Company: MKDWW
Filing Date: 2025-03-13
Form Type: 424B4
Source: 0001493152-25-010187
Chunk: 136

Company: MKDWELL Tech Inc.
Filing Date: 2025-03-13
Form: 424B4
Chunk 136
---
 Shares of the Company to former shareholders of MKD BVI, derived from the shares outstanding and weighted average shares outstanding as presented in the pro forma combined financial statements (after rounding adjustment).

| 89 |

<div align='center'>PRO FORMA COMBINED BALANCE SHEET

AS OF JUNE 30, 2024

(UNAUDITED)</div>

| ASSETS                                                                                              
 Current assets:                                                                                     |     | (A)     
 Cetus   
 Capital |            |   |     | (B) 
 MKD 
 BVI |             |   |     | Actual                
 Redemptions into Cash 
 Pro Forma             
 Adjustments           |             |   |     |    |     | Pro Forma 
 Balance   
 Sheet     |             |   |
|:----------------------------------------------------------------------------------------------------|:----|:--------|-----------:|:--|:----|:----|------------:|:--|:----|:----------------------|------------:|:--|:----|---:|:----|:----------|------------:|:--|
| Cash and cash equivalents                                                                           |     | $       |    181,795 |   |     | $   |     271,609 |   |     | $                     |  22,127,715 |   |     | -1 |     | $         |     552,403 |   |
|                                                                                                     |     |         |          - |   |     |     |           - |   |     |                       |     (88,812 | ) |     | -3 |     |           |             |   |
|                                                                                                     |     |         |          - |   |     |     |           - |   |     |                       | (21,939,904 | ) |     | -4 |     |           |             |   |
| Accounts receivable, net                                                                            |     |         |          - |   |     |     |     390,617 |   |     |                       |           - |   |     |    |     |           |     390,617 |   |
| Amounts due from related parties                                                                    |     |         |          - |   |     |     |      14,905 |   |     |                       |           - |   |     |    |     |           |      14,905 |   |
| Prepaid expenses and other current assets, net                                                      |     |         |        209 |   |     |