Exhibit 99.3

Meta Financial Group Inc., and Subsidiaries

Pro Forma Condensed Combined Financial Statements (Unaudited)

As previously announced, on September 8, 2015, Meta Financial Group, Inc. ("MFG”, “Meta”, or the “Company”) completed the acquisition of certain assets and liabilities of Fort Knox Financial Services Corporation and its subsidiary, Tax Product Services LLC (together “Fort Knox”).

The following unaudited pro forma condensed combined financial statements (the "Statements") are based on Meta’s historical financial statements and Fort Knox’s historical financial statements after giving effect to Meta’s purchase of Fort Knox (the “Acquisition”) using the purchase method of accounting.

The Statements are presented for illustrative purposes only and, therefore, are not necessarily indicative of the operating results that might have been achieved had the transaction occurred as of an earlier date, nor are they necessarily indicative of the operating results that may be achieved in the future.

The Statements, including the notes thereto, should be read in conjunction with:

• Meta’s Annual Report on Form 10-K for the year ended September 30, 2014 and Quarterly Report on Form 10-Q for the nine months ended June 30, 2015.

• Fort Knox’s audited historical consolidated financial statements for the years ended December 31, 2014 and unaudited historical consolidated financial statements as of June 30, 2015 and for the six months ended June 30, 2015, included as Exhibit 99.1 and Exhibit 99.2, respectively, to this Current Report on Form 8-K/A.

META FINANCIAL GROUP, INC. AND SUBSIDIARIES ("MFG")

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Share and Per Share Data)

	Historical					Pro Forma
	Year ended September 30, 2014		Year ended December 31, 2014

	MFG		Fort Knox			Adjustments			Combined

Interest and dividend income:
Loans receivable, including fees	$	19,674	$	-		$	13		$	19,686
Mortgage-backed securities		15,343		-			-			15,343
Other investments		13,643		-			-			13,643
		48,660		-			13			48,673

Interest expense		2,398		18			-			2,416

Net interest income		46,262		(18	)		13			46,257

Provision for loan losses		1,150		-			87	(6)		1,237

Net interest income after provision for loan losses		45,112		(18	)		(74	)		45,020
Non-interest income:
Card fees		48,738		-			-			48,738
Tax Product Fee Income		-		23,159			(13	)(6)		23,146
Other income (loss)		3,000		-			-			3,000
Total non-interest income		51,738		23,159			(13	)		74,884

Non-interest expense:
Compensation and benefits		38,155		5,009			-			43,164
Card processing expense		15,487		-			-			15,487
Occupancy and equipment expense		8,979		-			199			9,178
Legal and consulting expense		4,145		-			127	(6)		4,272
Tax product expense		-		9,878			-			9,878
Other expense		11,465		1,618			3,774	(7)		16,857
Total non-interest expense		78,231		16,505			4,101			98,836

Income before income tax expense		18,619		6,636			(4,188	)		21,068

Income tax expense		2,906		-			887			3,793

Net income	$	15,713	$	6,636		$	(5,074	)	$	17,275

Earnings per common share:
Basic	$	2.57	$	-		$	-		$	2.39
Diluted	$	2.53	$	-		$	-		$	2.36

META FINANCIAL GROUP, INC. AND SUBSIDIARIES ("MFG")

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

June 30, 2015

(Dollars in Thousands)

	Historical					Pro Forma
ASSETS	MFG			Fort Knox		Adjustments			Combined

Cash and cash equivalents	$	20,405		$	11,655	$	(9,276	)(1)	$	22,784
Investment securities available-for-sale		562,810			-		-			562,810
Mortgage-backed securities available-for-sale		596,976			-		-			596,976
Investment securities held to maturity		262,578			-		-			262,578
Mortgage-backed securities held to maturity		69,057			-		-			69,057
Loans receivable - net of allowance for loan losses of		651,530			-		-			651,530
Goodwill		-			-		25,274	(3)		25,274
Other assets		146,627			632		21,836	(3)		169,095

