UNITED
STATES
 SECURITIES
AND EXCHANGE COMMISSION
 Washington,
D.C. 20549
  Form
10-Q
 (Mark
One)
  x
                QUARTERLY
      REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
      1934
  For the
quarterly period ended September 30, 2009
  o
                TRANSITION
      REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT
  For the
transition period from _______ to _________
  Commission
File Number: 333-118155
  MDWERKS,
INC.
 (Exact
name of registrant as specified in charter)
  Delaware
                
                33-1095411(State
      or other jurisdiction of
                  incorporation
      or organization)
                
                (I.R.S.
      Employer
                  Identification
      No.)
  Windolph
Center, Suite I
 1020
N.W. 6th Street
 Deerfield Beach, FL
33442
 (Address
of principal executive offices)(Zip Code)
  (954)
389-8300
 (Registrant's
telephone number, including area code)
  N/A
 (Former
name, former address and former fiscal year, if changed since last
report)
  Check
whether the registrant (1) filed all reports required to be filed by Section 13
or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90
days.     Yes x   No o
 
 Indicate
by check mark whether the registrant has submitted electronically and posted on
its corporate website, if any, every interactive data file required to be
submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of
this chapter) during the preceding 12 months (or for such shorter period that
the registrant was required to submit and post such
files).                             Yes
o  No o
 
 Indicate by check mark whether the
registrant is a large accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company.
 Large
      accelerated filer o
                  
                  Accelerated
      filer oNon-accelerated
      filer o
                  
                  Smaller reporting company x
 
 Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act).   Yes o   No x
  State the
number of shares outstanding of each of the issuer’s classes of common equity,
as of the latest practicable date: 17,990,208 shares at November 23,
2009
  
 
  MDWERKS,
INC.
 FORM
10-Q
 FOR
THE PERIOD ENDED SEPTEMBER 30, 2009
  INDEX
  PagePART
      I - FINANCIAL INFORMATIONItem
      1 - Consolidated Financial StatementsConsolidated
      Balance Sheets At September 30, 2009 (Unaudited) and December 31,
      2008
                        3Consolidated
      Statements of Operations (Unaudited) For the Three and Nine Months Ended
      September 30, 2009 and 2008
                        4Consolidated
      Statements of Cash Flows (Unaudited) For the Nine Months Ended September
      30, 2009 and 2008
                        5Notes
      to Unaudited Consolidated Financial Statements
                        6-19Item
      2 - Management's Discussion and Analysis of Financial Condition and
      Results of Operations
                        20-25Item
      3 - Quantitative and Qualitative Disclosures About Market
    Risk
                        26Item
      4 - Controls and Procedures
                        26PART
      II - OTHER INFORMATIONItem
      1 - Legal Proceedings
                        27Item
      2 - Unregistered Sales of Equity Securities and Use of
      Proceeds
                        27Item
      3 - Defaults Upon Senior Securities
                        27Item
      4 - Submission of Matters to a Vote of Security Holders
                        27Item
      5 - Other Information
                        27Item
      6 - Exhibits
                        27
  2
 
 MDWERKS,
INC. AND SUBSIDIARIES
 CONSOLIDATED
BALANCE SHEETS
  September 30,
                                    2009
                                    (Unaudited)
                                  
                                  
                                  December 31,
                                    2008 (1)ASSETSCurrent
      assets:Cash
                                  
                                  $
                                  1,420,171
                                  
                                  
                                  $
                                  1,223,807Notes
      receivable
                                  
                                  
                                  1,418,717
                                  
                                  
                                  
                                  1,277,722Accounts
      receivable, net of allowances of $200,000 at September 30, 2009 and
      December 31, 2008
                                  
                                  
                                  459,761
                                  
                                  
                                  
                                  188,048Leases
      receivable
                                  
                                  
                                  139,250
                                  
                                  
                                  
                                  85,000Prepaid
      expenses and other
                                  
                                  
                                  35,396
                                  
                                  
                                  
                                  132,160Total
      current assets
                                  
                                  
                                  3,473,295
                                  
                                  
                                  
                                  2,906,737Long-term
      assets:Notes
      receivable
                                  
                                  
                                  390,000
                                  
                                  
                                  
                                  —Leases
      receivable
                                  
                                  
                                  110,516
                                  
                                  
                                  
                                  —Available-for-sale
      securities, at fair market value
                                  
                                  
                                  170,430
                                  
                                  
                                  
                                  61,750Property
      and equipment, net of accumulated depreciation of $185,728 at September
      30, 2009 and $179,211 at December 31, 2008
                                  
                                  
                                  25,636
                                  
                                  
                                  
                                  48,120Debt
      issuance and offering costs, net of accumulated amortization of $842,747
      at September 30, 2009 and $505,478 at December 31, 2008
                                  
                                  
                                  708,669
                                  
                                  
                                  
                                  631,037Other
      non current assets
                                  
                                  
                                  42,727
                                  
                                  
                                  
                                  —Total
      assets
                                  
                                  $
                                  4,921,273
                                  
                                  
                                  $
                                  3,647,644LIABILITIES,
      TEMPORARY EQUITY AND STOCKHOLDERS' DEFICIENCYCurrent
      liabilities:Notes
      payable, net
                                  
                                  $
                                  498,512
                                  
                                  
                                  $
                                  1,290,870Accounts
      payable
                                  
                                  
                                  79,339
                                  
                                  
                                  
                                  161,516Accrued
      interest
                                  
                                  
                                  600,326
                                  
                                  
                                  
                                  119,962Accrued
      expenses
                                  
                                  
                                  449,797
                                  
                                  
                                  
                                  482,663Dividends
      payable
                                  
                                  
                                  1,738,132
                                  
                                  
                                  
                                  948,222Total
      current liabilities
                                  
                                  
                                  3,366,106
                                  
                                  
                                  
                                  3,003,233Long-term
      liabilities:Notes
      payable, net
                                  
                                  
                                  4,946,860
                                  
                                  
                                  
