Exhibit 99.3
LINKHOME HOLDINGS INC. AND SUBSIDIARY
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2026
| Linkhome Holdings Inc. and Subsidiary | Constant Investments, Inc. | Pro Forma Adjustments | Note 3 | Pro Forma Consolidated | ||||||||||||||||
| Assets | ||||||||||||||||||||
| Current Assets | ||||||||||||||||||||
| Cash and cash equivalents | $ | 5,102,528 | $ | 756,803 | $ | - | $ | 5,859,331 | ||||||||||||
| Investments - trading securities | 258,946 | 2,024,423 | - | 2,283,369 | ||||||||||||||||
| Accounts receivable | 300 | 47,228 | - | 47,528 | ||||||||||||||||
| Advances to contractors | 64,291 | - | - | 64,291 | ||||||||||||||||
| Prepayments and other receivables | 274,267 | - | (198,000 | ) | 1 | 76,267 | ||||||||||||||
| Mortgage loans held for sale | - | 3,845,482 | - | 3,845,482 | ||||||||||||||||
| Total Current Assets | 5,700,332 | 6,673,936 | (198,000 | ) | 12,176,268 | |||||||||||||||
| Noncurrent Assets | ||||||||||||||||||||
| Property and equipment, net | 298,255 | 1,658 | - | 299,913 | ||||||||||||||||
| Operating lease right-of-use assets, net | 1,154,423 | 20,873 | - | 1,175,296 | ||||||||||||||||
| Intangible assets, net | 508,103 | - | - | 508,103 | ||||||||||||||||
| Deferred tax assets, net | 71,662 | - | - | 71,662 | ||||||||||||||||
| Investment under cost method | 50,000 | - | - | 50,000 | ||||||||||||||||
| Long-term prepaid expenses, net | 550,125 | - | - | 550,125 | ||||||||||||||||
| Security deposits | 33,254 | 1,663 | - | 34,917 | ||||||||||||||||
| Total Noncurrent Assets | 2,665,822 | 24,194 | - | 2,690,016 | ||||||||||||||||
| Total Assets | $ | 8,366,154 | $ | 6,698,130 | $ | (198,000 | ) | $ | 14,866,284 | |||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts payable | $ | 4,300 | $ | - | $ | - | $ | 4,300 | ||||||||||||
| Auto loan payable, current | 8,908 | - | - | 8,908 | ||||||||||||||||
| Operating lease liabilities, current | 113,687 | 16,870 | - | 130,557 | ||||||||||||||||
| Warehouse lines payable | - | 3,727,001 | - | 3,727,001 | ||||||||||||||||
| Other current liabilities | 434,345 | 275,388 | - | 709,733 | ||||||||||||||||
| Due to related parties | - | 20,000 | - | 20,000 | ||||||||||||||||
| Total Current Liabilities | 561,240 | 4,039,259 | - | 4,600,499 | ||||||||||||||||
| Noncurrent Liabilities | ||||||||||||||||||||
| Auto loan payable, noncurrent | 22,226 | - | - | 22,226 | ||||||||||||||||
| Operating lease liabilities, noncurrent | 208,427 | 4,391 | - | 212,818 | ||||||||||||||||
| Total Noncurrent Liabilities | 230,653 | 4,391 | - | 235,044 | ||||||||||||||||
| Total Liabilities | 791,893 | 4,043,650 | - | 4,835,543 | ||||||||||||||||
| Commitments and Contingencies | ||||||||||||||||||||
| Stockholders’ Equity | ||||||||||||||||||||
| Common stock | 16,530 | 1,000 | (1,000 | ) | 2 | 16,530 | ||||||||||||||
| Additional paid-in capital | 6,587,542 | 1,445,674 | (821,674 | ) | 1, 2 | 7,211,542 | ||||||||||||||
| Unrealized gain on equity securities | - | 482,185 | (482,185 | ) | 2 | - | ||||||||||||||
| Retained earnings | 970,189 | 725,621 | 1,106,859 | 2, 3 | 2,802,669 | |||||||||||||||
| Total Stockholders’ Equity | 7,574,261 | 2,654,480 | (198,000 | ) | 10,030,741 | |||||||||||||||
| Total Liabilities and Stockholders’ Equity | $ | 8,366,154 | $ | 6,698,130 | $ | (198,000 | ) | $ | 14,866,284 | |||||||||||
See accompanying notes to pro forma consolidated financial statements.
