METROSPACES, INC. - FORM 8-K/A - EX-99.2 - PRO FORMA STATEMENT OF OPERATIONS (UNAUDITED)- MSPC AND ETELIX

Exhibit 99.2

Pro Forma Statement of Operations (Unaudited)- MSPC and Etelix

12 Months Ending December 31, 2016

	MSPC			Etelix			Consolidated

Revenue, net of discounts		267,044			4,067,807			4,334,851
Cost of revenue		162,824			3,484,471			3,647,295
Gross profit (loss)		104,221			583,336			687,557

Operating Expenses
General and administrative expenses		225,953			532,296			758,249
Loss on write-down of real property advances
Total operating expenses		225,953			532,296			758,249

Operating Income (Loss)		(121,732	)		51,040			(70,692	)

Other Income (expense)
Interest expense		(326,475	)		(12,334	)		(338,809	)
Gain (loss) on change in fair value of derivative		1,329,880						1,329,880
Gain (loss) on extinguishment of debt		97,377						97,377
Other Income					17,338
Federal Tax prior year					(4,686	)
Total other income (expense)		1,100,782			318			1,101,100

Net Income before taxes		979,050			51,358			1,030,408

Income tax benefit		—			4,686			4,686

Net Income (Loss)		979,050			56,044			1,035,094

Preferred stock dividend		—

Net Profit (Loss) attributable to common stockholder		979,050			56,044			1,035,094

Other comprehensive income (loss)
Foreign currency transaction adjustment		—						—

Comprehensive Income		979,050			56,044			1,035,094

Pro Forma Balance Sheet (Unaudited) - MSPC and Etelix

12 Months Ending December 31, 2017


	MSPC	Etelix	Consolidated
Current Assets
Cash and cash equivalents	29,023	17,885	46,908
Accounts receivable	1,033	2,909,771	2,910,804
Inventory	11,223		11,223
Prepaid and other current assets	82,897	750,044	832,941
Total Current Assets	124,176	3,677,700	3,801,876

Advance payment for real property	369,891		369,891
Investment in non-consolidated subsidiary	159,910		159,910
Property and equipment, net	4,456,832	352,332	4,809,164
Goodwill	—		0

TOTAL ASSETS	5,110,809	4,030,032	9,140,841

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities		2,727,348	2,727,348
Bank overdraft payable	1.00		1
Accounts payable	71,440	415,596	487,036
Accrued expenses	389,075		389,075
Accrued interest	400,787		400,787
Sales deposit	34,046		34,046
Long term debt related party	1.00		1
Notes payable - related parties	16,990		16,990
Current portion of convertible notes			0
payable, net of discount of $77,992 and			0
$12,365	90,032		90,032
Note payable	10,000		10,000
Derivative liability	10,574,802		10,574,802
Total Current Liabilities	11,587,174	3,142,944	14,730,118

Convertible notes payable, net discount of
$100,406 and $0	51,276		51,276
TOTAL LIABILITIES	11,638,450	3,142,944	14,781,394

Stockholders' Deficit
Preferred stock, $0.000001 par value,				0
8,000,000 shares authorized	1.00			1
Series B Preferred Stock, $0.000001 par				0
value, 2,000,000 shares authorized,				0
1,200,000 shares issued	1			1
Series C Preferred Stock, $0.000001 par				0
value, 100,000 shares authorized, 45,354				0
shares issued	0			0
Series D Preferred Stock, $0.000001 par				0
value, 400,000 shares authorized, 0 shares				0
issued	—			0
Common Stock, $0.000001 par value,			1,000	1,000
10,000,000,000 shares authorized				0
1,784,461,982 and 846,745 shares issued and				0
outstanding	1,785			1,785
Additional paid in capital	6,747,974		747,515	7,495,489
Accumulated other comprehensive loss	961,254		56,044	1,017,298
Accumulated earnings (deficit)	(14,238,658	)	82,529	(14,156,129	)
Total Stockholders' Deficit	(6,527,643	)	887,088	(5,640,555	)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT	5,110,809.00		4,030,032.00	9,140,841

