Exhibit 99.3

Unaudited Pro Forma Condensed Consolidating Financial Statements

On September 28, 2007 Nexxus Lighting, Inc. (“Nexxus”) completed its acquisition of Advanced Lighting Systems, Inc. (“ALS”) through a wholly owned subsidiary of Nexxus. The following unaudited pro forma condensed consolidating financial statements have been prepared to give effect to the completed acquisition, which was accounted for as a purchase.

The unaudited pro forma condensed consolidating balance sheet as of June 30, 2007, and the unaudited pro forma condensed consolidating statements of operations for the six months ended June 30, 2007 and the year ended December 31, 2006, are presented herein. The unaudited pro forma condensed consolidating balance sheet was prepared using the historical balance sheets of Nexxus and ALS as of June 30, 2007. The unaudited pro forma condensed consolidating statements of operations were prepared using the historical statements of operations of Nexxus and ALS for the six months ended June 30, 2007 and for the year ended December 31, 2006.

The unaudited pro forma condensed consolidating balance sheet gives effect to the acquisition as if it had been completed on June 30, 2007, and consolidates the unaudited condensed balance sheets of Nexxus and ALS. The unaudited pro forma condensed consolidating statements of operations for the six months ended June 30, 2007 and for the year ended December 31, 2006 gives effect to the acquisition as if it had occurred on January 1, 2006.

The unaudited pro forma condensed consolidating financial statements presented are based on the assumptions and adjustments described in the accompanying notes. The unaudited pro forma condensed consolidating financial statements are presented for illustrative purposes and do not purport to represent what the financial position or results of operations actually would have been if the events described above occurred as of the dates indicated or what such financial position or results would be for any future periods. The unaudited pro forma condensed consolidating financial statements, and the accompanying notes, are based upon the respective historical financial statements of Nexxus and ALS, and should be read in conjunction with Nexxus’s historical financial statements and related notes, Nexxus’s “Management’s Discussion and Analysis of Financial Condition and Results of Operation” contained in Nexxus’s Annual Report on Form 10-KSB for the year ended December 31, 2006 and Form 10-QSB for the six months ended June 30, 2007, and ALS’s financial statements presented herein.


Nexxus Lighting, Inc.

Unaudited Pro Forma Condensed Consolidating Balance Sheet

 

     As of June 30, 2007       
     Historical
Nexxus
    Historical
ALS
    Pro Forma
Adjustments
   Pro Forma
Consolidated
 
ASSETS:            

Current Assets:

           

Cash & cash equivalents

   $ 2,548,426     $ 370,160     $ (911,000 )   A    $ 1,318,740  
         (688,846 )   A   

Restricted investments

     500,000       —              500,000  

Investments

     4,165,252       —              4,165,252  

Net accounts receivable

     1,383,071       118,736            1,501,807  

Inventories, net of reserve

     3,212,693       602,194            3,814,887  

Prepaid expenses

     309,164       54,000            363,164  

Other assets

     28,777       —              28,777  
                                   

Total current assets

     12,147,383       1,145,090       (1,599,846 )        11,715,960  
                                   

Property and equipment

     4,192,269       252,476       (179,981 )   B      4,264,763  

Accumulated depreciation and amortization

     (2,810,465 )     (179,981 )     179,981     B      (2,810,465 )
                                   

Net property and equipment

     1,381,804       72,494       —            1,454,297  
                                   

Patents and trademarks, net of accumulated amortization

     271,723       16,298            288,021  

Goodwill

       252,903       2,511,525     C      2,764,428  

Other intangible assets net of accumulated amortization

     78,713       14,846       (14,846 )   C      78,713  

Other assets

     84,714       —         —            84,714  
                                   
     13,964,337       1,501,631     $ 896,833        $ 16,362,801  
                                   
LIABILITIES AND STOCKHOLDERS’ EQUITY            

Current Liabilities:

           

Accounts payable

     1,767,644       176,582       —            1,944,226  

Accrued liabilities

     —         46,628       288,762     D      335,390  

Related party payable

     1,500       —              1,500  

Accrued compensation and benefits

     105,121       —              105,121  

Notes payable

     412,500       —              412,500  

Revolving line of credit

     1,246,558       198,500       (198,500 )   E      1,246,558  

Current portion of deferred rent

     53,832       —              53,832  

Current portion of notes payable

     —         400,046       (400,046 )   E      —    

Current portion of notes due to related party

     6,502       57,074       (57,074 )   E      6,502  

Current portion of capital lease obligations

     —         6,123       (6,123 )   E      —    

Customers Deposits

     19,227       469,492            488,719  
                                   

Total current liabilities

     3,612,884       1,354,445       (372,980 )        4,594,348  
                                   

Deferred rent, less current portion

     201,870       —              201,870  

Capital lease obligations, less current portion

     4,334       27,103       (27,103 )   E      4,334  
                                   

Total liabilities

     3,819,088       1,381,548       (400,083 )        4,800,552  
                                   

Stockholders’ Equity

           

Class A common stock

     6,714       —         260     F      6,974  

Common Stock

     —         30       (30 )   F      —    

Additional paid-in capital

     19,128,862       —         1,416,740     F      20,545,602  

Accumulated deficit

     (8,990,327 )     120,053       (120,053 )   F      (8,990,327 )
                                   

Total stockholders’ equity

     10,145,249       120,083       1,273,583          11,562,249  
                                   
   $ 13,964,337     $ 1,501,631     $ 896,833        $ 16,362,801  
                                   

See accompanying notes to the unaudited pro forma condensed consolidating financial statements.