1
LINKHOME HOLDINGS INC. AND SUBSIDIARY
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2025
| Linkhome Holdings Inc. and Subsidiary | Constant Investments, Inc. | Pro Forma Adjustments | Note 3 | Pro Forma Consolidated | ||||||||||||||||
| Net Revenues | $ | 20,994,347 | $ | 3,597,753 | $ | - | $ | 24,592,100 | ||||||||||||
| Cost of Revenues | 20,221,330 | 2,298,671 | - | 22,520,001 | ||||||||||||||||
| Gross Profit | 773,017 | 1,299,082 | - | 2,072,099 | ||||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Selling expenses | 34,141 | 14,600 | - | 48,741 | ||||||||||||||||
| General and administrative expenses | 662,444 | 1,265,384 | 344,979 | 4 | 2,272,807 | |||||||||||||||
| Total Operating Expenses | 696,585 | 1,279,984 | 344,979 | 2,321,548 | ||||||||||||||||
| Operating Income (Loss) | 76,432 | 19,098 | (344,979 | ) | (249,449 | ) | ||||||||||||||
| Other Income (Expenses) | ||||||||||||||||||||
| Interest income | 19,995 | - | - | 19,995 | ||||||||||||||||
| Interest expense | (4,892 | ) | - | - | (4,892 | ) | ||||||||||||||
| Realized loss on trading securities | (2,651 | ) | - | - | (2,651 | ) | ||||||||||||||
| Other income, net | 37,323 | 60,378 | - | 97,701 | ||||||||||||||||
| Total Other Income, Net | 49,775 | 60,378 | - | 110,153 | ||||||||||||||||
| Income (Loss) before Income Taxes | 126,207 | 79,476 | (344,979 | ) | (139,296 | ) | ||||||||||||||
| Income Tax Expense (Benefit) | 51,333 | 14,700 | (96,538 | ) | 5 | (30,505 | ) | |||||||||||||
| Net Income (Loss) | $ | 74,874 | $ | 64,776 | $ | (248,441 | ) | $ | (108,791 | ) | ||||||||||
| Earnings (Loss) per Share – Basic and Diluted | $ | 0.00 | $ | - | $ | - | $ | (0.01 | ) | |||||||||||
| Weighted Average Number of Common Stock Outstanding – Basic and Diluted | 15,216,699 | - | 300,000 | 6 | 15,516,699 | |||||||||||||||
See accompanying notes to pro forma consolidated financial statements.
2
LINKHOME HOLDINGS INC. AND SUBSIDIARY
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2026
| Linkhome Holdings Inc. and Subsidiary | Constant Investments, Inc. | Pro Forma Adjustments | Note 3 | Pro Forma Consolidated | ||||||||||||||||
| Net Revenues | $ | 10,319,247 | $ | 1,357,016 | $ | - | $ | 11,676,263 | ||||||||||||
| Cost of Revenues | 9,974,500 | 1,056,863 | - | 11,031,363 | ||||||||||||||||
| Gross Profit | 344,747 | 300,153 | - | 644,900 | ||||||||||||||||
| Operating Expenses | ||||||||||||||||||||
| Selling expenses | 24,153 | 4,800 | - | 28,953 | ||||||||||||||||
| General and administrative expenses | 732,201 | 579,205 | 158,377 | 4 | 1,469,783 | |||||||||||||||
| Total Operating Expenses | 756,354 | 584,005 | 158,377 | 1,498,736 | ||||||||||||||||
| Operating Loss | (411,607 | ) | (283,852 | ) | (158,377 | ) | (853,836 | ) | ||||||||||||
| Other Income (Expenses) | ||||||||||||||||||||
| Interest income | 35,436 | - | - | 35,436 | ||||||||||||||||
| Interest expense | (1,062 | ) | - | - | (1,062 | ) | ||||||||||||||
| Realized gain on trading securities | 20,005 | - | - | 20,005 | ||||||||||||||||
| Unrealized loss on trading securities | (19,111 | ) | - | - | (19,111 | ) | ||||||||||||||
| Other income, net | 45,714 | 10,749 | - | 56,463 | ||||||||||||||||
| Total Other Income, Net | 80,982 | 10,749 | - | 91,731 | ||||||||||||||||
| Loss before Income Taxes | (330,625 | ) | (273,103 | ) | (158,377 | ) | (762,105 | ) | ||||||||||||
| Income Tax (Benefit) Expense | (67,450 | ) | 800 | (44,320 | ) | 5 | (110,970 | ) | ||||||||||||
| Net Loss | $ | (263,175 | ) | $ | (273,903 | ) | $ | (114,057 | ) | $ | (651,135 | ) | ||||||||
| Loss per Share – Basic and Diluted | $ | (0.02 | ) | $ | - | $ | - | $ | (0.04 | ) | ||||||||||
| Weighted Average Number of Common Stock Outstanding – Basic and Diluted | 16,231,657 | - | 298,343 | 6 | 16,530,000 | |||||||||||||||
See accompanying notes to pro forma consolidated financial statements.