                                  —Total
      long-term liabilities
                                  
                                  
                                  4,946,860
                                  
                                  
                                  
                                  —Total
      liabilities
                                  
                                  
                                  8,312,966
                                  
                                  
                                  
                                  3,003,233Temporary
      equity:Mandatorily
      Redeemable Convertible Series B Preferred Stock, $.001 par value, 1,500
      shares authorized;1,000 shares issued and outstanding at September 30,
      2009 and December 31, 2008, net
                                  
                                  
                                  7,620,835
                                  
                                  
                                  
                                  4,052,083Total
      temporary equity
                                  
                                  
                                  7,620,835
                                  
                                  
                                  
                                  4,052,083Stockholders’
      deficiency:Preferred
      stock,  Series A preferred stock, $.001 par value, 10,000,000
      shares authorized;1
      share issued and outstanding at September, 30, 2009 and 2 shares issued
      and outstanding at December 31, 2008
                                  
                                  
                                  —
                                  
                                  
                                  
                                  —Common
      stock, $.001 par value, 200,000,000 shares authorized;17,990,208
      shares issued and outstanding at September 30, 2009 and14,370,208
      shares issued and outstanding at December 31, 2008
                                  
                                  
                                  17,990
                                  
                                  
                                  
                                  14,370Additional
      paid-in capital
                                  
                                  
                                  47,711,048
                                  
                                  
                                  
                                  47,240,654Accumulated
      deficit
                                  
                                  
                                  (57,857,196
                                  )
                                  
                                  
                                  (49,669,646
                                  )Accumulated
      other comprehensive loss
                                  
                                  
                                  (884,370
                                  )
                                  
                                  
                                  (993,050
                                  )Total
      stockholders' deficiency
                                  
                                  
                                  (11,012,528
                                  )
                                  
                                  
                                  (3,407,672
                                  )Total
      liabilities, temporary equity and stockholders' deficiency
                                  
                                  $
                                  4,921,273
                                  
                                  
                                  $
                                  3,647,644
 
 (1)
Derived from audited financial statements
  The
accompanying notes should be read in conjunction with the unaudited consolidated
financial statements
  3
  MDWERKS,
INC. AND SUBSIDIARIES
 CONSOLIDATED
STATEMENTS OF OPERATIONS
 
 For the Three Months
                    Ended September 30,
                  
                  
                  For the Nine Months
                    Ended September 30,2009
                    (Unaudited)
                  
                  
                  2008
                    (As Restated)
                    (Unaudited)
                  
                  
                  2009
                    (Unaudited)
                  
                  
                  2008
                    (As Restated)
                    (Unaudited)Revenue:Service
      fees
                  
                  $
                  7,840
                  
                  
                  $
                  109,762
                  
                  
                  $
                  90,764
                  
                  
                  $
                  420,212Financing
      income
                  
                  
                  85,460
                  
                  
                  
                  63,901
                  
                  
                  
                  275,519
                  
                  
                  
                  195,464Claims
      purchase revenue
                  
                  
                  —
                  
                  
                  
                  62,987
                  
                  
                  
                  —
                  
                  
                  
                  86,684Total
      revenue
                  
                  
                  93,300
                  
                  
                  
                  236,650
                  
                  
                  
                  366,283
                  
                  
                  
                  702,360Operating
      expenses:Compensation
                  
                  
                  211,807
                  
                  
                  
                  833,555
                  
                  
                  
                  1,176,156
                  
                  
                  
                  4,144,549Consulting
      expenses
                  
                  
                  153,596
                  
                  
                  
                  29,630
                  
                  
                  
                  533,084
                  
                  
                  
                  168,349Professional
      fees
                  
                  
                  232,185
                  
                  
                  
                  162,950
                  
                  
                  
                  583,781
                  
                  
                  
                  492,901Selling,
      general and administrative
                  
                  
                  153,998
                  
                  
                  
                  343,788
                  
                  
                  
                  690,000
                  
                  
                  
                  1,131,814Total
      operating expenses
                  
                  
                  751,586
                  
                  
                  
                  1,369,923
                  
                  
                  
                  2,983,021
                  
                  
                  
                  5,937,613Loss
      from operations
                  
                  
                  (658,286
                  )
                  
                  
                  (1,133,273
                  )
                  
                  
                  (2,616,738
                  )
                  
                  
                  (5,235,253
                  )Other
      income (expense):Interest
      and other income
                  
                  
                  13,050
                  
                  
                  
                  425,901
                  
                  
                  
                  50,423
                  
                  
                  
                  1,084,420Interest
      expense
                  
                  
                  (392,634
                  )
                  
                  
                  (348,138
                  )
                  
                  
                  (1,302,573
                  )
                  
                  
                  (1,229,015
                  )Total
      other income (expense)
                  
                  
                  (379,584
                  )
                  
                  
                  77,763
                  
                  
                  
                  (1,252,150
                  )
                  
                  
                  (144,595
                  )Net
      loss
                  
                  
                  (1,037,870
                  )
                  
                  
                  (1,055,510
                  )
                  
                  
                  (3,868,888
                  )
                  
                  
                  (5,379,848
                  )Deemed
      preferred stock dividend
                  
                  
                  (1,339,494
                  )
                  
                  
                  (1,489,584
                  )
                  
                  
                  (4,318,662
                  )
                  
                  
                  (3,286,414
                  )Net
      loss attributable to common shareholders
                  
                  $
                  (2,377,364
                  )
                  
                  $
                  (2,545,094
                  )
                  
                  $
                  (8,187,550
                  )
                  
                  $
                  (8,666,262
                  )NET
      LOSS PER COMMON SHARE - basic and diluted
                  
                  $
                  (0.13
                  )
                  
                  $
                  (0.20
                  )
                  
                  $
                  (0.50
                  )
                  
                  $
                  (0.67
                  )WEIGHTED-AVERAGE
      COMMON SHARES OUTSTANDING - basic and diluted
                  
                  
                  17,990,208
                  
                  
                  
                  12,940,065
                  
                  
                  
