EX-99.3 5 ea027551101ex99-3_pmgc.htm UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET OF PMGC HOLDINGS INC. AS OF SEPTEMBER 30, 2025, UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS OF PMGC HOLDINGS INC

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On February 2, 2026, PMGC Holdings Inc., a Nevada corporation (the “Buyer” or the “Company”), completed the acquisition of 100% of the issued and outstanding shares (the “Shares”) of SVM Machining, Inc., a California Subchapter S corporation (the “Target” or “SVM”), pursuant to a Stock Purchase Agreement dated as of February 2, 2026 (the “Stock Purchase Agreement” or the “SPA”), by and among the Buyer, SVM, and Mark Serpa, constituting all of the stockholders of SVM (the “Seller”). The Buyer’s acquisition of SVM is referred to as the “Transaction,” and the Buyer and SVM are referred to collectively as the “Parties.”

 

Upon the closing of the Transaction (the “Closing”), the aggregate purchase price for the Shares (the “Purchase Price”) consisted of: (i) $2,250,000 in cash, of which $2,000,000 was payable to the Seller at Closing (the “Closing Purchase Price”) and $250,000 was retained by the Buyer as an indemnification holdback (the “Indemnification Holdback”); plus (ii) the Final Cash Balance, defined in the SPA as a fixed amount of $130,000 (without regard to the actual cash and cash equivalents of SVM at Closing); plus (iii) a post-closing adjustment based on the extent to which Estimated Closing Net Working Capital exceeds or is less than the Net Working Capital Target of $281,638 (each as defined in the SPA). In addition, Seller may be entitled to receive contingent earnout payments of up to $1,250,000 for the twelve-month period ending December 31, 2026, based on the Company achieving specified revenue thresholds during the earnout period, as described in the SPA.

 

Following the Closing, the Buyer intends to continue operating the business at SVM’s existing facility located at 6520 Central Avenue, Newark, California 94560, pursuant to a commercial lease arrangement contemplated by the SPA. In addition, the Parties contemplated a transition services arrangement pursuant to which the Seller would provide post-Closing transition support for a limited period, on the terms set forth in the SPA and related transaction documents.

 

The foregoing description of the SPA and the Transaction does not purport to be complete and is qualified in its entirety by reference to the full text of the SPA, which is filed as an exhibit to this Current Report on Form 8-K and incorporated herein by reference.

 

The following unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the Transaction and has been derived by applying pro forma adjustments to the historical consolidated financial statements and other financial information of the Buyer and the Target. The historical financial information has been adjusted in the unaudited pro forma condensed combined financial statements to give effect to pro forma adjustments that are (1) directly attributable to the Transaction, (2) factually supportable, and (3) with respect to the statements of operations, expected to have a continuing impact on the combined results of the Buyer.

 

The unaudited pro forma condensed combined balance sheet is based on the individual historical balance sheets of the Buyer and the Target as of September 30, 2025 and has been prepared to reflect the Transaction as if it occurred as of such date. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2024, the year ended December 31, 2023, and the nine months ended September 30, 2025 combine the historical results of operations of the Buyer and the Target, giving effect to the Transaction as if it occurred on January 1, 2023.

 

The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and are based on the estimates and assumptions set forth in the accompanying notes. They do not purport to indicate the results that would actually have been obtained had the Transaction been completed on the assumed dates or for the periods presented, nor do they purport to project the future operating results or financial position of the Buyer following the consummation of the Transaction.

 

The unaudited pro forma condensed combined financial statements should be read in conjunction with:

 

the accompanying notes to the unaudited pro forma condensed combined financial statements;

 

the historical unaudited interim financial statements of the Buyer as of and for the nine months ended September 30, 2025, and the related notes, included in the Buyer’s Quarterly Report on Form 10-Q filed with the SEC on November 14, 2025;

 

the historical audited financial statements of the Buyer as of and for the year ended December 31, 2024, and the related notes, included in the Buyer’s Annual Report on Form 10-K filed with the SEC on March 28, 2025;

 

the historical audited financial statements of the Buyer as of and for the year ended December 31, 2023, and the related notes, included in the Buyer’s Annual Report on Form 10-K filed with the SEC on March 29, 2024;

 

the historical reviewed, unaudited financial statements of the Target as of September 30, 2025, and the related notes, included as Exhibit 99.2 to this Current Report;

 

the historical audited financial statements of the Target as of and for the years ended December 31, 2024 and 2023, and the related notes, included as Exhibit 99.2 to this Current Report; and

 

the Acquisition Agreement filed as Exhibit 10.1 to this Current Report.