3
LINKHOME HOLDINGS INC. AND SUBSIDIARY
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – INTRODUCTION
On July 1, 2026, Linkhome Holdings Inc. (“Linkhome” or the “Company”) completed the acquisition of all of the issued and outstanding shares of Constant Investments, Inc., doing business as Mortgage One Group (“Constant”), pursuant to a Stock Purchase Agreement dated May 8, 2026, as amended on May 12, 2026 (the “Acquisition”). As a result of the Acquisition, Constant became a wholly owned subsidiary of Linkhome.
The consideration for the Acquisition included 300,000 shares of Linkhome common stock and a contingent cash earnout of up to $750,000 based on the post-closing performance of Constant’s mortgage origination business over a two-year period. In connection with the Acquisition, Linkhome also entered into consulting agreements with the former shareholders of Constant providing for aggregate consulting compensation of $250,000 over the two-year post-closing period. The consulting compensation is separate from the purchase consideration.
NOTE 2 - BASIS OF PRESENTATION
The accompanying unaudited pro forma consolidated financial statements have been prepared in accordance with Article 11 of Regulation S-X and give effect to the Acquisition using the acquisition method of accounting under Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”), with Linkhome as the accounting acquirer.
The unaudited pro forma consolidated balance sheet as of June 30, 2026 gives effect to the Acquisition as if it had occurred on June 30, 2026. The unaudited pro forma consolidated statements of operations for the year ended December 31, 2025 and the six months ended June 30, 2026 give effect to the Acquisition as if it had occurred on January 1, 2025.
The pro forma adjustments are preliminary and are based on information currently available and assumptions that management believes are reasonable. The preliminary purchase price allocation is based on currently available information, including the historical carrying amounts of Constant’s assets and liabilities, which have been used as preliminary estimates of their acquisition-date fair values. The Company has not completed the valuation of the assets acquired and liabilities assumed, including potential identifiable intangible assets and related income tax effects. Accordingly, the final purchase price allocation may differ materially from the amounts reflected in the unaudited pro forma consolidated financial statements. Certain historical financial statement line items of Constant have been reclassified to conform to Linkhome’s presentation.
The unaudited pro forma consolidated financial statements are presented for informational purposes only and are not necessarily indicative of the financial position or results of operations that would have been realized had the Acquisition occurred on the dates indicated, nor are they necessarily indicative of the future financial position or results of operations of the combined company.
4
NOTE 3 – PRO FORMA ADJUSTMENTS
The following adjustments were made in the preparation of the unaudited pro forma consolidated financial statements:
| (1) | Represents the elimination of prepaid acquisition consideration previously recorded by Linkhome and the adjustment of the 300,000 shares of Linkhome common stock issued in connection with the Acquisition to reflect their preliminary acquisition-date fair value based on the quoted market price of Linkhome’s common stock on July 1, 2026. |
| (2) | Represents the elimination of Constant’s historical stockholders’ equity in connection with the Acquisition. |
| (3) | Represents the preliminary bargain purchase gain arising from the excess of the preliminary fair value of net identifiable assets acquired over the preliminary fair value of consideration transferred. The preliminary bargain purchase gain is reflected in retained earnings in the unaudited pro forma consolidated balance sheet and is subject to change upon completion of the purchase price allocation. For purposes of the preliminary pro forma presentation, the contingent earnout has been treated as post-combination compensation and has not been included in consideration transferred. |
| (4) | Represents additional general and administrative expenses related to the consulting agreements and contingent earnout arrangement entered into in connection with the Acquisition. The contingent earnout adjustment is based on the contractual earnout rate applied to historical funded loan volume. |
| (5) | Represents the estimated income tax effects of adjustment (4), calculated using an estimated blended U.S. federal and California statutory income tax rate of approximately 28.0%. |
| (6) | Represents the effect of the 300,000 shares of Linkhome common stock issued in connection with the Acquisition on pro forma weighted-average common shares outstanding and earnings per share. |
5