Pro Forma Statement of Operations (Unaudited) - MSPC and Etelix

12 Months Ending December 31, 2017

	MSPC			Etelix			Consolidated

Revenue, net of discounts		331,624			7,802,340			8,133,964
Cost of revenue		202,191			6,990,026			7,192,217
Gross profit (loss)		129,433			812,314			941,747

Operating Expenses
General and administrative expenses		268,950			700,267			969,217
Loss on write-down of real property advances
Total operating expenses		268,950			700,267			969,217

Operating Income (Loss)		(139,517	)		112,047			(27,470	)

Other Income (expense)
Interest expense		(217,650	)		(281,702	)		(499,352	)
Gain (loss) on change in fair value of derivative								—
Gain (loss) on extinguishment of debt		26,377						26,377
Gain (loss) on income tax prior year					(11,193	)
Total other income (expense)		(191,273	)		(292,895	)		(484,168	)

Net Income before taxes		(330,790	)		(180,848	)		(511,638	)

Income tax benefit		—

Net Income (Loss)		(330,790	)		(180,848	)		(511,638	)

Preferred stock dividend					—

Net Profit (Loss) attributable to common stockholder		(330,790	)		(180,848	)		(511,638	)

Other comprehensive income (loss)					—
Foreign currency transaction adjustment		—						—

Comprehensive Income		(330,790	)		(180,848	)		(511,638	)

Pro Forma Balance Sheet (Unaudited) - MSPC and Etelix

9 Months Ending September 30, 2017

	MSPC		Etelix		Consolidated

ASSETS
Current Assets
Cash and cash equivalents		13,652		23,266		36,918
Accounts receivable		3,341		4,226,060		4,229,401
Due from related party		—				—
Customers				987,126		987,126
Marketable securities		—				—
Inventory		9,971				9,971
Prepaid and other current assets		179,955				179,955
Total Current Assets		206,919		5,236,452		5,443,371

Advance payment for real property
Investment in non-consolidated subsidiary		159,910				159,910
Property and equipment, net		4,380,940		305,631		4,686,571
Goodwill

TOTAL ASSETS		4,587,859		5,542,083		10,129,942

LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities				4,133,186
Bank overdraft payable		—		—		—
Accounts payable		61,251		212,958		274,209
Accrued expenses		626,144		170,905		797,049
Accrued interest		75,869				75,869
Deferred revenue and customer deposits		—				—
Due to related parties		—				—
Sales deposit		34,046				34,046
Long term debt related party		—				—
Notes payable		16,990		318,794		335,784
Current portion of convertible notes payable, net of discount of $189,377 and $77,992		155,184				155,184
Convertible notes payable related party, net of discount of $0 and $5,921		—				—
Note payable		10,000				10,000
Current portion of acquisition note, net of discount		—				—
Derivative liability		9,881,741				9,881,741
Total Current Liabilities		10,861,225		4,835,843		15,697,068

Due to related parties
Capital lease obligations
Acquisition note, net of discount
Convertible notes payable, net discount of $0 and $100,406
TOTAL LIABILITIES		10,861,225		4,835,843		15,697,068

Stockholders' Deficit
Preferred stock, $0.000001 par value, 8,000,000 shares authorized	—				—
Series B Preferred Stock, $0.000001 par value, 2,000,000 shares authorized, 1,200,000 shares issued	1				1
Series C Preferred Stock, $0.000001 par value, 100,000 shares authorized, 100,000 shares issued	0				0
Series D Preferred Stock, $0.000001 par value
Common Stock, $0.000001 par value,	2,263				2,263
Additional paid in capital	7,035,555		747,515		7,783,070
Stock subscription	—		1,000		1,000
Accumulated other comprehensive loss	(205,388	)			(205,388	)
Accumulated Retained earnings (deficit)	(13,105,798	)	(42,275	)	(13,148,073	)
Total Stockholders' Deficit	(6,273,367	)			(6,273,367	)
Net Income	(330,790	)	—		(330,790	)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT	4,587,859		5,542,083		10,129,942

METROSPACES, INC. - FORM 8-K/A - EX-99.2 - PRO FORMA STATEMENT OF OPERATIONS (UNAUDITED)- MSPC AND ETELIX - February 20, 2018