                  16,234,457
                  
                  
                  
                  12,940,065
 
 (1)
Diluted loss per common share is not presented since the impact of stock options
and warrants would be antidilutive.
  The
accompanying notes should be read in conjunction with the unaudited consolidated
financial statements
  4
  MDWERKS,
INC. AND SUBSIDIARIES
 CONSOLIDATED
STATEMENTS OF CASH FLOWS
  For the Nine Months
                            Ended September 302009
                          
                          
                          2008(As Restated)(Unaudited)
                          
                          
                          (Unaudited)Cash
      flows from operating activities:Net
      loss
                          
                          $
                          (3,868,888
                          )
                          
                          $
                          (5,379,848
                          )Adjustments
      to reconcile net loss to net cash used in operating
      activities:Depreciation
                          
                          
                          22,484
                          
                          
                          
                          30,770Amortization
      of debt discount
                          
                          
                          747,784
                          
                          
                          
                          930,627Amortization
      of deferred offering and debt issuance costs
                          
                          
                          337,269
                          
                          
                          
                          184,824Amortization
      of deferred compensation
                          
                          
                          —
                          
                          
                          
                          22,168Bad
      debts
                          
                          
                          —
                          
                          
                          
                          100,000Stock-based
      compensation
                          
                          
                          329,357
                          
                          
                          
                          2,197,482Changes
      in assets and liabilities:Notes
      receivable
                          
                          
                          (530,995
                          )
                          
                          
                          (869,698
                          )Accounts
      receivable
                          
                          
                          (271,713
                          )
                          
                          
                          (774,902
                          )Leases
      receivable
                          
                          
                          (164,766
                          )
                          
                          
                          —Prepaid
      expenses and other
                          
                          
                          54,037
                          
                          
                          
                          12,257Accounts
      payable
                          
                          
                          (82,177
                          )
                          
                          
                          (43,033
                          )Accrued
      interest and accrued expenses
                          
                          
                          487,498
                          
                          
                          
                          (47,498
                          )Deferred
      revenue
                          
                          
                          —
                          
                          
                          
                          (8,472
                          )Total
      adjustments
                          
                          
                          928,778
                          
                          
                          
                          1,734,525Net
      cash used in operating activities
                          
                          
                          (2,940,110
                          )
                          
                          
                          (3,645,323
                          )Cash
      flows from investing activities:Purchase
      of property and equipment
                          
                          
                          —
                          
                          
                          
                          (18,434
                          )Investment
      in certificates of deposits
                          
                          
                          —
                          
                          
                          
                          (2,000,000
                          )Net
      cash used in investing activities
                          
                          
                          —
                          
                          
                          
                          (2,018,434
                          )Cash
      flows from financing activities:Proceeds
      from additional notes payable
                          
                          
                          3,851,375
                          
                          
                          
                          —Repayment
      of notes payable
                          
                          
                          (300,000
                          )
                          
                          
                          (1,686,112
                          )Repayment
      of loan payable
                          
                          
                          —
                          
                          
                          
                          (109,559
                          )Proceeds
      from sale of Mandatorily Redeemable Series B preferred
    stock
                          
                          
                          —
                          
                          
                          
                          8,000,000Placement
      fees and other expenses paid
                          
                          
                          (414,901
                          )
                          
                          
                          (196,870
                          )Net
      cash provided by financing activities
                          
                          
                          3,136,474
                          
                          
                          
                          6,007,459Net
      increase in cash
                          
                          
                          196,364
                          
                          
                          
                          343,702Cash
      - beginning of year
                          
                          
                          1,223,807
                          
                          
                          
                          320,903Cash
      - end of period
                          
                          $
                          1,420,171
                          
                          
                          $
                          664,605Supplemental
      disclosure of cash flow information:Cash
      paid for:Interest
                          
                          $
                          34,425
                          
                          
                          $
                          300,285
  The
accompanying notes should be read in conjunction with the unaudited consolidated
financial statements
  5
 
 MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
  NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
  Organization
  On
November 16, 2005, a wholly owned subsidiary of MDwerks, Inc. (f/k/a Western
Exploration, Inc., and hereinafter referred to as the ‘‘Company’’) was merged
with and into MDwerks Global Holdings, Inc., a Florida corporation
(‘‘MDwerks’’), with MDwerks surviving. The Company acquired all of the
outstanding capital stock of MDwerks in exchange for issuing 9,246,339 shares of
the Company’s common stock, par value $0.001 per share to MDwerks’ stockholders,
which at closing of the Merger Agreement represented approximately 87.4% of the
issued and outstanding shares of the Company’s common stock.  In
connection with the Merger, the Company changed its corporate name to MDwerks,
Inc.
  The
Company has four subsidiaries. Xeni Medical Systems, Inc. ("Xeni Systems") was
incorporated under the laws of the State of Delaware on July 21, 2004.
 Through February 28, 2009, Xeni Systems provided a Web-based package of
electronic claims solutions to the healthcare provider industry through Internet
access to its ‘‘MDwerks’’ suite of proprietary products and services so that
healthcare providers could improve daily insurance claims transaction
processing, administration and management.  Xeni Medical Billing,
Corp. ("Xeni Billing") was incorporated under the laws of the State of Delaware
on March 2, 2005. Xeni Systems and Xeni Billing have both discontinued their
operations since these businesses were no longer generating enough revenue to
sustain the Company. Xeni Financial Services, Corp. ("Xeni Financial") was
incorporated under the laws of the State of Florida on February 3, 2005 and
offers lending solutions for digital pen leases as well as factoring and other
financing.  Digital Pen Applications, Inc. (“DPA”) was incorporated
under the laws of the State of Florida on May 30, 2007, originally formed as
Patient Payment Solutions, Inc. and was renamed on March 2, 2009 to Xeni Patient
Access Solutions, Inc. and subsequently renamed to DPA on June 1, 2009. DPA
sells D-PAS digital pen technology directly to healthcare providers such as
nursing homes and hospitals and other health care facilities as well as other
industries such as warehousing, shipping and transportation.
 
