Beyond Commerce (BYOC) 8-K/A Financial Statements and Exhibits

Exhibit 99.3

Beyond Commerce Inc.

Unaudited Pro Forma Condensed Consolidating Financial Information

The unaudited pro forma condensed consolidating financial information included herein has been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission.

Pro forma adjustments are limited to the effects or events that are directly attributable to the transaction, factually supportable and for the statement of operations expect to have a continuing impact on the registrant.  

The following unaudited pro forma condensed consolidating balance sheets are based on the historical audited balance sheets of Beyond Commerce, Inc (“BYOC”) and the audited PathUX, LLC. (“PathUX”) as of December 31, 2018 and the interim financial statements as of March 31, 2019.  The following unaudited pro forma condensed consolidating statements of operations are based on the historical statements of operations of BYOC and the audited PathUX for the year ended December 31, 2018 and three months ended March 31, 2019.

The Company closed this transaction on June 4, 2019 with PathUX, On this date Robert Bisson, received 31,500,000 shares of Beyond Commerce’s restricted common stock, Christian Schine received 31,500,000 shares of Beyond Commerce’s restricted common stock, and Ryan Rich, received 7,000,000 shares of Beyond Commerce’s restricted common stock. The effective date of this business combination between Beyond Commerce and PathUX LLC, is May 31, 2019, when Beyond Commerce received 100% of PathUX membership interest, assets consisting of the company’s website, customer lists, current customer base, and customer’s in the company’s pipeline and proprietary software.

On May 31, 2019 the three members Robert Bisson, Christian Schine, and Ryan Rich of PathUX, LLC, received and aggregate of 70,000,000 shares of Beyond Commerce’s restricted common stock valued $427,000. The $427,000 is reflected as deposit on the acquisition of PathUX to be held in escrow pending the following alternatives:

i.Ninety (90) days after closing, Beyond Commerce, Inc. at the discretion of the former PathUX LLC members shall owe $1,000,000 to the three former members. The payment due date may be extended at the discretion of the Company for an additional ninety (90) days, for a total of one hundred eighty (180) days, through incremental cash payment aggregating $300,000 of additional monetary compensation. 

ii.Company will also during this time period, and once again at the discretion of the former members, issue a $2,000,000 convertible promissory note, which carries a two year quarterly amortizing payment requirement of $317,068.45 starting on December 30, 2019, and an 8.0% interest rate, this note is fully amortized on June 30, 2021. 

The BYOC unaudited pro forma condensed consolidating statement of operations for the year ended December 31, 2018 gives effect to the acquisition of PathUX assets as if it had occurred on January 1, 2018.  The unaudited pro forma condensed consolidating balance sheets give effect to the acquisition of PathUX assets as if it had occurred on January 1, 2018.

The following unaudited pro forma condensed consolidating balance sheets as of December 31, 2018 and March 31, 2019 and unaudited pro forma condensed statement of operations for the year ended December 31, 2018 and for the three month period March 31, 2019 are presented for illustrative purposes only and are not necessarily indicative of the financial position or operating results that would have been achieved, nor are they necessarily indicative of the future operating results.

