rubber Latex raw material to manufacturers and distributors of rubber and rubber end
products.  The Vytex segment recognizes revenue at the time product is shipped and title passes to the customer.



The SleepHealth segment bills its physician
base of customers at the end of each month for services provided in that month. Sleep diagnostic services are not dependent on
the physician collecting from insurance providers. The SleepHealth segment recognizes revenue each month for sleep diagnostic services
as services are provided.



Fair Value of Financial Instruments

The Company’s financial instruments
consist of cash, accounts receivable, accounts payable, accrued expenses, line of credit and shareholder notes payable.  The
carrying values of all the Company’s financial instruments approximate fair value because of their short maturities. In addition
to the short maturities, the carrying amounts of our line of credit and shareholder notes payable approximate fair value because
the interest rates at September 30, 2012 approximate market interest rates for the respective borrowings.



In specific circumstances, certain assets
and liabilities are reported or disclosed at fair value.  Fair value is the exit price that would be received to sell an asset
or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the Company's
principal market for such transactions.  If there is not an established principal market, fair value is derived from the most
advantageous market.



Valuation inputs are classified in the
following hierarchy:



| | · | Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities.                         
| | - | ---------------------------------------------------------------------------------------------------------------------------
| | · | Level 2 inputs are directly or indirectly observable valuation inputs for the asset or liability, excluding Level 1 inputs.
| | · | Level 3 inputs are unobservable inputs for the asset or liability.                                                         



Highest priority is given to Level 1 inputs
and the lowest priority to Level 3 inputs.  Acceptable valuation techniques include the market approach, income approach,
and cost approach.  In some cases, more than one valuation technique is used.



Subsequent Events



The Company evaluated subsequent events through the date when
these financial statements were issued. The Company is not aware of any events, other than the events described in Note 10, that
would require disclosure or have a material impact on the financial statements.



NOTE 2 – LIQUIDITY AND GOING CONCERN



The Company's financial statements are
prepared using the accrual method of accounting in accordance with accounting principles generally accepted in the United States
of America and have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of
liabilities in the normal course of business.  However, the Company has incurred significant losses and experienced negative
cash flow since its inception.  At September 30, 2012, we had cash of $47,782 and a deficit in working capital of $2,121,891. 
Further, at September 30, 2012, the accumulated deficit amounted to $19,508,625.  As a result of the Company's history of
losses and financial condition, there is substantial doubt about the ability of the Company to continue as a going concern.



A successful transition to attaining profitable
operations is dependent upon obtaining sufficient financing to fund the Company’s planned expenses and achieving a level
of revenues adequate to support the Company’s cost structure.  Management plans to finance future operations through
the use of cash on hand, increased revenues, and a private placement that is discussed in Note 8.  We also expect to receive
proceeds from stock warrant exercises from existing shareholders. We continue to pursue relationships with manafacturers and distributors
to gain market acceptance and secure licensing agreements.



On November 2, 2012, the Company
increased its credit line with CMA Investments, LLC from $1,000,000 to $1,500,000. (See Note 7)



Our September 13, 2012 acquisition of SleepHealth
required less than $50,000 of initial cash outlay. However, SleepHealth was operating without sufficient working capital. We estimate
the working capital needs of SleepHealth at $150,000. In the fourth quarter, we expect to draw on the credit line to fund SleepHealth
working capital.



There can be no assurances that the Company
will be able to achieve its projected level of revenue for the remainder of 2012 and beyond.  The acquisition of SleepHealth
brings a more reliable revenue stream; however, we must increase revenue from this new segment as well as the Vytex segment. We
have significant debt maturities in the first half of 2013 and we must refinance that debt or incur additional debt or equity financing
in order to achieve our business objectives. The financial statements do not include any adjustments relating to the recoverability
and classification of recorded asset amounts or amounts classified as liabilities.



7









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



NOTE 3 – ACQUISITION OF SLEEPHEALTH, LLC



On September 13, 2012, Vystar Corporation
entered into an LLC Ownership Interest Purchase Agreement (the “Agreement”) with Mary Ailene Miller (“Seller”),
the sole member of SleepHealth, LLC, a Georgia limited liability company (“SleepHealth”) to purchase all outstanding
membership and ownership interests of SleepHealth, and on the same date completed such purchase (the “Purchase”).
Pursuant to the Agreement, the Company:

(a) Delivered $53,734
cash to Seller;

(b) Issued a promissory note
to Seller in the principal amount of $33,735 payable in twelve (12) equal monthly payments together with interest at an annual
rate of five percent (5%);

(c) Issued 636,098
shares of Vystar common stock to Seller.



In addition, the Company agreed to pay
an additional $40,993 (the “Adjustment Amount”), one-half in cash and one-half in shares of Vystar common stock,
in the event that SleepHealth’s EBITDA (earnings before interest, taxes, depreciation and amortization) for the year ended
December 31, 2012, is equal to or greater than $129,140. As this calculation is subject to audit, management’s current estimate
is subject to change. The current estimate of the fair value of the contingent consideration is $8,199. There were no changes in
the fair value of the contingent consideration through September 30, 2012.



At closing, the Company and Seller entered
into a consulting agreement pursuant to which the Seller will provide ongoing services to the
Company and SleepHealth as an independent contractor.



The actual purchase price was based on
cash paid, debt issued to the seller and the value of our stock ($0.27 per share) on the date of the acquisition. The actual purchase
price was allocated as follows:



|Value of 636,098 shares issued at $0.27 per share |  | $ | 171,746 | 
|------------------------------------------------- |  | - | ------- | 
|Cash paid at closing                              |  |   | 53,734  | 
|Promissory note payable                           |  |   | 33,735  | 
|Contingent consideration                          |  |   | 8,199   | 
|Total consideration                               |  | $ | 267,414 | 





|Assets purchased:          |  |   |          |  
|-------------------------- |  | - | -------- | -
|Tangible assets:           |  |   |          |  
|Debt-free working capital  |  | $ | 14,043   |  
|Fixed assets and equipment |  |   | 222,564  |  
|Subtotal                   |  | $ | 236,607  |  
|                           |  |   |          |  
|Intangible assets:         |  |   |          |  
|Physician relationships    |  | $ | 193,000  |  
|Trade names                |  |   | 29,000   |  
|Noncompete agreement       |  |   | 20,000   |  
|Subtotal                   |  | $ | 242,000  |  
|Goodwill                   |  |   | 23,044   |  
|Total assets purchased     |  | $ | 501,651  |  
|Less debt assumed          |  |   | (234,237 | )
|Net assets acquired        |  | $ | 267,414  |  





8









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)





Debt free working capital purchased in the
acquisition was composed of the following:



|Debt free working capital:            |  |   |         
|------------------------------------- |  | - | --------
|Cash                                  |  | $ | 19,660  
|Accounts receivable                   |  |   | 190,435 
|Prepaids and other assets             |  |   | 8,677   
|Accounts payable and accrued expenses |  | $ | (204,729
|Debt-free working capital             |  | $ | 14,043  



The acquisition was accounted for as
a business combination as defined by FASB Topic 805 – Business Combinations. The allocation of the purchase price to
the assets acquired and liabilities assumed was based on an independent valuation. As of the date of this filing, the
purchase price allocation and valuation has not been finalized, and is subject to change.



The values assigned to intangible assets
are subject to amortization. The intangible assets were assigned the following lives for amortization purposes:



|Intangible asset:       | Estimated useful life (in years)
|----------------------- | --------------------------------
|Physician relationships | 4.5                             
|Trade names             | 5.0                             
|Noncompete agreement    | 5.0                             



Goodwill consists of the excess of the
purchase price paid over the identifiable net assets and liabilities acquired at fair value. Goodwill was determined using the
residual method based on an independent appraisal of the assets and liabilities acquired in the transaction. Goodwill is tested
for impairment as defined by FASB Topic 350 – Intangibles – Goodwill and Other.