 Going
concern
  The
accompanying unaudited consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. The Company has
suffered losses that raise substantial doubt about its ability to continue as a
going concern. While the Company is attempting to attain revenue growth and
profitability, the growth has not been significant enough to support the
Company’s daily operations. Management may need to raise additional funds by way
of a public or private offering and make strategic acquisitions. While the
Company believes in the viability of its strategy to improve sales volume and in
its ability to raise additional funds, there can be no assurances to that
effect. The ability of the Company to continue as a going concern is dependent
on the Company’s ability to further implement its new business plan and generate
revenue. The financial statements do not include any adjustments that might be
necessary if the Company is unable to continue as a going concern. Management
believes that the actions presently being taken to further implement its
business plan and generate revenue, including  institutional financing
described in Notes 5, 7, and  8, provide the opportunity for the
Company to continue as a going concern.
  On April
20, 2009, we, along with our subsidiary Xeni Financial Services, Corp. (“XFS”),
entered into a Loan and Securities Purchase Agreement (the “Loan Agreement”)
with Vicis Capital Master Fund (“Vicis”), dated April 15, 2009 pursuant to which
Vicis loaned the Company $3,851,375 (the “Vicis Note”) comprised of new funding
of $3,200,000, a prior advance of $300,000, and accrued interest, and
professional and other fees of $351,375 relative to prior loans and
commitments.
 
 As
reflected in the accompanying unaudited consolidated financial statements, the
Company has a stockholders’ deficiency of $11,012,528 and working capital of
$107,189 at September 30, 2009.
  Basis
of presentation
  The
accompanying unaudited consolidated financial statements have been prepared in
accordance with United States generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Item
310(b) of Regulation S-K. Accordingly, the financial statements do not include
all of the information and footnotes required by generally accepted accounting
principles for complete financial statements. In the opinion of management, all
adjustments considered necessary for a fair presentation have been included and
such adjustments are of a normal recurring nature. These consolidated financial
statements should be read in conjunction with the consolidated financial
statements for the year ended December 31, 2008 and notes thereto and other
pertinent information contained in the Form 10-K of the Company for the year
ended December 31, 2008 as filed with the Securities and Exchange Commission
(the ‘‘Commission’’). The results of operations for the nine months ended
September 30, 2009 are not necessarily indicative of what the results will
be for the full fiscal year ending December 31, 2009.
  6
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
  Consolidation
policy
  The
accompanying unaudited consolidated financial statements include the accounts of
MDwerks, Inc. and its subsidiaries.  All material intercompany
balances and transactions have been eliminated in consolidation.
 
 Use
of estimates
 
 The
preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect certain reported amounts and disclosures. Accordingly, actual results
could differ from those estimates.
  Fair
value of financial instruments
  Included
in various investment related line items in the financial statements are certain
financial instruments carried at fair value.  Other financial
instruments are periodically measured at fair value, such as when impaired, or,
for preferred stock when carried at the lower of cost or market.
 
 The fair
value of an asset is the amount at which that asset could be bought or sold in a
current transaction between willing parties, that is, other than in a forced or
liquidation sale.  The fair value of a liability is the amount at
which that liability could be incurred or settled in a current transaction
between willing parties, that is, other than in a forced or liquidation
sale.
 
 Fair
values are based on quoted market prices when available.  When market
prices are not available, fair value is generally estimated using discounted
cash flow analyses, incorporating current market inputs for similar financial
instruments with comparable terms and credit quality.  In instances
where there is little or no market activity for the same or similar instruments,
the Company estimates fair value using methods, models and assumptions that
management believes market participants would use to determine a current
transaction price.  These valuation techniques involve some level of
management estimation and judgment which becomes significant with increasingly
complex instruments or pricing models.  Where appropriate, adjustments
are included to reflect the risk inherent in a particular methodology, model or
input used.
 
 The
Company's financial assets and liabilities carried at fair value have been
classified, for disclosure purposes, based on a hierarchy defined by SFAS No.
157, Fair Value
Measurements.   The hierarchy gives the highest ranking to
fair values determined using unadjusted quoted prices in active markets for
identical assets and liabilities (Level 1) and the lowest ranking to fair values
determined using methodologies and models with unobservable inputs (Level 3). An
asset’s or a liability’s classification is based on the lowest level input that
is significant to its measurement.  For example, a Level 3 fair value
measurement may include inputs that are both observable (Levels 1 and 2) and
unobservable (Level 3).   The levels of the fair value hierarchy
are as follows:
 
 Level 1 - Values are
unadjusted quoted prices for identical assets and liabilities in active markets
accessible at the measurement date.
 
 Level 2 –  Inputs
include quoted prices for similar assets or liabilities in active markets,
quoted prices from those willing to trade in markets that are not active, or
other inputs that are observable or can be corroborated by market data for the
term of the instrument.  Such inputs include market interest rates and
volatilities, spreads and yield curves.
 
 Level 3– Certain inputs are
unobservable (supported by little or no market activity) and significant to the
fair value measurement.  Unobservable inputs reflect the Company’s
best estimate of what hypothetical market participants would use to determine a
transaction price for the asset or liability at the reporting
date.
  7
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
 
 Financial
assets and liabilities measured at fair value on a recurring basis
 
 The
following table provides information at September 30, 2009 about the Company’s
financial assets and liabilities measured at fair value on a recurring
basis.
 