Nexxus Lighting, Inc.

Unaudited Pro Forma Condensed Consolidating Statements of Income

 

     For the six months ended June 30, 2007  
    

Historical

Nexxus

    Historical
Advanced
    Pro Forma
Adjustments
   Pro Forma
Consolidated
 

Revenues

   $ 4,975,024     $ 1,100,081     $ —          $ 6,075,105  

Cost of sales

     3,594,395       494,545       —            4,088,940  
                                   

Gross Profit

     1,380,629       605,536       —            1,986,165  

Operating expenses:

           

Selling, general and administrative

     2,520,434       517,289       —            3,037,723  

Research and development

     210,618       29,093       —            239,711  
                                   

Total operating expenses

     2,731,052       546,382       —            3,277,434  
                                   

Operating Income (Loss)

     (1,350,423 )     59,154       —            (1,291,269 )

Non-Operating Income (Expense):

              0  

Interest income

     129,212       —         (28,094 )   G      101,118  

Interest expense

     (19,353 )     (35,611 )     35,611     G      (19,353 )

Other income (expense)

     17,002       654       —            17,656  
                                   

Total non-operating income (expense)

     126,861       (34,957 )     7,517          99,421  
                                   

Net Income (Loss)

   $ (1,223,562 )   $ 24,197     $ 7,517        $ (1,191,848 )
                                   

Net Loss Per Common Share:

           

Basic and diluted loss per share

   $ (0.18 )          $ (0.17 )
                       

Weighted average shares outstanding

           

Basic and diluted

     6,653,111         260,000     H      6,913,111  
                             

See accompanying notes to the unaudited pro forma condensed consolidating financial statements.


Nexxus Lighting, Inc.

Unaudited Pro Forma Condensed Consolidating Statements of Income

 

     For the Year Ended December 31, 2006  
     Historical
Nexxus
    Historical
Advanced
    Pro Forma
Adjustments
   Pro Forma
Consolidated
 

Revenues

   $ 11,001,011     $ 2,160,359     $ —          $ 13,161,370  

Cost of sales

     7,064,461       1,041,288            8,105,749  
                                   

Gross Profit

     3,936,550       1,119,071       —            5,055,621  

Operating expenses:

           

Selling, general and administrative

     6,040,523       986,960            7,027,483  

Research and development

     538,298       33,410            571,708  

Gain on disposal of fixed assets

     (593 )     (773 )          (1,366 )

Gain on termination of capital lease, net of Impairment

     (506,367 )     —              (506,367 )
                                   

Total operating expenses

     6,071,861       1,019,597       —            7,091,458  
                                   

Operating Income (Loss)

     (2,135,311 )     99,474       —            (2,035,837 )

Non-Operating Income (Expense):

              —    

Interest income

     38,488       —              38,488  

Loss on investments

     (3,482 )     —              (3,482 )

Interest expense

     (356,320 )     (63,134 )     (113,518 )   G      (469,837 )
         63,134     G   

Other income

     221,622       485            222,107  
                                   

Total non-operating expense

     (99,692 )     (62,649 )     (50,384 )        (212,724 )
                                   

Net Income (Loss)

   $ (2,235,003 )   $ 36,825     $ (50,384 )      $ (2,248,562 )
                                   

Net Loss Per Common Share:

           

Basic and diluted loss per share

   $ (0.80 )          $ (0.74 )
                       

Weighted average shares outstanding

           

Basic and diluted

     2,810,187         260,000     H      3,070,187  
                             

See accompanying notes to the unaudited pro forma condensed consolidating financial statements.


Nexxus Lighting, Inc.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

Note 1. Basis of Presentation

The unaudited pro forma condensed consolidating statements of income of Nexxus Lighting, Inc. (“Nexxus”) for the six months ended June 30, 2007 and the year ended December 31, 2006 give effect to the acquisition of Advanced Lighting Systems, Inc. (“ALS”) as if it had been completed on January 1, 2006. The unaudited pro forma condensed consolidating balance sheet as of June 30, 2007 gives effect to the acquisition of ALS as if it had occurred on June 30, 2007.