Total assets	$	2,309,983		$	12,288	$	37,834		$	2,360,104

LIABILITIES AND STOCKHOLDERS’ EQUITY

LIABILITIES
Non-interest-bearing checking	$	1,321,213		$	-	$	-		$	1,321,213
Interest-bearing checking		37,832			-		-			37,832
Savings deposits		36,481			-		-			36,481
Money market deposits		38,718			-		-			38,718
Time certificates of deposit		78,963			-		-			78,963
Total deposits		1,513,207			-		-			1,513,207
Federal funds purchased		526,000			-		-			526,000
Accrued expenses and other liabilities		61,506			2,012		2,263	(4)		65,780
Total liabilities		2,100,713			2,012		2,263			2,104,987

STOCKHOLDERS’ EQUITY
Common stock		70			1		10	(5)(2)		81
Additional paid-in capital		120,273			-		50,353	(5)(2)		170,626
Retained earnings		94,625			10,275		(14,792	)(5)		90,108
Accumulated other comprehensive income (loss)		(5,388	)		-		-			(5,388	)
Treasury stock		(310	)		-		-			(310	)
Total stockholders’ equity		209,270			10,276		35,571			255,117

Total liabilities and stockholders’ equity	$	2,309,983		$	12,288	$	37,834		$	2,360,104

See Notes to Condensed Consolidated Financial Statements.

META FINANCIAL GROUP, INC. AND SUBSIDIARIES ("MFG")

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Share and Per Share Data)

	Nine Months Ended June 30, 2015
	Historical					Pro Forma

	MFG		Fort Knox			Adjustments			Combined

Interest and dividend income:
Loans receivable, including fees	$	21,561	$	-		$	-		$	21,561
Mortgage-backed securities		10,798		-			-			10,798
Other investments		12,885		-			-			12,885
		45,244		-			-			45,244

Interest expense		1,727		4			-			1,731

Net interest income		43,517		(4	)		-			43,513

Provision (recovery) for loan losses		1,341		-			-			1,341

Net interest income after provision for loan losses		42,176		(4	)		-			42,172

Non-interest income:
Card fees		40,607		-			-			40,607
Tax Product Fee Income		-		22,883			(97	)(6)		22,786
Other income (loss)		2,461		-			97			2,558
Total non-interest income		43,068		22,883			-			65,951

Non-interest expense:
Compensation and benefits		34,324		4,916			-			39,240
Card processing		12,374		-			-			12,374
Occupancy and equipment		8,304		-			168	(6)		8,472
Legal and consulting		3,333		-			336	(6)		3,669
Tax product expense		-		9,103			-			9,103
Other expense		11,970		1,511			2,436	(7)		15,917
Total non-interest expense		70,305		15,530			2,941			88,775

Income before income tax expense		14,939		7,349			(2,941	)		19,347

Income tax expense		1,523		-			1,604	(8)		3,127

Net income	$	13,416	$	7,349		$	(4,545	)	$	16,220

Earnings per common share:
Basic	$	2.05	$	-		$	-		$	2.12
Diluted	$	2.03	$	-		$	-		$	2.10

Weighted-average common shares issued and outstanding:
Basic		6,551,222		-			1,116,260	(9)(2)		7,667,482
Diluted		6,616,450		-			1,116,260	(9)(2)		7,732,710

NOTE 1.

BASIS OF PRESENTATION

The unaudited pro forma condensed combined financial statements have been derived from Meta’s historical consolidated financial statements and Fort Knox’s historical consolidated financial statements. Certain financial statement line items included in Fort Knox’s historical presentation have been reclassified to conform to the corresponding financial statement line items included in Meta’s historical presentation. The reclassification of these items has no impact on the historical net income or stockholders’ equity reported by Meta or Fort Knox.