 Level 1
                                                        
                                                        
                                                        Level 2
                                                        
                                                        
                                                        Level 3
                                                        
                                                        
                                                        TotalAssets at fair value:Notes
      receivable
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        1,808,717
                                                        
                                                        
                                                        
                                                        1,808,717Leases
      receivable
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        249,766
                                                        
                                                        
                                                        
                                                        249,766Available-for-sale
      securities
                                                        
                                                        
                                                        170,430
                                                        
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        —
                                                        
                                                        
                                                        
                                                        170,430Total
      assets at fair value
                                                        
                                                        $
                                                        170,430
                                                        
                                                        
                                                        $
                                                        —
                                                        
                                                        
                                                        $
                                                        2,058,483
                                                        
                                                        
                                                        $
                                                        2,228,913Liabilities at fair value:Notes
      payable
                                                        
                                                        $
                                                        —
                                                        
                                                        
                                                        $
                                                        —
                                                        
                                                        
                                                        $
                                                        5,445,372
                                                        
                                                        
                                                        $
                                                        5,445,372Total
      liabilities at fair value
                                                        
                                                        $
                                                        —
                                                        
                                                        
                                                        $
                                                        —
                                                        
                                                        
                                                        $
                                                        5,445,372
                                                        
                                                        
                                                        $
                                                        5,445,372
  Cash
and cash equivalents
  For
purposes of the consolidated statements of cash flows, the Company considers all
highly liquid instruments purchased with a maturity of three months or less and
money market accounts to be cash equivalents.
  At
various times, the Company has deposits in excess of the Federal Deposit
Insurance Corporation limit. At September 30, 2009, the Company was
approximately $17,000 in excess of the $250,000 per company
limit.  The Company has not experienced any losses on these
accounts.
 
 Advertising
  The
Company expenses advertising costs as incurred. Advertising costs charged to
operations were $0 for the nine months ended September 30, 2009 and
2008.
  Property
and equipment
  Property
and equipment are stated at cost. Depreciation and amortization are provided
using the straight-line method over the estimated useful life.
  8
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
  Revenue
recognition
  The
Company follows the guidance of the Securities and Exchange Commission’s
(‘‘SEC’’) Staff Accounting Bulletin (“SAB”) 104 for revenue recognition. In
general, the Company records revenue when persuasive evidence of an arrangement
exists, services have been rendered or product delivery has occurred, the sales
price to the customer is fixed or determinable, and collectibility is reasonably
assured. The following policies reflect specific criteria for the various
revenue streams of the Company.
  Revenue
derived from term loans or lease purchases to unaffiliated companies are
generally recognized as revenue when earned.  Revenue from term loans
and lease purchases can include interest, administrative fees and other
charges.
  Revenue
derived from claims purchased from unaffiliated healthcare providers are
generally recognized when the claims are paid and the funds are
collected.
 
 Income
taxes
  Income
taxes are accounted for under the asset and liability method. Under this method,
deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases.
  Deferred
tax assets and liabilities are measured using enacted tax rates expected to
apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. Under SFAS 109, the effect on deferred tax
assets and liabilities of a change in tax rates is recognized in net income
(loss) in the period that includes the enactment date.
  Loss
per common share
  Basic
loss per share is computed by dividing net loss by the weighted average number
of shares of common stock outstanding during the period. Diluted loss per share
is computed by dividing net loss by the weighted average number of shares of
common stock and potentially dilutive securities outstanding during each period.
For the nine months ended September 30, 2009 and 2008, the Company had
outstanding options to purchase an aggregate of 4,793,834 and 5,632,530 shares
of common stock, respectively, warrants to purchase an aggregate of 60,402,421
and 57,566,346 shares of common stock, respectively, 20,000 and 40,000 shares of
common stock, respectively, issuable upon conversion of Series A preferred
stock, 13,333,334 and 13,333,334 shares of common stock, respectively, issuable
upon conversion of Series B preferred stock, and 1,474,074 and 1,913,580 shares
of common stock, respectively, issuable upon conversion of notes payable which
could potentially dilute future earnings per share. Diluted loss per common
share has not been presented for the three and nine months ended September 30,
2009 and 2008 since the impact of the stock options and warrants would be
antidilutive.
  9
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
  Concentration
of Credit Risk
  The
Company had three customers that accounted for all of total notes receivable for
the nine months ended September 30, 2009.  These customers accounted
for 66%, 22%, and 12% of such notes, respectively.  The Company
received revenue from four pen leases and other financings.
 
 Stock-based
compensation
 
 The fair
value of stock options granted to employees, directors and others, is estimated
at the date of grant using the Black-Scholes option-pricing model, which takes
into consideration the share price at the date of grant, the exercise price of
the option, the expected life of the option, expected interest rates and the
expected volatility. The value of stock options, as noted, is recognized as
compensation expense on a straight-line basis, over the requisite service period
of the entire award.  The fair value of shares of common stock granted
to employees, directors and others is estimated at the date of grant using the
share price at the date of the grant.
 
 Through
December 31, 2008, due to the lack of adequate history of its own stock
volatility, the Company estimated its own expected stock volatility based on the
historical stock volatility of three other comparable publicly held companies.
During 2008, as the Company accumulated its own volatility history over longer
periods of time, the Company’s assumptions about its stock price volatility were
based on a rate that was derived by taking into consideration the volatility
rates of the aforesaid comparable publicly held companies as well as its own
historical volatility rates. Beginning in 2009, the Company will estimate its
expected stock volatility based on its own historical stock volatility
rates.
 
 Valuation
Assumptions for Stock Options
 
 The fair
value for each stock option granted to employees and directors during the year
ended December 31, 2008, was estimated at the date of grant using the
Black-Scholes option-pricing model, assuming no dividends using 2.66% for the
calculated risk-free interest rate, 10 years contractual life and 117.43%
volatility.  No stock options were granted during the three and nine
months ended September 30, 2009.
 
 The
risk-free interest rate is based on the U.S. Treasury yield curve in effect at
the time of grant for periods corresponding with the expected life of the
option.
 
 The
contractual life represents the period of time that options granted are
outstanding.  Options and their terms including required service
period, contractual terms or vesting conditions are granted based upon
recommendations of management and Board approval and vest based upon time and
continuous service with the Company.  At November 23, 2009, there
are 15,000,000 common shares authorized for stock option and common stock grants
to employees, directors and others and there are approximately 6,600,000 common
shares available for future issuances.
 