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF SEPTEMBER 30, 2025

 

   Buyer Historical   Target Historical   Acquisition Pro Forma Adjustments       Pro Forma Combined 
ASSETS                    
Current assets:                    
Bank  $7,700,562   $15,993   $(2,053,155)   1   $5,663,399 
Account Receivables, net   271,492    176,683    149,585    1    597,760 
Other receivables   97,940    -    -         97,940 
Prepaids and deposits   770,098    -    -         770,098 
Inventory   128,469    43,890    20,081    1    192,440 
Investment in securities- current   804,070    -    -         804,070 
Total current assets   9,772,631    236,566    (1,883,489)        8,125,707 
Fixed Assets, net   413,446    358,663    -         772,109 
Right-of-use-asset   1,243,742    -    -         1,243,742 
Intangibles, net   2,548,664    -    3,041,762    1    5,590,426 
Goodwill   959,535    -              959,535 
Total assets  $14,938,018   $595,229   $1,158,272        $16,691,519 
                          
LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY                         
Current liabilities:                         
Accounts payable and accrued liabilities  $553,879   $89,326   $(49,872)   1   $593,333 
Due to related parties - current   486,848    -    -         486,848 
Consideration Payable   315,865    -    -         315,865 
Loans – current   -    103,853    (103,853)   2    - 
Lease liability - short term   229,229    -    -         229,229 
Liabilities held for sale   681,818    -    -         681,818 
Other accrued liabilities   -    282    -         282 
Derivative liabilities   3,194,053    -    -         3,194,053 
Total current liabilities   5,461,692    193,461    (153,725)        5,501,428 
Lease liability - long term   985,671    -    -         985,671 
Contingent Earn-out Liability   -    -    637,405    1    637,405 
Due to related parties – non current   -    818,782    (818,782)   2    - 
Total liabilities   6,447,363    1,012,243    (181,377)        7,278,229 
Shareholders’ (deficit) equity:   -    -    -         - 
Series B preferred stock   637    -    -         637 
Common stock   74    -    -         74 
Retained earnings   -    (427,014)   427,014    3    - 
Additional paid-in capital   26,525,454    10,000    912,635    2    27,458,089 
Accumulated other comprehensive income   -753    -    -         (753)
Accumulated deficit   -18,034,757    -    -         (18,034,757)
Total stockholders’ (deficit) equity   8,490,655    (417,014)   1,339,649         9,413,290 
Total liabilities and stockholders’ equity  $14,938,018   $595,229   $1,158,272        $16,691,519 

 

The accompanying notes are an integral part of these financial statements

 

2

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2025

 

   Buyer Historical    Target Historical    Acquisition Pro Forma Adjustments    Pro Forma Combined 
Revenue  $285,948   $1,547,933   $-   $1,833,881 
Cost of Goods Sold   207,918    1,296,713    -    1,504,631 
Gross Profit   78,030    251,220    -    329,250 
Operating expenses:                    
Consulting fees   1,367,005    -    -    1,367,005 
Depreciation and amortization   36,389    20,705    -    57,094 
Entertainment   -    13,058    -    13,058 
Finance costs   -    8,314    (8,314)   - 
Foreign exchange gain   3,677    -    -    3,677 
General and administration   1,255,413    72,822    -    1,328,235 
Insurance   -    52,127    -    52,127 
IT and software   -    27,835    -    27,835 
Investor relations   161,157    -    -    161,157 
Marketing and promotion   182,407    45,795    -    228,202 
Professional fees   939,754    43,936    -    983,690 
Rental   -    42,364    -    42,364 
Repair and maintenance   312,579    8,092    -    320,671 
Research and development   114,108    -    -    114,108 
Salaries and wages   -    410,408    -    410,408 
Telephone and communication   -    9,766    -    9,766 
Travel and entertainment   119,684    3,936    -    123,620 
Utilities   -    20,653    -    20,653 
Vehicles   -    27,164    -    27,164 
Total operating expenses   4,492,173    806,975    (8,314)   5,290,834 
Loss from operations   (4,414,143)   (555,755)   8,314    (4,961,584)
Other income (expense):                    
Realized loss on investments   -    -    -    - 
Unrealized loss on investments   -    -    -    - 
Total other income (expense)   -    -    -    - 
Loss from continuing operations   (4,414,143)   (555,755)   8,314    (4,961,584)
Loss from discontinued operations   -    -    -    - 
Net loss   (4,414,143)   (555,755)   8,314    (4,961,584)
Other comprehensive income (loss)                    
Currency translation adjustment   -    -    -    - 
Total comprehensive loss  $(4,414,143)   (555,755)   8,314    (4,961,584)
Net loss per share - basic and diluted:                    
Continuing operations  $(35.195)            $(39.559)
Discontinued operations   -              - 
Weighted average of common shares outstanding - basic and diluted   125,421              125,421 