Pro Forma Financial Information



The following unaudited Pro Forma financial
information presents the consolidated results of operations as if the acquisition of SleepHealth, LLC had occurred on January 1,
2011. The Pro Forma results are shown for illustrative purposes only and do not purport to be indicative of the results that would
have been reported if the acquisition had occurred on the date indicated or indicative of the results that may occur in the future.



Pro Forma information for the nine months
ended September 30, 2012 and 2011 is as follows:



|               |  | Nine months ended
September 30, |           
|-------------- |  | ------------------------------- | ----------
|               |  | 2012                            |           
|Revenue        |  | $                               | 1,064,531 
|               |  |                                 |           
|Net loss       |  | $                               | (1,916,545
|               |  |                                 |           
|Loss per share |  | $                               | (0.10     



The 2012 supplemental pro forma
earnings were adjusted to exclude $5,577 of acquisition-related legal costs. The 2012 and 2011
supplemental pro forma earnings were adjusted to include $13,260 of amortization costs related to $242,000 in recorded
intangible assets. Depreciation expense and interest expense were also adjusted in each year and those adjustments had
minimal impact. The shares outstanding used in calculating the loss per share for 2012 and 2011 was adjusted to include the
636,098 shares issued as part of the purchase price assumed issued on January 1, 2011.



SleepHealth revenue for the period from the acquisition date
to September 30, 2012, was $55,661 and the net loss was $14,231.





9







VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



NOTE 4 – PROPERTY AND EQUIPMENT



Property and equipment consists of the following at September
30, 2012 and December 31, 2011:



|                                  |  | September 30, 2012 |         |   | December 31, 2011 |  
|--------------------------------- |  | ------------------ | ------- | - | ----------------- | -
|                                  |  |                    |         |   |                   |  
|Furniture, fixtures and equipment |  | $                  | 276,765 |   |                   | $
|Accumulated depreciation          |  |                    | (41,768 | ) |                   |  
|                                  |  |                    |         |   |                   |  
|                                  |  | $                  | 234,997 |   |                   | $
|                                  |  |                    |         |   |                   |  



Depreciation expense for the three months
ended September 30, 2012 and 2011 was $3,657 and $223, respectively. For the nine months ended September 30, 2012 and 2011 depreciation
was $4,101 and $1,287, respectively.



NOTE 5 – INTANGIBLE ASSETS



Patents represent legal and other fees
associated with the registration of patents.  The Company has three issued patents in the United States (U.S.) and three
issued patents outside of the U.S. (Japan, China, and South Africa) with more than a dozen pending patent applications in the U.S.
and internationally.



The Company has incurred legal and other
fees associated with its application to the USPTO for trademark protection for “Vystar”, “Vytex”, and “Created
by Nature. Recreated by Science.” during 2011 and 2010.



Intangible assets were acquired with the
acquisition of SleepHealth. As detailed in Note 3, Intangible Assets consist of Physcian Relationships, Tradename and Noncompete
agreement.



Intangible assets are as follows:



|                             |  | September 30, 2012 |         |   | December 31, 2011 |  
|---------------------------- |  | ------------------ | ------- | - | ----------------- | -
|                             |  |                    |         |   |                   |  
|Acquired Intangible Assets   |  | $                  | 242,000 |   |                   | $
|Patents                      |  |                    | 222,190 |   |                   |  
|Goodwill (not amortizable)   |  |                    | 23,044  |   |                   |  
|Trademarks (not amortizable) |  |                    | 9,072   |   |                   |  
|Subtotal                     |  |                    | 496,306 |   |                   |  
|Accumulated Amortization     |  |                    | (44,201 | ) |                   |  
|Intangible Assets, net       |  | $                  | 452,105 |   |                   | $



Amortization expense for the three months
ended September 30, 2012 and 2011 was $6,155 and $2,906, respectively. For the nine months ended September 30, 2012 and 2011, amortization
was $12,809 and $8,226, respectively.



NOTE 6 – INCOME TAXES



There is no income tax benefit recorded
for the losses for the three and nine months ended September 30, 2012 and 2011 since management has determined that the realization
of the net deferred tax asset is not assured and has created a valuation allowance for the entire amount of the net deferred tax
asset.





10









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



NOTE 7 – NOTES PAYABLE AND LOAN
FACILITY



Related Party Line of Credit (CMA Notes
Payable)

On April 29, 2011, the Company executed
with CMA Investments, LLC, a Georgia limited liability company (“CMA”), an unsecured line of credit with a principal
amount of up to $800,000 (the “CMA Note”). CMA is a limited liability company of which three of the directors of the
Company (“CMA directors”) are the members. Pursuant to the terms of the CMA Note, the Company may draw up to a maximum
principal amount of $800,000. Interest, which is computed at LIBOR plus 5.25% (5.5% at September 30, 2012), on amounts drawn and
fees, will be paid by a director of the Company, to CMA. The weighted average interest rate in effect on the borrowings for the
nine months ended September 30, 2012 was 5.53%. Pursuant to an agreement between the Company and such affiliate, the Company will
issue common stock to such affiliate with a value equal to such interest and fees paid based on the closing price of the common
stock on the OTC Bulletin Board on the date of such payments. This agreement was modified during February 2012 and the Company
assumed responsibility for payment of such interest and fees. The maturity date of the CMA Note is April 29, 2013.



Other terms of the CMA Note include:



| | · | The CMA Note is unsecured.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | · | No payments of principal are due until the second anniversary of
the CMA Note, at which time all outstanding principal is due and payable; and                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
| | · | As compensation to the directors for providing the CMA Note, the
Company issued warrants to purchase 2,600,000 shares of the Company’s common stock to the CMA Directors at $0.45 per share,
which was the closing price of the Company’s stock on April 29, 2011, which vest 20% immediately and 10% upon each draw by
the Company of $100,000 under the CMA Note. Because the warrants were issued and valued prior to the receipt of funds under this
loan, no discount could be recorded and, accordingly, the value of the warrants was capitalized as a financing cost. The costs
are being amortized on a straight line basis over the term of the CMA Note.





On September 14, 2011, the Company’s
Board of Directors approved increasing the line of credit with CMA by $200,000 to a maximum principal amount of $1,000,000 and
the Company’s Chairman and Chief Executive Officer became a member of CMA. As compensation to the CMA Directors for increasing
the amount available under the CMA Note, the CMA Directors approved modifying the exercise price for the 2,600,000 compensatory
stock purchase warrants previously issued to the directors from $0.45 to $0.27 per share, which was the closing price of the Company’s
common stock on that date and the Company also issued warrants to purchase an additional 1,600,000 shares of the Company’s
stock at $0.27 per share, which was the closing price of the Company’s common stock on September 14, 2011, which vest upon
the original terms of the CMA Note. The costs incurred in the modification of the exercise price of the 2,600,000 compensatory
stock purchase warrants issued on April 29, 2011 and the additional 1,600,000 warrants issued on September 14, 2011 are being amortized
on a straight line basis over the remaining term of the CMA Note.



Amortization of the financing costs associated
with the CMA Note amounted to $96,433 and $68,708 for the three months ended September 30, 2012 and 2011, respectively, and $289,299
and $109,916 for the nine months ended September 30, 2012 and 2011, respectively.



On November 2, 2012, the Board of Directors
approved an increase in the CMA line of credit from $1,000,000 to $1,500,000 (See Note 10 - Subsequent Events).