The unaudited pro forma condensed combined balance sheet as of June 30, 2015 combines Meta’s historical consolidated balance sheet as of June 30, 2015 with Fort Knox’s historical consolidated balance sheet as of June 30, 2015, giving effect to the Acquisition as if it had been completed on June 30, 2015.

The unaudited pro forma condensed combined statements of operations for the year ended September 30, 2014 combines Meta’s historical consolidated statement of operations for the year ended September 30, 2014 with Fort Knox’s historical consolidated statement of operations for the year ended December 31, 2014, giving effect to the Acquisition as if each of the entities had been combined at the earliest date presented for their respective fiscal years.

The unaudited pro forma condensed combined statements of operations for the nine months ended June 30, 2015 combines Meta’s historical consolidated statement of operations for the nine months ended June 30, 2015 with Fort Knox’s historical consolidated statement of operations for the nine month period ended June 30, 2015 giving effect to the Acquisition as if it had been completed on October 1, 2014.

NOTE 2.

PRELIMINARY PURCHASE PRICE ALLOCATION

Our preliminary estimates of the purchase price allocation to the assets acquired and liabilities assumed are based on their estimated fair values using currently available information and assumptions. The allocation is dependent upon certain valuations and other studies which are not complete. Accordingly, the pro forma adjustments are preliminary, have been made solely for the purpose of providing the Statements, and are subject to revision based on a final determination of fair value as of the date of the Acquisition. Meta expects to complete the final purchase price allocation no later than twelve months following the closing date of the Acquisition.

Preliminary allocation of the estimated purchase price was as follows:

	June 30, 2015
	(in thousands)
Assets:
Cash and cash equivalents		2,379
Prepaid expenses and other assets		474
Property and equipment, net		158
Intangible assets		24,119
Goodwill		25,274
Total assets	$	52,404

Liabilities:
Accounts payable and other liabilities		2,012
Total liabilities:	$	2,012

Total estimated purchase price	$	50,392

Cash and cash equivalents; prepaid expenses and other assets and accounts payable and other liabilities are short term in nature, and, accordingly, we believe their carrying amounts approximate their fair values. The net book value of property and equipment is also expected to approximate its fair value and any adjustments are not expected to be material.

The identifiable intangible assets of $24.1 million consist primarily of customer lists and trademark names. The fair value and estimated useful lives of the intangible assets are as follows:

Intangible assets	Estimated Useful Life		Fair Value
	(In years)		(In thousands)

Customer relationships		12-15	$	18,800
Software		3		87
Trademark		15		4,950
Non-Compete		3		40
Lease Intangible		6.3		242

			$	24,119

NOTE 3.

PRO FORMA ADJUSTMENTS

Pro forma adjustments are attributable to the Acquisition and include the following:

Represents cash retained by Fort Knox in accordance with the Purchase Agreement related to the Acquisition.

Represents issuance of 535,000 shares of our common stock in private placements to raise additional capital of approximately $26 million.

Represents Meta’s preliminary estimated fair value of identifiable intangible assets and goodwill resulting from the Acquisition.

Represents accrual of Acquisition transaction costs and income taxes.

Represents the elimination of the historical ownership of Fort Knox shareholders and issuance of shares of our common stock as part of the purchase price consideration to Fort Knox shareholders.

Represents reclassification to conform Fort Knox’s historical financial results to Meta’s presentation.

Represents amortization expense associated with identifiable intangible assets acquired. See discussion in Note 2 above. The amount of this adjustment may change as Meta finalizes the purchase price allocation. The amount also includes Acquisition transaction costs.

Represents income tax expense attributable to Fort Knox’s income before income taxes. Fort Knox was previously organized as a Subchapter S corporation, and thus it did not recognize federal or state income taxes.

Represents the issuance of 581,260 shares of our common stock to the previous shareholders of Fort Knox.

NOTE 4.

PRO FORMA EARNINGS PER COMMON SHARE

Our pro forma basic and diluted earnings per common share is based on the weighted average number of shares of our common stock outstanding during each period, after giving effect to the Acquisition.