 

The accompanying notes are an integral part of these financial statements

 

3

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2025

 

   Buyer Historical   Target Historical   Acquisition Pro Forma Adjustments   Pro Forma Combined 
Revenue  $285,948   $487,599   $-   $773,547 
Cost of Goods Sold   207,918    539,082    -    747,000 
Gross Profit   78,030    (51,483)   -    26,547 
Operating expenses:                    
Consulting fees   621,103    -    -    621,103 
Depreciation and amortization   35,284    7,906    -    43,190 
Entertainment   -    3,559    -    3,559 
Finance costs   -    1,530    (1,530)   - 
Foreign exchange gain   4,174    -    -    4,174 
General and administration   726,543    42,136    -    768,679 
Insurance   -    17,579    -    17,579 
IT and software   -    8,642    -    8,642 
Investor relations   44,380    -    -    44,380 
Marketing and promotion   64,484    17,967    -    82,451 
Professional fees   389,111    2,828    -    391,939 
Rental        12,075    -    12,075 
Repair and maintenance   312,579    1,818    -    314,397 
Research and development   15,000    -    -    15,000 
Salaries and wages        142,562    -    142,562 
Telephone and communication        3,703    -    3,703 
Travel and entertainment   64,273    22    -    64,295 
Utilities        11,694    -    11,694 
Vehicles        5,922    -    5,922 
Total operating expenses   2,276,931    279,943    (1,530)   2,555,344 
Loss from operations   (2,198,901)   (331,426)   (1,530)   (2,528,797)
Other income (expense):                    
Realized loss on investments   -    -    -    - 
Unrealized loss on investments   -    -    -    - 
Total other income (expense)   -    -    -    - 
Loss from continuing operations   (2,198,901)   (331,426)   (1,530)   (2,528,797)
Loss from discontinued operations   -    -    -    (27,644)
Net loss   (2,198,901)   (331,426)   (1,530)   (2,528,797)
Other comprehensive income (loss)                    
Currency translation adjustment   -    -    -    - 
Total comprehensive loss  $(2,198,901)   (331,426)   (1,530)   (2,528,797)
Net loss per share - basic and diluted:                    
Continuing operations  $(17.532)            $(20.162)
Discontinued operations   -              - 
Weighted average of common shares outstanding - basic and diluted   125,421              125,421 

 

The accompanying notes are an integral part of these financial statements

 

4

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2024

 