Shareholder Notes Payable

On March 11, 2011, the Company issued to
existing shareholders of the Company an aggregate of $400,000 of convertible promissory notes (the “Notes”) together
with warrants to purchase an aggregate of 160,000 shares of the Company’s common stock at $0.68 per share for two years from
the date of issuance.  Such Notes are (i) unsecured, (ii) bear interest at an annual rate of ten percent (10%) per annum from
January 1, 2011, and (iii) are convertible into shares of the Company’s common stock at the conversion rate of $0.68 of principal
and interest for each such share.  No payments of interest or principal are payable until March 11, 2013.  The Notes
may be prepaid by the Company without penalty upon 15 days prior notice to the holders. The computed value of the warrants, $23,896,
is reflected as a debt discount and netted against the notes payable on the balance sheet. Additionally, in conjunction with this
transaction, the Company recorded a beneficial conversion feature, given the price allocated to the Notes was less than the market
price on the date of issuance, creating an intrinsic value in the conversion option. An additional $23,896 was recorded as a reduction
in the Notes and an increase in paid in capital for the intrinsic value of the conversion feature.  The debt discount and
beneficial conversion feature amounts are being amortized to interest expense over the life of the Notes under the effective interest
method.



On May 31, 2011, the Company issued to
existing shareholders of the Company an aggregate of $125,000 of convertible promissory notes (the “Shareholder Notes”)
together with warrants to purchase an aggregate of 50,000 shares of the Company’s common stock at $0.49 per share for two
years from the date of issuance. Such Shareholder Notes are (i) unsecured, (ii) bear interest at an annual rate of ten percent
(10%) per annum from date of issuance, and (iii) are convertible at any time until maturity at the holder’s option into shares
of the Company’s common stock at a weighted average conversion rate of $0.49 of principal and interest for each such share.
No payments of interest or principal are payable until March 11, 2013. The Shareholder
Notes may be prepaid by the Company without penalty upon 15 days prior notice to the holders.



11









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)







The computed value of the warrants
issued in connection with the Shareholder Notes issued in March and May 2011, was determined to be $29,287 and is reflected
as a debt discount and netted against the Shareholder Notes on the balance sheet. Additionally, in conjunction with this
transaction, the Company recorded a beneficial conversion feature, given the price allocated to the Shareholder Notes was
less than the market price on the date of issuance, creating an intrinsic value in the conversion option. An additional
$29,287 was recorded as a reduction in the Shareholder Notes and an increase in paid in capital for the intrinsic value of
the conversion feature. The debt discount and beneficial conversion feature amount are being amortized to interest expense
over the life of the Shareholder Notes under the effective interest method at 15.58% per annum.



The current base conversion price for the
Shareholder Notes is $0.68 per share or 1,470.59 shares of the Company’s common stock for each $1,000 of principal and accrued
interest. As of September 30, 2012 there had been no conversions.



On October 7, 2011, the Company’s
Board of Directors approved modifying the exercise price for the 210,000 stock purchase warrants previously issued to existing
shareholders holding convertible promissory notes to $0.27 per share, the closing price of the Company’s common stock on
September 14, 2011, the date when the exercise price of warrants previously issued to the Company’s directors for providing
the CMA Note were modified to $0.27 per share. The Company incurred $10,105 in interest expense for the repricing of the warrants.



Notes Payable Issued as a Result of
the Acquisition Transaction

On September 13, 2012, the Company executed
with Mary Ailene Miller, owner of SleepHealth, LLC (see Note 3) a promissory note in the amount of $33,734 as part of the acquisition
of SleepHealth, LLC. Such note is (i) unsecured, (ii) bears interest at an annual rate of five per cent (5%), (iii) and is payable
in monthly installments over a period of twelve (12) months, beginning October 5, 2012. The Company executed an additional promissory
note on September 13, 2012 with Ms. Miller in the amount of $40,993, payable one-half in cash and one-half in shares of Vystar
common stock, as the Adjustment Amount to the purchase price of SleepHealth, LLC, as discussed in Note 3. The note bears no interest
and is dependent upon reaching EBITDA goals. Payment is to occur on the earlier of (a) June 13, 2013; or thirty (30) days after
the publishing of the audited financial statements of SleepHealth, LLC, for the period ending December 31, 2012.



Notes Payable Assumed as a Result of
the Acquisition Transaction

As a result of the acquisition of SleepHealth,
Vystar assumed approximately $234,000 of debt consisting of:



| | 1) | A $50,000 Line of Credit with Wells Fargo at a rate of 6.75% due on demand
| | -- | --------------------------------------------------------------------------

| | 2) | A $22,000 note payable to a former business partner, non- interest bearing, to be paid in installments
through November 2014.
| | -- | -----------------------------------------------------------------------------------------------------------------------------

| | 3) | A $53,500 note payable to a former business partner, non-interest bearing, to be paid in installments
through March 2014.
| | -- | -------------------------------------------------------------------------------------------------------------------------

| | 4) | Eight equipment financing leases totaling approximately $65,000, bearing interest in the
                                                                range of 10 – 12% per annum, payoff dates occurring between 2013 and 2016.
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | 5) | Seller’s short-term loans to SleepHealth of approximately $34,000.                                                                                                                                                                 

| | 6) | Four revolving credit accounts totaling $10,000 which are expected to be paid off in 2012.
| | -- | ------------------------------------------------------------------------------------------



NOTE 8 – STOCKHOLDERS’ EQUITY



Common Stock and Warrants



On December 16, 2011, the Company began
a private placement offering to sell up to 4,000,000 shares of common stock. Under the terms of the offering, the Company offered
to sell up to 4,000,000 shares of common stock at $0.25 per share. As of September 30, 2012 the Company received $647,400 and issued
2,589,600 shares of common stock under the terms of the offering.



On May 4, 2012, the Company began a new
private placement offering to sell up to 3,000,000 shares of common stock. Under the terms of the offering, the Company offered
to sell up to 3,000,000 shares of common stock at $0.25 per share with one stock purchase warrant at $0.35 per share for every
one common share purchased through a placement agent. On August 29, 2012, the offering was increased to a maximum of 4,900,000
shares of common stock. As of September 30, 2012 the Company received $482,750 and issued 1,931,000 shares of common stock and
warrants to purchase an additional 1,931,000 shares of common stock. Aggregate commissions paid or issued to the Company’s
placement agent were (1) $42,750 cash, (2) 133,000 shares of common stock valued at $43,890, and (3) warrants to purchase 152,000
shares of common stock at $0.35 per share, valued at $8,934. In June 2012, the Company sold 400,000 shares of common stock to
an existing shareholder under the same terms as the private placement offering, receiving $100,000 and issuing 400,000 shares
of common stock and warrants to purchase an additional 400,000 shares of common stock at $0.35 per share.



From January through February 2012, the
Company issued 28,138 shares of common stock valued at $9,005 for interest for the related party CMA Note (Note 7).



In January 2012, the Company issued 11,209
shares of common stock valued at $2,914 as reimbursement for expenses incurred on behalf of the Company.



In June 2012, the Company issued 15,000
shares of common stock valued at $4,500 as reimbursement for expenses incurred on behalf of the Company.





12









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



During August 2012, the Company issued
400,000 shares of common stock valued at $120,000 under an agreement for professional services to be provided over a period of
one year.  The amortization of deferred compensation expense for the period ended September 30, 2012 related to these
shares was $15,000.



In September 2012, we issued 636,098
shares of common stock valued at $171,746 in connection with the acquisition of SleepHealth LLC (see Note 3).



The Company
had recorded $105,000 and $11,836 in amortization of deferred compensation expense during the nine months ended September
30, 2012 and 2011, respectively.



