EXHIBIT 99.3

BUSINESS WARRIOR CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEETS

as of May 31, 2022

		Business Warrior								Pro Forma				Pro Forma
		Entities				FluidFi, Inc.				Adjustments				Combined
Assets
Current Assets:
Cash and cash equivalents		$	3,078,804			$	554,715			$	(2,000,000	)(3)		$	1,633,519
Accounts receivable, net			244,586				440,146				(20,000	)(1)			664,732
Prepaid expenses and other current assets			495,046				65,732				-				560,778
Total current assets			3,818,436				1,060,593				(2,020,000	)			2,859,029
Intangible assets, net			-				35,678				-				35,678
Property and equipment, net			334,634				56,686				-				391,320
Finance right of use asset, net			80,377				-				-				80,377
Due from related entities			-				12,000				-				12,000
Other Assets			12,000				45,551				-				57,551
Goodwill			2,194,110				-				4,589,770	(2)			6,783,880
Total assets		$	6,439,557			$	1,210,508			$	2,569,770			$	10,219,835
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable		$	407,863			$	171,131				(20,000	)(1)			558,994
Accrued expenses			165,375				-				-				165,375
Deferred revenue			1,174,242				5,280				-				1,179,522
Due to related parties			149,316				1,199,724				(1,199,724	)(3)			149,316
Current portion of finance lease liability			17,737				-				-				17,737
Intercompany payable			-				-				-				-
Current portion of notes payable			-				-				-				-
Total current liabilities			1,914,533				1,376,135				(1,219,724	)			2,070,944
Finance lease liability, long term			62,640				-				-				62,640
SBA loan			149,900				-				-				149,900
Total long term liabilities			212,540				-				-				212,540
Total liabilities			2,127,073				1,376,135				(1,219,724	)			2,283,484
Commitments and contingencies (Note 10)
Stockholders' Equity:
Preferred stock			26				-				50	(b)			76
Common stock			44,431				41				(41	)(a)			44,431
Additional paid in capital			9,614,705				485,721				-				10,100,426
Accumulated (Deficit)Equity			(5,346,678	)			(651,389	)			3,789,485				(2,208,582	)
Total stockholders' equity			4,312,484				(165,627	)			3,789,494				7,936,351
Total liabilities and stockholders' equity		$	6,439,557			$	1,210,508			$	2,569,770			$	10,219,835
See notes to unaudited pro forma consolidated financial statements

(1)	Outstanding balance due from Business Warrior
(2)	Calculation of goodwill - see footnote for additional information regarding the purchase price allocation., net of pro forma adjustments
(3)	Reduction in cash a result of the the purchase price allocation and a reduction in partner debt
(a)	Elimination of acquired common stock
(b)	50,000 preferred shares of FluidFi, Inc. were obtained by Business Warrior as part of the acquisition (par value $.001)

1

BUSINESS WARRIOR CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED INCOME STATEMENT

For the nine months ended May 31, 2022

		Business Warrior Entites				Helix House, LLC		(15)		FluidFi, Inc.				Pro Forma Adjustments				Pro Forma Combined
Sales		$	2,415,644			$	651,979			$	3,447,172			$	(345,893	)(4)		$	6,168,902
Cost of sales			274,573				361,446				1,311,061				(327,000	)(6)			1,620,080
Gross profit			2,141,071				290,533				2,136,111				(672,893	)			4,548,822
Operating expenses:
Advertising and promotion			701,204				4,035				4,953				-				710,192
Salaries and wages			2,128,587				22,620				484,200				(496,000	)(5)			2,139,407
General and administrative expenses			1,399,302				74,741				917,901				(512,216	)(7)			1,879,728
Income (Loss) from operations			(2,088,022	)			189,137				729,057				335,323				(180,505	)
Other (expense) income:
Interest income (expense)			(1,860	)			(4,265	)			(11,345	)			-				(13,205	)
Gain on extinguishment of debt			77,500				75,700				158,200				-				311,400
Other income (expense)			31,057				-				-				-				31,057
Total other income			106,697				71,435				146,855				-				329,252
Net (loss) profit before income taxes			(1,981,325	)			260,572				875,912				335,323				148,747
Provision for taxes			-				-				-				-				-
Net income (loss)		$	(1,981,325	)		$	260,572			$	875,912			$	335,323			$	148,747
Net income (loss) per share:
Basic and diluted		$	(0.005	)														$	0.000
Weighted average shares used in per share calculation
Basic and diluted			419,829,608																419,829,608
See notes to unaudited pro forma consolidated financial statements