 Recent
accounting pronouncements
 
 In June
2009, the Financial Accounting Standards Board (“FASB”) issued Accounting
Standards Codification (“ASC”) 105, FASB Accounting Standards Codification (“ASC
105”).  The statement confirmed that the FASB Accounting Standards
Codification (the “Codification”) is the single official source of authoritative
GAAP (other than guidance issued by the SEC), superseding existing FASB,
American Institute of Certified Public Accountants, Emerging Issues Task Force,
and related literature.  The Codification does not change
GAAP.  Instead, it introduces a new structure that is organized in an
easily accessible, user-friendly online research.
 
 In
May 2008, the FASB issued FSP Accounting Principles Board (“APB”) Opinion
No. 14-1, “Accounting for Convertible Debt Instruments That May Be
Settled in Cash upon Conversion (Including Partial Cash Settlement).” The FSP
clarifies the accounting for convertible debt instruments that may be settled in
cash (including partial cash settlement) upon conversion. The FSP requires
issuers to account separately for the liability and equity components of certain
convertible debt instruments in a manner that reflects the issuer’s
nonconvertible debt (unsecured debt) borrowing rate when interest cost is
recognized. The FSP requires bifurcation of a component of the debt,
classification of that component in equity and the accretion of the resulting
discount on the debt to be recognized as part of interest expense in our
consolidated statement of operations. The FSP requires retrospective application
to the terms of instruments as they existed for all periods presented. The
Company adopted this FSP as of January 1, 2009.
  10
 
 MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(continued)
 
 Recent accounting pronouncements
(continued)
  In
May 2008, the FASB issued Statement of Financial Accounting Standards
("SFAS") No. 162, The Hierarchy of Generally Accepted Accounting
Principles. This standard is intended to improve financial reporting by
identifying a consistent framework, or hierarchy, for selecting accounting
principles to be used in preparing financial statements that are presented in
conformity with generally accepted accounting principles in the United States
for non-governmental entities. SFAS No. 162 is effective 60 days following
approval by the U.S. Securities and Exchange Commission ("SEC") of the Public
Company Accounting Oversight Board's amendments to AU Section 411, The
Meaning of Present Fairly in Conformity with Generally Accepted Accounting
Principles. SFAS No. 162 will have no effect on the Company’s financial
position, results of operations or cash flows.
 
 In June
2008, the FASB ratified EITF Issue No. 07-5, “Determining Whether an
Instrument (or an Embedded Feature) Is Indexed to an Entity’s Own Stock” (EITF
07-5). EITF 07-5 provides that an entity should use a two step approach to
evaluate whether an equity-linked financial instrument (or embedded feature) is
indexed to its own stock, including evaluating the instrument’s contingent
exercise and settlement provisions. It also clarifies on the impact of foreign
currency denominated strike prices and market-based employee stock option
valuation instruments on the evaluation. EITF 07-5 is effective for fiscal years
beginning after December 15, 2008. We do not expect EITF 07-5 to have a
material impact on the preparation of our consolidated financial
statements.
 
 In April
2009, the FASB issued FSP FAS 141(R)-1, Accounting for Assets Acquired and
Liabilities Assumed in a Business Combination That Arise from
Contingencies (“FSP FAS 141(R)-1”). This pronouncement amends SFAS No.
141-R to clarify the initial and subsequent recognition, subsequent accounting,
and disclosure of assets and liabilities arising from contingencies in a
business combination. FSP SFAS No. 141(R)-1 requires that assets acquired and
liabilities assumed in a business combination that arise from contingencies be
recognized at fair value, as determined in accordance with SFAS No. 157, if the
acquisition-date fair value can be reasonably estimated. If the acquisition-date
fair value of an asset or liability cannot be reasonably estimated, the asset or
liability would be measured at the amount that would be recognized in accordance
with FASB Statement No. 5, “Accounting for Contingencies” (SFAS No. 5), and FASB
Interpretation No. 14, “Reasonable Estimation of the Amount of a Loss.” FSP SFAS
No. 141(R)-1 became effective for Companies as of January 1, 2009. As the
provisions of FSP FAS 141(R)-1 are applied prospectively to business
combinations with an acquisition date on or after the guidance became effective,
the impact to the Company cannot be determined until the transactions occur. No
such transactions occurred during 2009.
  In April
2009, the FASB issued FSP FAS No. 107-1 and Accounting Principles Board
(“APB”) 28-1, Interim
Disclosures about Fair Value of Financial Instruments, which amends SFAS
No. 107, Disclosures
about Fair Value of Financial Instruments, (“SFAS No. 107”) and APB
Opinion No. 28, “Interim Financial Reporting,” respectively, to require
disclosures about fair value of financial instruments in interim financial
statements, in addition to the annual financial statements as already required
by SFAS No. 107. FSP FAS 107-1 and APB 28-1 will be required for interim
periods ending after June 15, 2009. As FSP FAS 107-1 and APB 28-1 provide
only disclosure requirements, the application of this standard will not have a
material impact on the Company’s results of operations, cash flows or financial
position.
 
 In May
2009, Statement of Financial Accounting Standards No. 165 – Subsequent Events
was issued.  The objective of this Statement is to establish general
standards of accounting for disclosure of events that occur after the balance
sheet date but before financial statements are issued or are available to be
issued.  In accordance with this Statement, an entity should apply the
requirements to interim or annual financial periods ending after June 15,
2009.  Management intends to adopt this new standard with the filing
of this Quarterly Report on Form 10-Q.  The adoption of this new
standard is expected to impact disclosure and therefore is not expected to have
a material impact on the financial statements of the Company.
 
 The
Company does not believe that any other recently issued, but not yet effective
accounting standards will have a material effect on the Company’s consolidated
financial position, results of operations or cash flows.
 