NOTE 9 – STOCK-BASED COMPENSATION



Generally accepted accounting principles
require share-based payments to employees, including grants of employee stock options, to be recognized in the income statement
based on their fair values at the date of grant, net of estimated forfeitures.



Options



The Company used the Black-Scholes option
pricing model to estimate the grant-date fair value of awards granted.  No stock option grants were made in the nine
months ended September 30, 2012. The following assumptions were used for option awards granted during the nine months ended September
30, 2011:



| | · | Expected Dividend Yield – because the Company does not currently pay dividends, the expected dividend yield is zero;                                                                                                                                                                                                                                                                                                                               
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | · | Expected Volatility in Stock Price – because trading in the Company’s stock began late in 2009 and there has been limited trading since, there was insufficient data to project the Company’s future volatility and instead the expected volatility of similar public entities (including companies engaged in the manufacture and/or distribution of medical, surgical and healthcare supplies) was considered with expected volatility of 39.17%;
| | · | Risk-free Interest Rate – reflects the average rate on a United States Treasury bond with maturity equal to the expected term of the option, ranging from 1.32 – 2.84%; and                                                                                                                                                                                                                                                                        
| | · | Expected Life of Awards –
        because the Company has had minimal experience with the exercise of options or warrants for use in determining the expected life
        for each award, the simplified method was used to calculate an expected life based on the midpoint between the vesting date and
        the end of the contractual term of the stock award.                                                                             



On March 14, 2011, the Company’s
Board of Directors approved modifying the exercise price for 5,787,500 compensatory stock options and 425,282 compensatory stock
purchase warrants previously issued to the Company’s employees and directors to $0.68 per share, which was the closing
price of the Company’s common stock on that date.   As a result of this modification, the Company recorded non-cash
stock compensation expense on March 14, 2011 of $425,000.  Additionally on March 14, 2011, the Company’s Board
of Directors approved the issuance of 1,150,000 stock options to certain employees.  These new options were issued at the
closing market price, $0.68, of the Company’s common stock on the date of issuance and have a 10 year term.  Vesting
is immediate for 150,000 options and in equal increments on March 14, 2012, 2013 and 2014 for 1,000,000 of the options.



In total, the Company recorded $75,604
and $78,117 of stock-based compensation expense for the three month periods ended September 30, 2012 and 2011, respectively, and
$262,843 and $813,380 for the nine month periods ended September 30, 2012 and 2011, respectively, related to employee and board
member stock options and warrants issued to nonemployees. As of September 30, 2012, $482,771 of unrecognized compensation
expense related to non-vested share-based awards remains to be recognized over a weighted average period of approximately 1.3 years.



During 2004, the Board of Directors of
the Company adopted a stock option plan (the “Plan”) and authorized up to 4,000,000 shares to be issued under the Plan.  In
April 2009, the Company’s Board of Directors authorized an increase in the number of shares to be issued under the Plan to
10,000,000 shares, which was also approved by the Company’s shareholders, and to include the independent Board members in
the plan in lieu of continuing the previous practice of granting warrants each quarter to independent board members for services.  At
September 30, 2012, there were 3,512,500 shares of common stock reserved for issuance under the Plan.  The Plan is intended
to permit stock options granted to employees to qualify as incentive stock options under Section 422 of the Internal Revenue Code
of 1986, as amended (“Incentive Stock Options”).  All options granted under the Plan that are not intended
to qualify as Incentive Stock Options are deemed to be non-qualified options.  Stock options are typically granted at
an exercise price equal to the fair market value of the Company’s common stock on the date of grant, typically vest over
periods up to 4 years and are typically exercisable up to 10 years.





13









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)



The weighted-average assumptions
used in the option pricing model for stock option grants were as follows for the nine months ended September 30, 2011:

|                                          |  | 2011 |     
|----------------------------------------- |  | ---- | ----
|Expected Dividend Yield                   |  |      | -   
|Expected Volatility in Stock Price        |  |      | 39  
|Risk-Free Interest Rate                   |  |      | 2.70
|Expected Life of Stock Awards - Years     |  |      | 6   
|Weighted Average Fair Value at Grant Date |  | $    | 0.29



The following table
summarizes all stock option activity of the Company for the nine months ended September 30, 2012:

|                                |  | Number of |           |  | Weighted Average |  
|------------------------------- |  | --------- | --------- |  | ---------------- | -
|                                |  | Options   |           |  | Exercise Price   |  
|                                |  |           |           |  |                  |  
|Outstanding, December 31, 2011  |  |           | 6,487,500 |  |                  | $
|                                |  |           |           |  |                  |  
|Granted                         |  |           | -         |  |                  | $
|                                |  |           |           |  |                  |  
|Forfeited                       |  |           | -         |  |                  | $
|                                |  |           |           |  |                  |  
|Outstanding, September 30, 2012 |  |           | 6,487,500 |  |                  | $
|                                |  |           |           |  |                  |  
|Exercisable, September 30, 2012 |  |           | 5,051,667 |  |                  | $



Warrants



Warrants are issued to third parties as
payment for services and in conjunction with the issuance of common stock.  The fair value of each common stock warrant
issued for services is estimated on the date of grant using the Black-Scholes option pricing model.  The following weighted
average assumptions were used for warrants granted for the nine months ended September 30:



|                                   |  | 2012 |       |   | 2011 | 
|---------------------------------- |  | ---- | ----- | - | ---- | 
|Expected Dividend Yield            |  |      | -     |   |      | 
|Expected Volatility in Stock Price |  |      | 33.33 | % |      | 
|Risk-Free Interest Rate            |  |      | 0.81  | % |      | 
|Expected Life of Awards, Years     |  |      | 4.7   |   |      | 



14









VYSTAR CORPORATION AND SUBSIDIARIES

NOTES TO FINANCIAL STATEMENTS

September 30, 2012 (unaudited)





The following table represents the Company’s
warrant activity for the nine months ended September 30, 2012:





|                                |  |           |            |   | Weighted Average |   |      |                  |  |   | Weighted Average        
|------------------------------- |  | --------- | ---------- | - | ---------------- | - | ---- | ---------------- |  | - | ------------------------
|                                |  | Number of |            |   | Grant Date       |   |      | Weighted Average |  |   | Remaining               
|                                |  | Warrants  |            |   | Fair Value       |   |      | Exercise Price   |  |   | Contractual Life (Years)
|                                |  |           |            |   |                  |   |      |                  |  |   |                         
|Outstanding, December 31, 2011  |  |           | 7,369,957  |   |                  |   |      |                  |  | $ | 0.48                    
|                                |  |           |            |   |                  |   |      |                  |  |   |                         
|Issued in private placement     |  |           | 2,300,000  |   |                  | $ | 0.35 |                  |  | $ | 0.35                    
|Granted                         |  |           | 731,526    |   |                  | $ | 0.09 |                  |  | $ | 0.32                    
|Exercised                       |  |           | (67,000    | ) |                  |   |      |                  |  | $ | 0.26                    
|Expired                         |  |           | (150,175   | ) |                  |   |      |                  |  | $ | 0.51                    
|                                |  |           |            |   |                  |   |      |                  |  |   |                         
|Outstanding, September 30, 2012 |  |           | 10,184,308 |   |                  |   |      |                  |  | $ | 0.42                    
|                                |  |           |            |   |                  |   |      |                  |  |   |                         
|Exercisable, September 30, 2012 |  |           | 10,184,308 |   |                  |   |      |                  |  | $ | 0.42                    





During the nine months ended September
30, 2012, the Company issued 152,000 warrants for services at $0.35 per share, exercisable over 5 years from the grant date and
579,526 warrants for services at exercise prices ranging from $0.25 to $0.43 per share, exercisable over 10 years from the grant
date.  All of the warrants vested immediately.  The fair value of the warrants was calculated as of the date
of the grant utilizing the Black-Scholes option pricing model and assumptions as detailed above.  The total amount of
the fair value was $64,584 and was recorded as noncash share-based compensation expense when vesting occurred.