   Buyer Historical   Target Historical   Acquisition Pro Forma Adjustments      Pro Forma Combined 
Sales  $-   $3,042,701   $-      $3,042,701 
Cost of Goods Sold   -    1,832.284    -       1,832.284 
Gross Profit   -    1,210,417    -       1,210,417 
Operating expenses:                       
Bonus   -    47,069    -       47,069 
Consulting fees   1,367,273    -    -       1,367,273 
Depreciation and amortization   546    30,191    -       30,737 
Entertainment   -    19,833    -       19,833 
Finance Costs        35,809    (35,809)  a   - 
Foreign exchange gain   5,846    -    -       5,846 
General and administrative   1,092,576    163,807    -       1,256,383 
Insurance   -    51,726    -       51,726 
IT and software   -    43,661    -       43,661 
Investor relations   208,326    -    -       208,326 
Lease   -    25,688    -       25,688 
Marketing   292,522    74,643    -       367,165 
Materials   -    62,794    -       62,794 
Professional fees   563,242    48,915    -       612,157 
Rental   -    64,221    -       64,221 
Repairs and maintenance   -    11,750    -       11,750 
Research and development   104,654    -    -       104,654 
Salaries and wages   -    644,129    -       644,129 
Telephone and communication   -    17,768    -       17,768 
Travel   28,581    5,568    -       34,149 
Utilities   -    27,854    -       27,854 
Vehicles   -    29,267    -       29,267 
Total operating expenses   3,663,566    1,404,693    (35,809)      5,032,450 
Income (loss) from operations   (3,663,566)   (194,276)   35,809       (3,822,033)
Other income (expense):                       
Change in fair value of derivative liabilities   369,158    -    -       369,158 
Interest income   12,891    -    -       12,891 
Interest expense   (735,197)   -    -       (735,197)
Total other income (expense)   (353,148)   -    -       (353,148)
Income (loss) from continuing operations   (4,016,714)   (194,276)   35,809       (4,175,181)
Loss from discontinued operations   (2,229,023)   -    -       (2,229,023)
Net loss   (6,245,737)   (194,276)   35,809       (6,404,204)
Other comprehensive income (loss)                       
Currency translation adjustment   (539)   -    -       (539)
Total comprehensive loss  $(6,246,276)  $(194,276)  $35,809      $(6,404,743)
Net loss per share - basic and diluted:                       
Continuing operations  $(50.473)               $(52.464)
Discontinued operations   (28.009)                (33.233)
Weighted average of common shares outstanding - basic and diluted   79,582                 79,582 

 

The accompanying notes are an integral part of these financial statements

 

5

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

 

   Buyer Historical   Target Historical   Acquisition Pro Forma Adjustments      Pro Forma Combined 
Sales  $-   $2,702,688   $-      $2,702,688 
Cost of Goods Sold   -    1,941,897    -       1,941,897 
Gross Profit   -    760,791    -       760,791 
Operating expenses:                       
Bonus   -    62,493    -       62,493 
Consulting fees   279,760    -    -       279,760 
Depreciation and amortization   554    39,818    -       40,372 
Entertainment   -    20,798    -       20,798 
Finance Costs   -    77,883    (77,883)  a   - 
Foreign exchange gain   6,130         -       6,130 
General and administrative   347,653    167,793    -       515,446 
Insurance   -    43,793    -       43,793 
IT and software   -    57,098    -       57,098 
Investor relations   91,009                 91,009 
Lease   -    14,551    -       14,551 
Marketing   256,450    70,800    -       327,250 
Materials   -    170,335    -       170,335 
Professional fees   132,600    162,267    -       294,867 
Rental   -    64,299    -       64,299 
Repairs and maintenance   -    22,510    -       22,510 
Research and development   7,410                 7,410 
Salaries and wages   -    876,122    -       876,122 
Telephone and communication   -    18,535    -       18,535 
Travel   19,385    8,591    -       27,976 
Utilities   -    30,267    -       30,267 
Vehicles   -    16,144    -       16,144 
Total operating expenses   1,140,951    1,924,097    (77,883)      2,987,165 
Income (loss) from operations   (1,140,951)   (1,163,306)   77,883       (2,226,374)
Other income (expense):                       
Listing expense   (450,079)   -    -       (450,079)
Change in fair value of derivative liabilities   (71,266)   -    -       (71,266)
Interest income   5,564    -    -       5,564 
ERC Refund   -    484,045            484,045 
Total other income (expense)   (515,781)   484,045    -       (31,736)
Income (loss) from continuing operations   (1,656,732)   (679,261)   77,883       (2,258,110)
Loss from discontinued operations   (2,644,778)   -    -       (2,644,778)
Net loss   (4,301,510)   (679,261)   77,883       (4,902,888)
Other comprehensive income (loss)                       
Currency translation adjustment   91    -    -       91 
Total comprehensive loss  $(4,301,419)  $(679,261)  $77,883       (4,902,797)
Net loss per share - basic and diluted:                       
Continuing operations  $(560.372)               $(294.178)
Discontinued operations   (344.552)                (344.552)
Weighted average of common shares outstanding - basic and diluted   7,676                 7,676 

 

The accompanying notes are an integral part of these financial statements

 

6

 

 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

Note 1 - Accounting for the Acquisition

 

The unaudited pro forma condensed combined financial statements give effect to the acquisition of SVM Machining, Inc. (the “Target” or “SVM”) by PMGC Holdings Inc. (the “Buyer” or the “Company”) under the acquisition method of accounting in accordance with FASB ASC 805, Business Combinations, with the Buyer treated as the accounting acquirer. Under the acquisition method, the total purchase consideration is allocated to the identifiable assets acquired and liabilities assumed based on their estimated fair values as of the Closing Date. The excess of the total purchase consideration over the estimated fair value of the net identifiable assets acquired, if any, is recorded as goodwill.