BEYOND COMMERCE, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
December 31, 2018
	Beyond Commerce Inc.		PathUX LLC			Proforma Adjustments		Proforma Balance
ASSETS		(Audited )	(Audited )
Current assets:
Cash & cash equivalents	$	79,890	$	67,787		$		$	147,677
Accounts receivable, net		-		5,492			-		5,492
Total current assets		79,890		73,279			0		153,169
Proprietary software, net		-		749,950	3)		313,491		1,063,441
Intangible assets					2)		3,000,000		2,155,006
Deposit for investment in acquisitions Service 800 & PathUX		572,000		-	1)		427,000		999,000
	$	651,890	$	823,229		$	2,895,497	$	4,370,616
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities:
Accounts payable	$	79,833	$	132,783		$	-	$	212,616
Short-term contingent acquisition liability		-		-	2)		1,000,000		1,000,000
Other current liabilities		639,712		-	3)		158,943		1,078,655
Accrued payroll & related items		1,924,395		-			-		1,924,395
Derivative liability		2,480,543		-					2,480,543
Accrued payroll taxes		1,077,163		-			-		1,077,163
Short-term borrowings - net of discount		81,136		-			-		81,136
Pursglove judgment interest		2,363,192							2,363,192
Pursglove judgment payable		5,758,322		-			-		5,758,322
Total current liabilities		14,404,294		132,783			1,438,943		15,976,020
Long-term contingent acquisition liability		-		-	2)		2,000,000		2,000,000
Long- term borrowings, net of discount		143,478		-					143,478
Total liabilities		14,547,772		132,783			3,438,943		18,119,498
Commitments and Contingencies
Mezzanine Equity:
Preferred stock, $0.001 par value of 250,000,000 shares authorized and 220,000,000 and 250,000,000 shares issued and outstanding as of September 30, 2018 and December 31,2017, respectively		250,000		-			-		250,000
Shareholders Deficit:
Common stock, $0.001 par value, 1,900,000,000 shares authorized as of December 31, 2018 and 1,017,450,000 and 1,000,000,000 issued and outstanding as of December 31, 2018 and at December 31, 2017, respectively.		1,017,450			1)		70,000		1,087,450
Members' equity				690,446	3)		(690,446)		-
Additional paid in capital		27,599,349		-	1)		357,000		27,956,349
Accumulated deficit		(42,762,681)		-	4)		(280,000)		(43,042,681)
Total stockholders' deficit		(13,895,882)		690,446			(543,446)		(13,748,882)
Total liabilities and stockholders' deficit	$	651,890	$	823,229		$	2,895,497	$	4,370,616
See notes to pro forma statements.

BEYOND COMMERCE, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the year ended December 31, 2018
		Beyond Commerce Inc.			PathUX  LLC			Proforma Adjustments			Proforma Balance
			(Audited )		(Audited )
Revenues	$	-		$	1,611,265		$	-		$	1,611,265
Operating expenses
Cost of goods sold			-			1,142,468			-			1,142,468
Selling, general and administrative			226,882			30,475			-			257,357
Payroll expense			360,000			-			-			360,000
Depreciation			-			133,915			-			133,915
Professional Fees			1,173,929			56,825			-			1,230,754
Total operating expenses			1,760,810			1,363,683			-			3,124,493
Income (loss) from operations			(1,760,810)			247,582			-			(1,513,228)
Non-operating income (expense)
Interest expense			(904,530)			(8,747)	4)		(280,000)			(1,193,277)
Amortization of debt discount			(174,614)			-			-			(174,614)
Other income (expense)			-			(24,611)			-			(24,611)
Derivative related expenses			(1,109,769)			-			-			(1,109,769)
Change in derivative liability			(346,516)			-			-			(346,516)
Total non-operating income (expense)			(2,535,429)			(33,358)			(280,000)			(2,848,787)
Provision for income tax			-			-			-			-
Net income (loss)		$	(4,296,239)	$		214,224	$		(280,000)		$	(4,362,015)
Net income (loss) per common share-basic and diluted		$	(0.00)								$	(0.00)
Weighted average shares of capital outstanding – basic			1,008,065,890				1)		70,000,000			1,078,065,890
Weighted average shares of capital outstanding – diluted			1,008,065,890				1)		70,000,000			1,078,065,890
									.
See notes to pro forma statements.