NOTE 10 – SUBSEQUENT EVENTS



On October 9, 2012 we received a $100,000 bridge loan for
working capital from Italia-Eire LP, an affiliate of Joseph C. Allegra, a director of the Company. The note was non-interest
bearing and converted on October 31, 2012 into 400,000 shares of common stock at $0.25 per share (value $100,000).
In addition, 400,000 warrants to purchase Vystar common stock at an exercise price of $0.35 per share were issued.



On November 2, 2012 our line of credit with CMA Investments,
LLC was increased from $1,000,000 to $1,500,000 (See Note 7).



On October 5, 2012 our Board of Directors
approved the issuance of 205,000 stock options and 50,000 warrants to purchase shares of the company’s common stock at an
exercise price of $0.25 per share. The awards vest in three equal installments on October 5, 2013, 2014 and 2015. These awards
were issued to employees and contractors.



15









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



FORWARD LOOKING STATEMENTS



Our Management’s Discussion and Analysis
contains not only statements that are historical facts, but also statements that are forward-looking (within the meaning of Section 27A
of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). Forward-looking statements are, by
their very nature, uncertain and risky. These risks and uncertainties include international, national and local general economic
and market conditions; demographic changes; our ability to sustain, manage, or forecast growth;  product development,
introduction and acceptance; existing government regulations and changes in, or the failure to comply with, government regulations;
adverse publicity; competition; fluctuations and difficulty in forecasting operating results; changes in business strategy or development
plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; and other
risks that might be detailed from time to time in our filings with the Securities and Exchange Commission.



Although the forward-looking statements
in this Quarterly Report reflect the good faith judgment of our management, such statements can only be based on facts and factors
currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties,
the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements.
You are urged to carefully review and consider the various disclosures made by us in this report and in our other reports as we
attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of
operations and prospects.



OVERVIEW



Vystar Corporation
(“Vystar”, the “Company”, “we”, “us”, or “our”) is the creator and
exclusive owner of the innovative technology to produce Vytex® Natural Rubber Latex ("NRL"). This technology reduces
antigenic protein in natural rubber latex products made with Vytex to virtually undetectable levels. Allergic reactions to untreated
latex are a significant detriment affecting numerous individuals. Competitive synthetic alternative materials such as nitrile and
neoprene are typically much more expensive than NRL but the trends over the last few years have sometimes made nitrile and even
neoprene on the same pricing level as natural rubber latex as oil production has increased during times that natural rubber latex
has slowed such as during wintering. A recent review of the FDA web site shows that in the past few years, more complaints are
sent to FDA regarding glove irritation on synthetics than NRL.



Since transitioning from a development
stage company to an operating stage company three years ago, we have introduced Vytex NRL, our “ultra low protein”
natural rubber latex, throughout the worldwide marketplace that uses NRL or latex substitutes as a component of manufactured products.
We intend for Vytex NRL to become the standard source for latex and latex substitutes. Natural rubber latex is used in an extensive
range of products including balloons, textiles, footwear and clothing (threads), adhesives, foams, furniture, carpet, paints, coatings,
protective equipment, sporting equipment, and, especially health care products such as condoms, surgical and exam gloves, catheters
and numerous other items. We have introduced Vytex NRL into the supply channels with aggressive, targeted marketing campaigns directed
to the end users to create pull-through most notably in the foam pillow arena.  Our proprietary technology has been and continues
to be licensed to manufacturers utilizing NRL, ranging from those who use it as a raw material to those whose end products contain
NRL and some who now do both. We have had success mainly in adhesives, cohesives, balloons, condoms and foam. To focus even further
on the retail foam market, during 2012, Vystar engaged a team of former textile professionals to move Vytex pillow cores into the
retail market. That initiative will be followed during 2013 by mattress toppers and eventually 100% all natural rubber Vytex mattresses.



A manufacturer’s conversion from
standard latex or synthetic raw material to Vytex NRL can be a protracted process ranging from twelve to eighteen months to complete
the sales cycle.  The sales cycle generally starts with a laboratory analysis to test the physical properties and protein
levels of the finished goods made with Vytex NRL to ensure that required specifications are met and then progresses to a full production
run on the manufacturer’s equipment.  A manufacturer’s decision to convert to Vytex NRL is impacted by many functional
areas including research and development, manufacturing, sales, marketing, purchasing and finance.   Each of these areas
has a significantly different decision-making role in each company, thus the large difference in sales cycles.  If the product
is regulated as a medical device requiring regulatory clearances or approvals prior to commercialization, the sales cycle could
be extended by another nine to twelve months.  By diversifying the targeted product categories we believe our approach will
reduce our exposure to individual market fluctuations and increase our aggregate revenues.



On October 3, 2012, we announced that
D. Thomas “Tom” Marsh, President of Centrotrade Minerals and Metals, Inc. (dba: Centrotrade Rubber USA), the
technical advisory U.S. based subsidiary of Centrotrade Deutschland GmbH, a leading global distributor of rubber, latex and
chemicals, joined our Board of Directors. This association is expected to be instrumental in helping us better navigate the
logistical and marketing challenges associated with a premium raw material grown and processed in a limited geographical area
as Centrotrade recently purchased their main competitor in Southeast Asia thus giving direct access to that all important
market for Vytex NRL. Working closely with Centrotrade will allow us to move further into a full licensing model thus
eliminating the wide swings in natural rubber latex pricing. An agreement with Centrotrade  is actively being reviewed and
discussed.





16







In order to bring a stream of revenue to
Vystar to balance the lengthy sales cycles experienced during the last three years, during 2012 management was searching for an
acquisition target.



RECENT EVENTS



On September 13, 2012, we acquired
SleepHealth, LLC (“SleepHealth”), a privately-held sleep diagnostic company headquartered in Monroe, Georgia. SleepHealth provides sleep lab
management services to hospitals and physicians’ offices in the southeastern United States, notably Georgia, South
Carolina, and North Carolina. The purchase of all of the outstanding equity interests of SleepHealth aggregated $267,414 in
cash, stock, promissory notes and certain additional contingent considerations.



This strategic acquisition is expected
to be mutually beneficial by providing each company with new expansion options and potential. SleepHealth presents an indirect
vertical integration opportunity as a potential channel for Vystar’s recently announced Vytex® NRL foam bedding products
such as pillows, mattresses, and mattress toppers produced by the PICA
division of GrupoAgroIndustrialOccidente, which created a company named Islatex, devoted to foam products produced in Guatemala and
currently distributing in Europe and the United States. SleepHealth also provides Vystar with access into the healthcare market
for future products made with Vytex NRL, such as gloves, cohesive bandages, etc. Vystar and its executive team bring to SleepHealth
added expertise, management, marketing and capital resources needed for business expansion and revenue growth currently planned
through the Southeast and other parts of the country.



On October 31, 2012, Vystar
and SleepHealth entered into an agreement with Specialized Sleep Diagnostics to furnish DME (durable medical equipment)
to SleepHealth patients adding a needed layer to overall patient care for those diagnosed with a sleep disorder. This is
the first step to offer a full service line for SleepHealth referrals with home sleep studies being evaluated as well. We
expect these expansion projects will expand our business. We will add certified sleep technicians as growth indicates.