 

For purposes of estimating fair value, where applicable, of the assets acquired and liabilities assumed reflected in the unaudited pro forma condensed combined financial information, the Company has applied the guidance in ASC 820, Fair Value Measurement, which establishes a framework for measuring fair value. Fair value represents an exit price and is the 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.

 

As of the date of this Current Report on Form 8-K/A (this “Current Report”), the Company has not finalized the valuation work necessary to determine the final fair values of the assets acquired and liabilities assumed. Accordingly, the preliminary purchase price allocation included in these unaudited pro forma condensed combined financial statements is based on management’s preliminary estimates. The preliminary purchase price allocation is subject to adjustment as additional information becomes available and as additional analyses are completed during the measurement period (not to exceed one year from the Closing Date). There can be no assurance that the finalization of the valuation work will not result in material changes from the preliminary purchase price allocation.

 

As of the Closing Date, the total consideration for the Acquisition included the following:

 

Cash consideration at Closing  $2,130,000 
Working capital adjustment   69,148 
Earnout liability   637,405 
Total consideration  $2,836,553 

 

The Earnout represents contingent consideration and, in accordance with ASC 805, is required to be recognized at fair value as of the Closing Date as part of purchase consideration. The Company has not finalized its valuation of the Earnout as of the date of this Current Report, and any preliminary estimate of fair value reflected in the unaudited pro forma condensed combined financial information is subject to change. Subsequent changes in the fair value of the contingent consideration liability, if any, will be recognized in earnings in the period in which they arise.

 

The preliminary allocation of the purchase consideration to the estimated fair values of assets acquired and liabilities assumed is as follows:

 

Assets purchased:    
Cash  $130,000 
Receivables, net   326,268 
Inventory   63,971 
Intangibles and goodwill   2,355,768 
Total assets acquired   2,451,070 
Liabilities assumed     
Accounts payable and accrued liabilities   (39,454)
Total liabilities assumed   (39,454)
Total consideration  $2,836,553 

 

7

 

 

Note 2 - Basis of Presentation

 

The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X and has been derived from the historical financial statements of PMGC Holdings Inc. (the “Buyer”) and SVM Machining, Inc. (the “Target”). The pro forma adjustments have been identified and presented to provide relevant information necessary for an illustrative understanding of the Buyer upon consummation of the acquisition of the Target pursuant to the Stock Purchase Agreement (the “SPA”), in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

 

The assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes. The unaudited pro forma condensed combined financial information has been presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have been achieved had the acquisition occurred on the dates indicated. Further, the unaudited pro forma condensed combined financial information does not purport to project future operating results or financial position following the consummation of the acquisition. The pro forma adjustments represent management’s estimates based on information available as of the date of this unaudited pro forma condensed combined financial information and are subject to change as additional information becomes available and analyses are performed.

 

The Buyer and the Target had no historical relationship prior to the Transaction; accordingly, no adjustments were required to eliminate activities between the Buyer and the Target.

 

Note 3 - Reclassification Adjustments

 

The unaudited pro forma condensed combined balance sheet and condensed combined statements of operations have been adjusted to reflect certain reclassifications of the Target’s historical financial statements to conform to the Buyer’s financial statement presentation.

 

Note 4 - Pro Forma Adjustments

 

Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet

 

1.Reflects the cash consideration due at Closing net of adjustment for the estimated target working capital of $281,638.

 

2.Reflects the elimination of related party amounts on the balance sheet.

 

3.Reflects the elimination of SVM’s historical retained earnings. 

 

Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations

 

a.Reflects the removal of finance costs as all loans were paid off at/around the Acquisition and there is no remaining debt.

 

8