BEYOND COMMERCE, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
March 31, 2019
	Beyond Commerce Inc.		PathUX LLC			Proforma Adjustments		Proforma Balance
ASSETS		(Unaudited )	(Unaudited )
Current assets:
Cash & cash equivalents	$	113,678	$	31,936		$		$	145,614
Accounts receivable, net		449,867		-			-		449,867
Other current assets		83,423		-			-		83,423
Total current assets		646,968		31,936			0		678,904
Property, equipment and propriety software, net		1,049,014		743,923	3)		319,518		2,112,455
Intangible assets		4,119,276			2)		3,000,000		6,329,832
Deposit for investment in acquisitions Service 800 & PathUX		-		-	1)		427,000		427,000
	$	5,815,258	$	775,859		$	2,957,074	$	9,548,191
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current liabilities:
Accounts payable	$	238,292	$	146,990		$	-	$	385,282
Short-term contingent acquisition liability		-		-	2)		1,000,000		1,000,000
Other current liabilities		775,453		-	3)		158,943		1,284,396
Accrued payroll & related items		2,306,298		-			-		2,306,298
Derivative liability		1,981,676		-					1,981,676
Accrued payroll taxes		1,077,163		-			-		1,077,163
Short-term borrowings - net of discount		915,443		-			-		915,443
Pursglove judgment interest		2,442,762							2,442,762
Pursglove judgment payable		5,758,322		-			-		5,758,322
Total current liabilities		15,495,408		146,990			1,508,943		17,151,341
Long-term contingent acquisition liability		-		-	2)		2,000,000		2,000,000
Long- term borrowings, net of discount		2,243,945		-					2,243,945
Total liabilities		17,739,353		146,990			3,508,943		21,395,286
Commitments and Contingencies
Mezzanine Equity:
Preferred stock, $0.001 par value of 250,000,000 shares authorized and 220,000,000 and 250,000,000 shares issued and outstanding as of September 30, 2018 and December 31,2017, respectively		250,000		-			-		250,000
Shareholders Deficit:
Common stock, $0.001 par value, 1,900,000,000 shares authorized as of March 31, 2019 and 1,085,429,876 and 1,017,450,000 issued and outstanding as of March 31, 2019 and at December 31, 2018, respectively.		1,085,430			1)		70,000		1,155,430
Members' equity				628,869	3)		(628,869)		-
Additional paid in capital		33,257,157		-	1)		357,000		33,614,157
Accumulated deficit		(46,516,682)		-	4)		(350,000)		(46,866,682)
Total stockholders' deficit		(11,924,095)		628,869			(551,869)		(11,847,095)
Total liabilities and stockholders' deficit	$	5,815,258	$	775,859		$	2,957,074	$	9,548,191
See notes to pro forma statements.

BEYOND COMMERCE, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the three month period ended March 31, 2019
		Beyond Commerce Inc.			PathUX  LLC			Proforma Adjustments			Proforma Balance
			(Unudited )		(Unudited )
Revenues	$	463,914		$	234,761		$	-		$	698,675
Operating expenses
Cost of goods sold			112,054			152,411			-			264,465
Selling, general and administrative			121,043			3,241			-			124,284
Payroll expense			276,721			-			-			276,721
Depreciation			53,591			55,203			-			108,794
Professional Fees			129,291			13,682			-			142,973
Total operating expenses			692,700			224,537			-			917,237
Income (loss) from operations			(228,786)			10,224			-			(218,562)
Non-operating income (expense)
Interest expense			(215,411)			(10,830)	4)		(70,000)			(296,241)
Amortization of debt discount			(569,457)			-			-			(569,457)
Other income (expense)			-			(10,419)			-			(10,419)
Derivative related expenses			(1,121,999)			-			-			(1,121,999)
Change in derivative liability			(1,618,349)			-			-			(1,618,349)
Total non-operating income (expense)			(3,525,216)			(21,249)			(70,000)			(3,616,465)
Provision for income tax			-			-			-			-
Net income (loss)		$	(3,754,002)	$		(11,025)	$		(70,000)		$	(3,835,027)
Net income (loss) per common share-basic and diluted		$	(0.00)								$	(0.00)
Weighted average shares of capital outstanding – basic			1,043,248,193				1)		70,000,000			1,113,248,193
Weighted average shares of capital outstanding – diluted			1,043,248,193				1)		70,000,000			1,113,248,193
									.
See notes to pro forma statements.

Beyond Commerce, Inc.
Pro Forma Legend
1)	To record the securities purchase agreement with the PathUX LLC entered into on May 31, 2019,which includes
	the initial stock issuances of 70,000,000 shares of stock.
2)	To record the PAthUX LLC transaction reflecting the $2,000,000 Seller Note at 8% interest $1,000,000 in cash
	and the related acquisition liability contingency. This transaction potentially may occur at the discretion of the selling
	Members'.
3)	To reflect the purchase accounting treatment of the fair market value of the acquired assets.
	Upon a full analysis of the sundry assets and liabilities being acquired this number will be subject to change.
4)	To reflect interest effect of the contingent acquisition liability from the issuance of the PathUX LLC related debt.