SleepHealth has been in the sleep diagnostic
business since 2004. Ailene Miller, founder and President of SleepHealth has signed a multi-year agreement to remain with Vystar
and has over 25 years of sleep diagnosis experience and manages a knowledgeable team of more than 20 full-time and part-time employees.
SleepHealth operates from 27 existing facilities across North Carolina, South Carolina and Georgia which will be evaluated for
potential future enhancement or closure based on current and anticipated future activity. Also we have immediate expansion plans
in key areas.



According to a report by IBISWorld, the
sleep disorder market has seen an average annual double-digit growth over the last five years for tests, diagnoses, and treatments
provided by sleep clinics. With an estimated 50-70 million Americans suffering from chronic sleep problems and nearly 80% being
undiagnosed, the problem of sleep disorders and increased awareness of the importance of sleep to general health are becoming more
recognized.



As a result of the acquisition, Vystar
Corporation will be comprised of two segments, a Vytex Division, focused on expanding the licensing and utilization of its proprietary
source natural rubber latex technology and a SleepHealth Division focused on the sleep diagnostic and DME businesses.







Critical Accounting Policies and Estimates



Our discussion and
analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared
in accordance with U.S. generally accepted accounting principles. As such, we are required 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 revenues and expenses during the reporting period. By their nature, these estimates and
judgments are subject to an inherent degree of uncertainty. Our management reviews its estimates on an on-going basis. We base
our estimates and assumptions on historical experience, knowledge of current conditions and our understanding of what we believe
to be reasonable that might occur in the future considering available information. Actual results may differ from these estimates,
and material effects on our operating results and financial position may result.   Note 1, "Summary of Significant
Accounting Policies" of this Form 10-Q and in the Notes to Financial Statements in our Company's 2011 Form 10-K describes
the significant accounting policies and methods used in the preparation of our financial statements .





17







RESULTS OF OPERATIONS



Comparison of the Three Months Ended September 30, 2012 with
the Three Months Ended September 30, 2011



Revenue



Revenue for
the three months ended September 30, 2012 and 2011 were $95,553 and $71,651,
respectively.     During the quarter ended September 30, 2012, the SleepHealth segment contributed
$55,661 to revenue for the 18 days from acquisition to September 30. Revenue from the Vytex segment was $39,892 with a gross
margin of 42%. Licensing revenue for the quarter comprised 26% of Vystar segment revenue and the balance was toll revenue. In
the quarter ended September 30, 2011, the Vytex division generated $71,651 in revenue with a 30% gross margin. As we
transition from a toll model in which we’re responsible for cost of goods sold to a licensing model where those costs
are born by our customers, and as revenue in general increases in response to our ongoing sales efforts, we expect continuing
improvement in both top line growth and gross margins.



Operating Expenses



|                           |  | Three Months Ended |         |  |      |   |         |        | 
|-------------------------- |  | ------------------ | ------- |  | ---- | - | ------- | ------ | 
|                           |  | September 30,      |         |  | $    |   |         | %      | 
|                           |  | 2012               |         |  | 2011 |   |         | Change | 
|OPERATING EXPENSES:        |  |                    |         |  |      |   |         |        | 
|Sales and marketing        |  | $                  | 106,330 |  |      | $ | 116,758 |        | 
|General and administrative |  |                    | 353,314 |  |      |   | 288,066 |        | 
|Research and development   |  |                    | 7,789   |  |      |   | 12,058  |        | 
|                           |  | $                  | 467,433 |  |      | $ | 416,882 |        | 



Operating
expenses were $467,433 and $416,882 for the three months ended September 30, 2012 and 2011, respectively, for an increase
of $50,551 or 12%.  The increase in operating expenses was primarily comprised of a $27,800 increase contributed
by the SleepHealth segment for the 18 days from acquisition, a $25,000 increase in marketing expenses, a $33,000 increase
in investor relations expense due to a short-term duplication of services as we transitioned from one provider to
another, including $15,000 in fair value of restricted stock shares issued, a $12,000 increase in accounting services, offset
by a $39,000 decrease in legal fees.



Other Income (Expense)



Other income (expense)
for the three months ended September 30, 2012 consists primarily of interest expense of $142,440, of which $96,433
is non-cash amortization of financing related costs. Other income (expense) for the three months ended September 30, 2011 consists
primarily of interest expense of approximately $185,209, of which $162,406 is non-cash amortization of financing costs.





18









Comparison of the Nine Months Ended September 30, 2012
with the Nine Months Ended September 30, 2011



Revenue



Revenue for the nine
months ended September 30, 2012 and 2011 were $240,000 and $316,582, respectively.     During the quarter
ended September 30, 2012, the SleepHealth segment contributed $55,661 to revenue for the 18 days from acquisition to September
30. Revenue from the Vytex segment was $184,339 with a gross margin of 9.7%. Licensing revenue for the nine months comprised 20.7%
of Vytex segment revenue and the balance was toll revenue. The results of the nine months ended September 30, 2012 were negatively
impacted due to price reductions in the latex market after the production process was begun for deliverables under toll manufacturing
sales agreements. In the nine months ended September 30, 2011, the Vytex division generated $316,582 in revenue with a 36% gross
margin. As we transition from a toll model in which we’re responsible for cost of goods sold to a licensing model where those
costs are born by our customers and as revenue in general increases in response to our ongoing sales efforts, we expect continuing
improvement in both top line growth and gross margins.



Operating Expenses



|                           |  | Nine Months Ended |           |  |      |   |           |        | 
|-------------------------- |  | ----------------- | --------- |  | ---- | - | --------- | ------ | 
|                           |  | September 30,     |           |  | $    |   |           | %      | 
|                           |  | 2012              |           |  | 2011 |   |           | Change | 
|OPERATING EXPENSES:        |  |                   |           |  |      |   |           |        | 
|Sales and marketing        |  | $                 | 320,674   |  |      | $ | 545,671   |        | 
|General and administrative |  |                   | 1,112,495 |  |      |   | 1,434,545 |        | 
|Research and development   |  |                   | 30,864    |  |      |   | 59,260    |        | 
|                           |  | $                 | 1,464,033 |  |      | $ | 2,039,476 |        | 



Our operating expenses
were $1,464,033 and $2,039,476 for the nine months ended September 30, 2012 and 2011, respectively, for a decrease of $575,443
or 28%.  The decrease in total operating expenses were primarily comprised of decreases in non-cash stock-based compensation
expense of $541,000, salaries of $149,000 and legal fees of $40,000 offset by increases in marketing expenses of $60,000, investor
relations of $50,000 and accounting fees of $43,000.



For the
nine months ended September 30, 2012 and 2011, sales and marketing expenses were $320,674 and
$545,671, respectively.  The decrease of $224,997 is primarily due to decreases in non-cash stock-based
compensation of $94,000, a decrease in salaries and benefits of $69,000 due to the departure of an executive on March 31,
2011, as well as several other planned expense reductions.   Sales and marketing expenses consist primarily of
compensation and support costs for sales and marketing personnel, professional services, promotional, marketing and related
activities.



For the nine months
ended September 30, 2012 and 2011, general and administrative expenses were $1,112,495 and $1,434,545, respectively.  The
decrease of $322,050 is primarily due to decreases in non-cash stock-based compensation of $447,000 and salaries of $80,000 partially
offset by increases in investor relations of $78,000, amortization of deferred compensation of $93,000 and G&A expenses incurred
by the SleepHealth segment for the 18 days from acquisition of $27,800.   The decreased compensation expense resulted
from the resignation during August 2011 of the Company’s Chief Financial Officer as well as by Company officers receiving
a portion of their salaries in stock options rather than cash payments during the first four months of 2012. General and administrative
expenses consist primarily of compensation and support costs for management and administrative staff, and for other general and
administrative costs, including professional fees related to accounting, finance, and legal services as well as other operating
expenses.