(4)	Reduction in revenue associated with acquired entities.
(5)	Adjustment related to gaining operational efficiences from salaries associated with Management and overhead.
(6)	Reduction of the software development teams work who provide client support.
(7)	Elimination of bad debt expense along with expenses associated with duplicative roles, and software license fees
(8)	Provision for taxes would be reduced to zero with pro-forma entities in an income position.
(15)	Column represents Helix House activity from September 1, 2021 through March 17, 2022. The date of the Helix House acquisition was effective March 18, 2022.

2

BUSINESS WARRIOR CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED INCOME STATEMENT

For the year ended August 31, 2021

		Business Warrior				Helix House, LLC		(9)		FluidFi, Inc.				Pro Forma Adjustments				Pro Forma Combined
Sales		$	5,523,458			$	889,260			$	1,803,978			$	(42,720	)(10)		$	8,173,976
Cost of sales			84,519				490,545				598,880				(120,000	)(13)			1,053,944
Gross profit			5,438,939				398,715				1,205,098				77,280				7,120,032
Operating expenses:
Advertising and promotion			1,733,865				51,555				5,069				-				1,790,489
Salaries and wages			1,942,573				55,067				687,711				(480,000	)(11)			2,205,351
General and administrative expenses			984,056				213,518				570,657				(230,000	)(12)			1,538,231
Income (Loss) from operations			778,445				78,575				(58,339	)			787,280				1,585,961
Other (expense) income:
Interest income (expense)			(150,872	)			(9,782	)			(16,213	)			-				(176,867	)
Derivative Loss			(2,238,941	)			-				-				-				(2,238,941	)
Gain on extinguishment of debt			191,675				-				-				-				191,675
Settlement Costs			(620,375	)			-				-				-				(620,375	)
Other income (expense)			7,535				-				-				-				7,535
Total other income			(2,810,978	)			(9,782	)			(16,213	)			-				(2,836,973	)
Net (loss) profit before income taxes			(2,032,533	)			68,793				(74,552	)			787,280				(1,251,012	)
																			-
Provision for taxes			-				-				-				-				-
Net loss		$	(2,032,533	)		$	68,793			$	(74,552	)		$	787,280			$	(1,251,012	)
Net loss per share:
Basic and diluted		$	(0.006	)														$	(0.004	)
Weighted average shares used in per share calculation
Basic and diluted			353,158,502																353,158,502
See notes to unaudited pro forma consolidated financial statements

(9)	Acquired as of March 18, 2022.  This column represents activity from September 1, 2020 through August 31, 2021.
(10)	Reduction in revenue associated with acquired entities.
(11)	Adjustment related to gaining operational efficiences from salaries associated with Management and overhead.
(12)	Decrease associated with the advertising agency component brought in house to reduce advertising costs, coupled with eliminating duplicate technology, hosting, and service fees.
(13)	Reduction of the software development teams work who provide client support.

3

Consideration:
Cash		$	800,000
Cash paid towards existing partner debt			1,200,000
Preferred Stock			5,000,000
Total consideration		$	7,000,000

Cash		$	554,714
Accounts receivable			440,146
Other Assets			215,646
Goodwill			4,589,770
Total assets acquired			5,800,276
Acquired partner debt			1,199,724
Total liabilities			1,199,724
Total purchase consideration		$	7,000,000

4