Company: MKDWW
Filing Date: 2025-01-23
Form Type: F-1
Source: 0001493152-25-003296
Chunk: 139

Company: MKDWELL Tech Inc.
Filing Date: 2025-01-23
Form: F-1
Chunk 139
---
 |           |   (316,799 | ) |
| Net loss attributable to parent company                                     |     | $       |  (345,196 | ) |     | $   | (1,408,411 | ) |     | $                     | (869,184   | ) |     |    |     | $         | (2,622,791 | ) |
| Weighted average ordinary shares outstanding - basic and diluted            |     |         |         - |   |     |     | 24,443,989 |   |     |                       | (7,655,647 | ) |     | -1 |     |           | 16,788,342 |   |
| Weighted average redeemable ordinary shares outstanding - basic and diluted |     |         | 6,980,877 |   |     |     |          - |   |     |                       | (6,980,877 | ) |     | -1 |     |           |          - |   |
| Loss per share - basic and diluted                                          |     | $       |     (0.05 | ) |     | $   |      (0.06 | ) |     | $                     | -          |   |     |    |     | $         |      (0.16 | ) |

| 91 |

<div align='center'>PRO FORMA COMBINED CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2023
(UNAUDITED)</div>

|                                                                             |     | (A)     
 CETUS   
 Capital |            |   |     | (B) 
 MKD 
 BVI |            |   |     | Actual                
 Redemptions into Cash 
 Pro Forma             
 Adjustments           |            |   |     |    |     | Pro Forma 
 Income    
 Statement |            |   |
|:----------------------------------------------------------------------------|:----|:--------|-----------:|:--|:----|:----|-----------:|:--|:----|:----------------------|-----------:|:--|:----|---:|:----|:----------|-----------:|:--|
| Net revenue                                                                 |     | $       |          - |   |     | $   |  3,670,722 |   |     | $                     |          - |   |     |    |     | $         |  3,670,722 |   |
| Cost of