 Reclassifications
 
 For
comparability, certain September 30, 2008 amounts have been reclassified, where
appropriate, to conform to the financial statement presentation used at
September 30, 2009.
  11
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
  NOTE
2 — ACCOUNTS, NOTES AND LEASES RECEIVABLE
  Accounts
receivable are recorded when revenue has been recognized but not yet collected.
The Company had net $459,761 of accounts receivable at September 30, 2009 and
$188,048 at December 31, 2008.
  At
September 30, 2009, the Company had advanced funding to three customers under
lines of credit and note agreements aggregating $1,808,717. Advances under the
lines of credit are due to be repaid under the specific payment terms of the
agreements.  The Company charges the customers interest and other
charges as defined in the agreements.   At December 31, 2008, the
Company had advanced funding to two healthcare providers under lines of credit
and note agreements aggregating $1,277,722.
  The
Company has four secured notes receivable in the aggregate amount of
approximately $1,200,000 from one client that were all due and payable on
September 30, 2009 and are now in default.  Interest due through
October 31, 2009 of $91,811 was paid in full on November 18, 2009. The client
has recently received partial financing from unaffiliated sources and
anticipates further financing, some of which will be used to pay down a portion
of the notes due to the Company. Such payments will depend upon the amount of
financing raised collectively by the client and will comprise 15% of funding up
to $500,000, 20% of funding from $500,000 to $1,000,000 and 25% of all amounts
above $1,000,000. The due dates will then be extended every 30 days upon such
payments and an extension fee will be accrued. Interest must be current at all
times. The notes would be paid on this continuing 30 day partial basis from the
percentages stated above and management believes that these notes will
ultimately be paid in full.
 
 In
addition, there are two leases receivable purchased from the above client that
are in payment default and as per the terms of the lease agreements, these
leases are being repurchased by the client at the discounted fair market value
of $175,000, which is 80% of the amount that would have been paid to us over the
life of the leases. Such payment is to be made no later than December 21, 2009
or the price will revert to the mandatory $220,000.  Four other leases
are current through September 30, 2009 and the October and November payments are
to be made before November 30, 2009.
  Accounts
and notes receivable are reported at their outstanding unpaid principal balances
reduced by an allowance for doubtful accounts. The Company estimates doubtful
accounts based on historical bad debts, factors related to specific customers’
ability to pay and current economic trends. The Company writes off receivables
against the allowance when a balance is determined to be
uncollectible.  At September 30, 2009 and December 31, 2008, certain
amounts were in excess of 90 days, therefore, the Company maintained a $200,000
allowance for doubtful accounts that was recorded at December 31, 2008 for
receivables due from one customer.
 NOTE
3 — AVAILABLE-FOR-SALE SECURITIES
 
 On June
16, 2008, the Company restructured one healthcare provider’s notes receivable
which were due and payable to the Company on June 15, 2008.  Notes
receivable of $175,000 were paid off and the remaining balance was consolidated
into a new promissory note totaling $395,835 with a new maturity date of
September 30, 2009.  As consideration for the changes to the terms of
these notes, among other fees, the Company was given 920,000 shares of the
healthcare provider’s common stock when the stock was valued at $0.69 per share,
1,000,000 shares when the stock was valued at $0.31 per share and 550,000 shares
when the stock was valued at $0.20 per share as quoted on the OTC Bulletin
Board.  These stock receipts were recorded as interest income of
$1,054,800 at December 31, 2008.  At September 30, 2009, the stock
price was $0.069 per share resulting in an $884,370 decrease in the value of the
Available-for-sale securities.  The Company will revalue these
securities on a quarterly basis.  These revaluations will
correspondingly adjust the Accumulated other comprehensive income/loss reported
in the Stockholders’ Deficiency section of the Balance Sheet.  The
Company does not plan to sell these securities within the next twelve months and
has recorded such securities as a long-term asset.
  NOTE
4 — PROPERTY AND EQUIPMENT
  Property
and equipment consisted of the following:
  Estimated Life
                              
                              September 30,
                                2009
                              
                              
                              December 31,
                                2008Office
      furniture and equipment
                              
                              5-7
      Years
                              
                              $
                              30,174
                              
                              
                              $
                              30,174Computer
      equipment and software
                              
                              3-5
      Years
                              
                              
                              181,190
                              
                              
                              
                              197,157Total
                              
                              
                              
                              
                              211,364
                              
                              
                              
                              227,331Less:
      accumulated depreciation
                              
                              
                              
                              
                              (185,728
                              )
                              
                              
                              (179,211
                              )Property
      and equipment, net
                              
                              
                              
                              $
                              25,636
                              
                              
                              $
                              48,120
  Depreciation
expense for the nine months ending September 30, 2009 and 2008 was $22,484 and
$30,770, respectively.   The Company lowered the estimated life
for computer equipment to three years in December 2008.
  12
 
 MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
5 — NOTES PAYABLE
  On
each of October 19, 2006 and November 9, 2006 we received gross proceeds of
$2,500,000 for a total of $5,000,000 in connection with a financing provided by
Gottbetter Capital Master, Ltd. (in liquidation) “Gottbetter”, an unaffiliated
accredited institutional investor.  Pursuant to the terms of a
Securities Purchase Agreement, we issued two senior secured convertible
promissory notes to Gottbetter, each in the original principal amount of
$2,500,000 at an initial conversion price of $2.25 per share (each a ‘‘Senior
Note’’ and collectively, the ‘‘Senior Notes’’), five-year Series D Warrants to
purchase 375,000 shares of our common stock at a price of $2.25 per share
(‘‘Series D Warrants’’) and five-year Series E Warrants, as amended, to purchase
541,666 shares of our common stock at a price of $2.25 per share (‘‘Series E
Warrants’’).
  On
November 14, 2008, the Company received $300,000 as part of a potential funding
with Debt Opportunity Fund LLLP (“DOF”). This funding was not consummated and a
portion of the funds escrowed were used in the April 20, 2009 transaction
described below and this $300,000 loan was included in April 20, 2009 Note
described below.
  The
Company valued the Notes Payable at their face value and calculated the
beneficial conversion feature of the warrants using Black Scholes in deriving a
discount that is being amortized over the term of the Notes as interest expense
using a straight line method.
 
