Company: MKDWW
Filing Date: 2025-02-21
Form Type: F-1/A
Source: 0001493152-25-007784
Chunk: 139

Company: MKDWELL Tech Inc.
Filing Date: 2025-02-21
Form: F-1/A
Chunk 139
---
   |     |                       |           - |   |     |    |     |           |     511,949 |   |
| TOTAL SHAREHOLDER’S EQUITY (DEFICIT)                                                                |     |         | (4,358,548 | ) |     |     |    (645,490 | ) |     |                       |   1,383,811 |   |     |    |     |           |  (3,620,227 | ) |
| Non-controlling interests                                                                           |     |         |          - |   |     |     |    (680,828 | ) |     |                       |           - |   |     |    |     |           |    (680,828 | ) |
| TOTAL EQUITY (DEFICIT)                                                                              |     |         | (4,358,548 | ) |     |     |  (1,326,318 | ) |     |                       |   1,383,811 |   |     |    |     |           |  (4,301,055 | ) |
| TOTAL LIABILITIES AND EQUITY (DEFICIT)                                                              |     | $       | 22,309,719 |   |     | $   |   8,166,780 |   |     | $                     | (22,028,716 | ) |     |    |     | $         |   8,447,783 |   |

| 90 |

<div align='center'>PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
FOR SIX MONTH ENDED JUNE 30, 2024
(UNAUDITED)</div>

|                                                                             |     | (A)     
 CETUS   
 Capital |           |   |     | (B) 
 MKD 
 BVI |            |   |     | Actual                
 Redemptions into Cash 
 Pro Forma             
 Adjustments           |            |   |     |    |     | Pro Forma 
 Income    
 Statement |            |   |
|:----------------------------------------------------------------------------|:----|:--------|----------:|:--|:----|:----|-----------:|:--|:----|:----------------------|:-----------|:--|:----|---:|:----|:----------|-----------:|:--|
| Net revenue                                                                 |     | $       |         - |   |     | $   |    811,041 |   |     | $