For the nine months
ended September 30, 2012 and 2011, research and development expenses were $30,864 compared to $59,260, respectively.   The
$28,396 decrease is primarily due to a planned reduction of spending during 2012.    Research and development
expenses consist primarily of compensation for employees and contractors engaged in internal research and product development activities,
laboratory operations, and related expenses.



Other Income (Expense)



Other income (expense)
for the nine months ended September 30, 2012 consists primarily of interest expense of approximately $421,870, of which $289,299 is
non-cash amortization of financing related costs. Other income (expense) for the nine months ended September 30, 2011 consists
primarily of interest expense of approximately $975,703, of which $926,323 is non-cash amortization of financing costs.





19







LIQUIDITY AND CAPITAL RESOURCES



As of September 30,
2012, we had current assets of $396,036, including $47,782 in cash, and $2,517,927 of current liabilities, or negative working
capital of $2,121,891.  We use working capital to finance our ongoing operations and since those operations do not currently
cover all of our operating costs, managing working capital is essential to our Company’s future success.  As a
result of the Company's history of losses and financial condition, there is substantial doubt about the ability of the Company
to continue as a going concern.



A successful transition
to attaining profitable operations is dependent upon obtaining sufficient financing to fund the Company’s planned expenses
and achieving a level of revenues adequate to support the Company’s cost structure.  Management plans to finance future
operations through the use of cash on hand, increased revenues, and a private placement that is discussed in Note 8.  We also
expect to receive proceeds from stock warrant exercises from existing shareholders. We continue to pursue relationships with manafacturers
and distributors to gain market acceptance and secure licensing agreements.



On November 2, 2012, the Board
of Directors approved an increase in the CMA line of credit from $1,000,000 to $1,500,000 (See Note 10 - Subsequent
Events).



Our September 13, 2012 acquisition of SleepHealth
required less than $50,000 of initial cash outlay. However, SleepHealth was operating without sufficient working capital. We estimate
the working capital needs of SleepHealth at $150,000. In the fourth quarter, we expect to draw on the credit line to fund SleepHealth
working capital.



There can be no assurances that the Company
will be able to achieve its projected level of revenue for the remainder of 2012 and beyond.  The acquisition of SleepHealth
brings a more reliable revenue stream; however, we must increase revenue from this new segment as well as the Vytex segment. We
have significant debt maturities in the first half of 2013 and we must refinance that debt or incur additional debt or equity financing
in order to achieve our business objectives. The financial statements do not include any adjustments relating to the recoverability
and classification of recorded asset amounts or amounts classified as liabilities.



Sources and Uses of Cash



For the nine
months ended September 30, 2012 and 2011, net cash used by operations was $1,172,786 and $1,114,604,
respectively.  The negative cash flow for the nine months ended September 30, 2012 was primarily the result of the
$1,847,382 net loss.  This was reduced by several non-cash charges, primarily the share-based compensation charges
of $346,414 and $346,107 for amortization of deferred financing costs and intangible assets. The negative cash flow for the
nine months ended September 30, 2011 was primarily the result of the $2,900,841 net loss reduced by non-cash share-based
compensation charges of $909,131 and $834,515 for amortization of deferred financing costs and intangible assets.



Net cash used by investing
activities for the nine months ended September 30, 2012 was $72,264 compared to net cash used by investing activities for the same
period of 2011 of $41,655.   The additional cash used in 2012 was primarily due to the acquisition of SleepHealth.



Net cash provided by
financing activities for the nine months ended September 30, 2012 and 2011, was $1,276,173 and $945,711, respectively. The cash
provided in 2012 was primarily from the issuance of common stock, $1,230,150, as well as proceeds of $61,125 from the related party
line of credit offset by a $10,000 payment for deferred financing costs. In 2011, the cash provided was from the issuance of notes
payable of $525,000, proceeds from the related party line of credit of $768,750, and issuance of common stock from the exercise
of warrants of $41,250 offset by financing costs incurred of $389,289.



Our future expenditures
and capital requirements will depend on numerous factors, including: the rate at which we can introduce and sell NRL to manufacturers;
the pace at which we can increase revenue through better utilization of existing SleepHealth capacity; the pace at which we can
attract and sign agreements for new SleepHealth locations, the costs of filing, prosecuting, defending and enforcing any patent
claims and other intellectual property rights; and market acceptance of our products and competing technological developments.
We expect that we will incur approximately $1.2 million for operating expenses over the next 12 months.  As we expand
our activities and operations, our cash requirements are expected to increase at a rate consistent with revenue growth after we
have achieved sustained revenue generation.



We expect that our
cash used in operations will continue to increase as a result of the following planned activities:



| | · | The addition of staff to our workforce as needs arise;                                                                                                                                         
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | · | Increased spending for the expansion of our research and development efforts, including clinical trials, regulatory submissions, assistance with manufacturing trials and product enhancements;
| | · | Increased spending in marketing as our products are introduced into the marketplace;                                                                                                           
| | · | Increases in our general and administrative activities related to our operations as a reporting public company and related corporate compliance requirements.                                  



Off-Balance Sheet Arrangements



We do not have any off-balance sheet
arrangements that may be reasonably likely to have a current or future material effect on our financial condition, liquidity, or
results of operations.



20









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



Not required.



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



| | (A) | Evaluation of disclosure controls and procedures
| | --- | ------------------------------------------------



Our management, including
our principal executive and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures
as of September 30, 2012.  Our disclosure controls and procedures are designed to provide reasonable assurance that the
information required to be disclosed in this quarterly report on Form 10-Q has been appropriately recorded, processed, summarized
and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such
information is accumulated and communicated to our management, including our principal executive and principal financial officer,
to allow timely decisions regarding required disclosure.  Based on that evaluation, our principal executive officer and
principal financial officer have concluded that our disclosure controls and procedures are effective to the reasonable assurance
level.



| | (B) | Changes in internal control over financial reporting
| | --- | ----------------------------------------------------



We regularly review
our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase
efficiency, while ensuring that we maintain an effective internal control environment.  Changes may include such activities
as implementing new, more efficient systems, consolidating activities, and migrating processes.



There were no changes
in our internal control over financial reporting that occurred during the second quarter of 2012 that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.



| | (C) | Limitations on the Effectiveness of Controls
| | --- | --------------------------------------------



We have confidence in our internal controls
and procedures. Nevertheless, our management, including our Chief Executive Officer and Chief Financial Officer, does not expect
that our disclosure procedures and controls or our internal controls will prevent all errors or intentional fraud. An internal
control system, no matter how well-conceived and operated, can provide only reasonable, not absolute, assurance that the objectives
of such internal controls are met. Further, the design of an internal control system must reflect the fact that there are resource
constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all
internal control systems, no evaluation of controls can provide absolute assurance that all our control issues and instances of
fraud, if any, have been detected.



21









PART II.  OTHER INFORMATION



ITEM 1.    LEGAL PROCEEDINGS



None.



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



Set forth below is
information regarding shares of common stock, warrants and options to purchase common stock issued by the Company in the quarter
ended September 30, 2012, that were not registered under the Securities Act of 1933, as amended (the “Securities Act”).
Also included is the consideration, if any, received by the Company for such shares, warrants and options and information relating
to the section of the Securities Act, or rule of the Securities and Exchange Commission, under which exemption from registration
was claimed.



(a)   Common Stock
and Warrant Financings



From July 1, 2012 through
September 30, 2012, the Company issued 400,000 shares of its common stock valued at $0.30 for services rendered to the Company.