The unaudited pro forma condensed consolidating statements of income and unaudited pro forma condensed consolidated balance sheet were derived by adjusting Nexxus’s historical financial statements for the acquisition of ALS. The unaudited pro forma condensed consolidated balance sheet and unaudited pro forma condensed consolidated statements of income are provided for informational purposes only and should not be construed to be indicative of Nexxus’s financial position or results of operations had the transaction been consummated on the dates indicated and do not project Nexxus’s financial position or results of operations for any future period or date.

The unaudited pro forma condensed consolidating balance sheet and unaudited condensed consolidating statements of income and accompanying notes should be read in conjunction with Nexxus’s historical financial statements and related notes, Nexxus’s “Management’s Discussion and Analysis of Financial Condition and Results of Operation” contained in Nexxus’s Annual Report on Form 10-KSB for the year ended December 31, 2006 and Form 10-QSB for the six months ended June 30, 2007, and ALS’s financial statements presented herein.

Note 2. Preliminary Purchase Price

The unaudited pro forma condensed consolidating financial statements reflect a preliminary purchase price of $3,305,608 (including acquisition costs of $288,762, all of which are reflected as accrued liabilities). Of the total preliminary purchase price, $1,599,846 was assumed to be financed with borrowings as Nexxus’s available cash and short-term investment balances were not sufficient at January 1, 2006, plus 260,000 shares of common stock valued at $1,417,000 on the date of the acquisition. The purchase price is subject to change since stipulations in the purchase agreement, such as the working capital adjustment which is to be finalized during a 75 day period subsequent to the closing date, which has yet to be finalized. Note these amounts do not include any shares which could be made available to the seller of ALS through future earnouts as contemplated by the purchase agreement.

In the accompanying June 30, 2007 unaudited pro forma condensed consolidated balance sheet, the total purchase price is allocated to the tangible and identifiable intangible assets and the liabilities of ALS based on their estimated fair values as of the date of the acquisition in accordance with the purchase method of accounting.

The excess of the purchase price over the fair value of acquired assets and liabilities is allocated to goodwill as follows:

 

Cash

   $ 370,160  

Accounts receivable

     118,736  

Inventories

     602,194  

Other current assets

     54,000  

Property, plant and equipment

     72,494  

Goodwill

     2,511,525  

Patents

     16,298  

Other long-term assets

     252,903  

Accounts payable

     (176,582 )

Accrued expenses

     (46,628 )

Deposits

     (469,492 )
        

Total Purchase Price

     3,305,608  
        


Note 3. Pro Forma Adjustments

The pro forma adjustments made herein are based upon management’s preliminary estimates of the value of the tangible and intangible assets acquired. These estimates are subject to finalization.

A – Reduction in Cash and Investments due to Acquisition: Cash and Investments were reduced to reflect the cash paid to the previous owner and the amount of debt paid off at the closing of the transaction.

B – Record fair market value of Fixed Assets Acquired: Fixed assets were recorded at fair market value at the date of acquisition. These pro forma calculations assume net book value of fixed assets approximates fair market value.

C – Increase in other intangible assets due to Acquisition: Other intangible assets were increased to reflect the recording of Goodwill (purchase price amount over the value of the assets acquired). See Note 2. Also includes the write off of deferred financing fees incurred in connection with obtaining financing that was paid off as part of the Acquisition and a write off of a previous technology licensing agreement between ALS and Nexxus.

D – Increase in accrued liabilities: Accrued liabilities increased to reflect the transaction costs of the acquisition of ALS.

E – Decrease in various debt and capital lease accounts: The decrease in the debt and capital leases reflect payoff of all amounts borrowed at the time of the acquisition.

F – Change in Equity accounts due to Acquisition: Reflects the change in the equity accounts due to the acquisition of ALS and issuance of shares to the seller of ALS.

G – Reduction in Interest Income and Decrease in Interest Expense due to Acquisition:

For the Six Months ended June 30, 2007: Interest income has been reduced to reflect a $1,599,846 reduction of Nexxus’ cash and short term investments, which is the amount of cash paid in connection with the ALS acquisition. As more fully discussed in Nexxus Annual Report on Form 10-KSB for the year ended December 31, 2006 and Form 10-QSB for the six months ended June 30, 2007, Nexxus raised capital in December 2006 which was sufficient to repay any borrowings assumed in the pro forma calculations in the consolidating statement of income for the year ended December 31, 2006. Additionally, interest expense was decreased for 2006 to reflect the payoff of ALS’ loans by Nexxus at the date of the merger.

For the Year ended December 31, 2006: Interest expense has been increased to reflect borrowings of $1,599,846 which Nexxus would have been required to borrow as Nexxus did not have sufficient cash and short term investments at January 1, 2006. Interest expense was also decreased to reflect the payoff of ALS’ loans by Nexxus at January 1, 2006.

H – Change in the Weighted Average Shares Outstanding: The weighted average shares outstanding have been increased to reflect the 260,000 shares issued in connection with the ALS acquisition. This does not include any shares available to the seller of ALS through future earnouts included in the purchase agreement.