Company: MKDWW
Filing Date: 2025-03-13
Form Type: 424B4
Source: 0001493152-25-010187
Chunk: 137

Company: MKDWELL Tech Inc.
Filing Date: 2025-03-13
Form: 424B4
Chunk 137
---
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 |   |     | $                     | -          |   |     |    |     | $         |    811,041 |   |
| Cost of revenues                                                            |     |         |         - |   |     |     |   (744,282 | ) |     |                       | -          |   |     |    |     |           |   (744,282 | ) |
| Gross profit                                                                |     |         |         - |   |     |     |     66,759 |   |     |                       | -          |   |     |    |     |           |     66,759 |   |
| Operating expenses                                                          |     |         |           |   |     |     |            |   |     |                       |            |   |     |    |     |           |            |   |
| Selling expenses                                                            |     |         |         - |   |     |     |   (110,054 | ) |     |                       | -          |   |     |    |     |           |   (110,054 | ) |
| General and administrative expenses                                         |     |         |  (600,578 | ) |     |     | (1,153,323 | ) |     |                       | -          |   |     |    |     |           | (1,753,901 | ) |
| Research and development expenses                                           |     |         |         - |   |     |