From July 1, 2012 through
September 30, 2012, the Company issued warrants to purchase 37,534 shares of common stock for services rendered to the Company
per the following:



|Warrants |  | Exercise Price Per Share
|-------- |  | ------------------------
|10,000   |  | $0.30                   
|11,111   |  | $0.27                   
|4,423    |  | $0.26                   
|12,000   |  | $0.25                   



(b)  
Stock Option Grants



None.



(c)   Application
of Securities Laws and Other Matters



No underwriters were
involved in the foregoing sales of securities. The securities described in section (a) of this Item 2 were issued to
investors in reliance upon the exemption from the registration requirements of the Securities Act, as set forth in Section 4(2)
under the Securities Act and Regulation D promulgated thereunder, as applicable, relative to sales by an issuer not involving
any public offering, to the extent an exemption from such registration was required.



All of the foregoing securities are deemed
restricted securities for purposes of the Securities Act. All certificates representing the issued shares of common stock, warrants
and options described in this Item 2 included appropriate legends setting forth that the securities had not been registered
and the applicable restrictions on transfer.





22







ITEM 6.         EXHIBITS



Exhibit Index *

* Some Exhibits have certain confidential information redacted
pursuant to a request for confidential treatment



** Exhibits and schedules to this exhibit have
been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company will furnish copies of the omitted exhibits and
schedules to the Securities and Exchange Commission upon its request. Confidential treatment has been requested as to a
portion of this exhibit, which portion has been omitted and file separately with the Securities and Exchange Commission.



|Number |  | Description                                                                                                                                                                                                                                                                            
|------ |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|       |  |                                                                                                                                                                                                                                                                                        
|2.1    |  | LLC Ownership Interest Purchase Agreement dated September 13, 2012, between Vystar
    Corporation and Mary Ailene Miller (incorporated by reference to a Current Report on Form 8-K filed on September 19, 2012)**                                                                    
|       |  |                                                                                                                                                                                                                                                                                        
|3.1    |  | Articles of Incorporation of Vystar Acquisition Corporation (now named Vystar Corporation) dated December 17, 2003 (as amended) (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)
|       |  |                                                                                                                                                                                                                                                                                        
|3.2    |  | Bylaws of Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                                   
|       |  |                                                                                                                                                                                                                                                                                        
|4.1    |  | Specimen Certificate evidencing shares of Vystar common stock (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                  



|4.2 |  | Form of Share Subscription Agreements and Investment Letter (First Private Placement) (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                 
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|    |  |                                                                                                                                                                                                                                                               
|4.3 |  | Form of Share Subscription Agreement and Investment Letter (Second Private Placement) (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                 
|    |  |                                                                                                                                                                                                                                                               
|4.4 |  | Form of Vystar Corporation Investor Questionnaire and Subscription Agreement (Third Private Placement) (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)
|    |  |                                                                                                                                                                                                                                                               
|4.5 |  | Warrant to Purchase Shares of Common Stock of Vystar Corporation dated March 11, 2011 issued to Topping Lift Capital LLC (incorporated by reference to Vystar’s Current Report on Form 8-K dated March 11, 2011 and filed on March 15, 2011)                  
|    |  |                                                                                                                                                                                                                                                               
|4.6 |  | Form of Warrant issued to Investor note holders (incorporated by reference to Vystar’s Current Report on Form 8-K dated March 11, 2011 and filed on March 15, 2011)                                                                                           
|4.7 |  | Form
of Series A Warrant (incorporated by reference to Vystar’s Current Report on Form 8-K filed on June 11, 2012)                                                                                                                                            



|10.1* |  | Manufacturing Agreement between Vystar Corporation and Revertex (Malaysia) Sdn. Bhd. effective April 1, 2008 (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  |                                                                                                                                                                                                                                                                     
|10.2  |  | Executive Employment Agreement between Vystar Corporation and William R. Doyle, dated November 11, 2008 (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)     





23







|10.3   |  | Management Agreement dated January 31, 2008 between Universal Capital Management, Inc. and Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                               
|------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.4   |  | Letter Agreement dated August 15, 2008 between Universal Capital Management, Inc. and Vystar Corporation  (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                   
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.5   |  | Addendum to Management Agreement dated February 29, 2008 between Universal Capital Management, Inc. and Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                  
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.6   |  | Warrant Purchase Agreement dated January 31, 2008 between Universal Capital Management, Inc. and Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                         
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.7   |  | Management Agreement dated April 30, 2008 between Universal Capital Management, Inc. and Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                 
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.8   |  | Warrant Purchase Agreement dated April 30, 2008 between Universal Capital Management, Inc. and Vystar Corporation (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                           
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.9   |  | Vystar Corporation 2004 Long-Term Compensation Plan, as amended (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                                                             
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.10  |  | First Amendment to Employment Agreement dated July 1, 2009, between Vystar Corporation and Sandra Parker (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                    
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.10* |  | Distributor Agreement among Vystar Corporation, Centrotrade Minerals & Metals, Inc. and Centrotrade Deutschland, GmbH dated January 6, 2009 (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                 
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.11  |  | Note agreement between Vystar Corporation and Climax Global Energy, Inc. dated August 15, 2008 (incorporated by reference to Vystar’s Registration Statement on Form S-1 originally filed on November 13, 2008, Registration Statement No. 333-155344)                                                                                              
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.12  |  | Form of Investor Note (incorporated by reference to Vystar’s Current Report on Form 8-K dated March 11, 2011 and filed on March 15, 2011)                                                                                                                                                                                                           
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.13  |  | Promissory Grid Note dated April 29, 2011, in a principal amount of $800,000 from Vystar Corporation to CMA Investments, LLC (incorporated by reference to Vystar’s Current Report on Form 8-K dated April 29, 2011 and filed on May 2, 2011)                                                                                                       
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.14  |  | First Amendment to Agreement dated September 9, 2011, between Vystar Corporation, CMA Investments, LLC and Italia-Eire, LP, a Georgia limited partnership (incorporated by reference to Vystar’s Annual Report on Form 10-K dated March 30, 2012, and filed on March 30, 2012)                                                                      
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.15  |  | Form of Securities Purchase Agreement dated May 4, 2012                                                                                                                                                                                                                                                                                             
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|10.16  |  | Second Amendment to Agreement dated November 2, 2012 between Vystar Corporation, CMA Investments, LLC and Italia-Eire, LP,
    a Georgia limited partnership.                                                                                                                                                                                       
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|31.1   |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                  
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|31.2   |  | Certification of Chief Financial Officer pursuant Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                     
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|32.1   |  | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as  adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                       
|       |  |                                                                                                                                                                                                                                                                                                                                                     
|101    |  | The following financial information from the Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2012, formatted in XBRL (Extensible Business Reporting Language) and furnished electronically herewith: (i) Balance Sheets; (ii) Statements of Income; (iii) Statements of Cash Flows; and (iv) Notes to Financial Statements.







Exhibit 101



IN ACCORDANCE WITH THE TEMPORARY HARDSHIP EXEMPTION PROVIDED
BY RULE 201 OF REGULATION S-T, THE DATE BY WHICH THE INTERACTIVE DATA FILE IS REQUIRED TO BE SUBMITTED HAS BEEN EXTENDED BY SIX
BUSINESS DAYS.









24









SIGNATURES



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



|                         | VYSTAR CORPORATION                                                                             
|------------------------ | -----------------------------------------------------------------------------------------------
|                         |                                                                                                
|Date:  November 14, 2012 | By:                                                                                            
|                         | William R. Doyle                                                                               
|                         | Chairman, President, Chief Executive Officer and
        Director (Principal Executive Officer)
|                         |                                                                                                
|Date: November 14, 2012  | By:                                                                                            
|                         | Monica A. Schreiber                                                                            
|                         | Acting Chief Financial Officer
        (Principal Financial and Accounting Officer)            





25