 On
November 6, 2008, the Company temporarily reduced the conversion price set forth
in the Senior Note issued to Gottbetter on October 19, 2006 (the “October Note”)
from $2.25 per share to $0.303 per share with respect to a one-time conversion
of  $433,334 of Conversion Amount (as defined in the October Note). 
After the conversion price was reduced, Gottbetter converted $433,334 of
Conversion Amount into 1,430,143 shares of Common Stock of the Company. 
The Company recorded a debt conversion expense of $371,265 for the difference
between the original conversion price of $2.25 per share and the one-time
conversion price of $0.303 per share.  In connection with the
reduction in the conversion price of the October Note, both Gottbetter and Vicis
waived all anti-dilution adjustments to which they would have been entitled
under the terms of the securities that they hold as result of the reduction
of the conversion price of the October Note.   The remaining principal
balance of these Notes at September 30, 2009 and December 31, 2008 was
$3,316,666 which is convertible to purchase shares of our common stock, at the
original conversion price of $2.25 per share.
  On
November 6, 2008, pursuant to a Securities Purchase Agreement by and between
Vicis and Gottbetter, Vicis  purchased from Gottbetter, for a purchase
price of $2,250,000, all of Gottbetter's rights, title and interest in and
to:
  (i) that
certain Securities Purchase Agreement, dated as of October 19, 2006, by and
between the Company and Gottbetter pursuant to which the Company issued to
Gottbetter: (A) the Senior Notes, (B) Series D Warrants to purchase an aggregate
of 375,000 shares of Common Stock; and (C) Series E Warrants to purchase an
aggregate of 541,667 shares of Common Stock of the Issuer (the “Series E
Warrants”),
  (ii) the
Senior Notes;
  (iii)
Series D Warrants to purchase an aggregate of 875,000 shares of Common Stock at
and exercise price of $0.75 per share;
  (iv)
Series E Warrants to purchase an aggregate of 541,667 shares of Common Stock at
and exercise price of $0.75 per share;
  (v) the
Security Agreement, dated as of October 19, 2006, by and between the Company and
Gottbetter;
  (vi) the
Guaranty Agreement, dated as of October 19, 2006, by and among the Company,
MDwerks Global Holdings, Inc., Xeni Medical Systems, Inc., Xeni Financial
Services, Corp., Xeni Medical Billing Corp. and Gottbetter; and
  (vii) the
Registration Rights Agreement, dated as of October 19, 2006, by and between the
Company and Gottbetter.
  13
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
5 — NOTES PAYABLE (continued)
  On April
20, 2009, we, along with our subsidiary Xeni Financial Services, Corp. (“XFS”),
entered into a Loan and Securities Purchase Agreement (the “Loan Agreement”)
with Vicis Capital Master Fund (“Vicis”), dated April 15, 2009 pursuant to which
Vicis loaned the Company $3,200,000, subject to a deduction for an original
issue discount of 2%. The proceeds from the loan from Vicis are being used for
our corporate operations.
 
 The Loan
Agreement amount of $3,851,375 (the “Vicis Note”) comprised of the current loan
of $3,200,000, and prior advances including the $300,000 loaned to us by DOF on
November 14, 2008, accrued interest, and professional and other fees of $351,375
relative to prior loans and commitments. The Vicis Note bears interest at the
rate of 13% per annum and is payable monthly, in arrears on the first day of
each month, commencing on October 15, 2009. Principal payments in the monthly
amount of $40,000 commence on October 15, 2009 and, subject to events of default
specified in the Loan Agreement, the entire amount of principal and accrued but
unpaid interest due under the note becomes due and payable on October 15,
2011.
 
 In
connection with the Loan Agreement and the financing provided under the Loan
Agreement, we, XFS and each of our other subsidiaries, and Vicis entered into
security agreements, dated April 15, 2009, pursuant to which we, XFS and our
other subsidiaries granted a security interest to Vicis in substantially all of
our assets. Each of our subsidiaries (other than XFS) also entered into a
guaranty agreement to guaranty all obligations under the Loan Agreement and
documents entered into in connection with the Loan Agreement.
 
 As
partial consideration for the loan provided by Vicis on April 20, 2009, the
Company adjusted the Series J Warrant held by Vicis to reflect a decrease in the
exercise price to $0.35 per share and a reduction in the number of shares
underlying the Series J Warrant to 493,142 (the “Series J Warrant”) and issued a
ten-year Series K Warrant to purchase 2,550,000 shares of our common stock at a
price of $.35 per share (the “Series K Warrant”).
 
 In
connection with the issuance of the Series K Warrant, we and Vicis entered into
a registration rights agreement, dated April 15, 2009, pursuant to which, among
other things, we granted “piggyback” registration rights to Vicis for the Series
K Warrant.
 
 In
addition, we also entered into an agreement with Vicis pursuant to which Vicis
agreed to defer the principal and interest installment amounts with respect to
the loans in the original aggregate principal amount of $5,000,000 ($3,316,666
at September 30, 2009) issued by us in favor of Vicis as assignee of Gottbetter
Capital Master Fund Ltd. Vicis agreed to defer the payment of each installment
amount commencing with the installment due April 1, 2009 and ending with the
installment amount due April 1, 2010.  On April 1, 2010, in addition
to the regular installment amount due on April 1, 2010, we are required to pay
all deferred amounts in full, in one lump sum.
 
 The
promissory notes are as follows:
  September 30,
                            2009
                          
                          
                          December 31,
                            2008Notes
      payable
                          
                          $
                          9,151,375
                          
                          
                          $
                          5,300,000Less
      principal repayments
                          
                          
                          (1,550,000
                          )
                          
                          
                          (1,250,000
                          )Less
      issuance of common stock in connection with debt
conversion
                          
                          
                          (433,334
                          )
                          
                          
                          (433,334
                          )Notes
      payable outstanding
                          
                          
                          7,168,041
                          
                          
                          
                          3,616,666Less:
      unamortized discount on notes payable
                          
                          
                          (1,722,669
                          )
                          
                          
                          (2,325,796
                          )Notes
      payable, net
                          
                          
                          5,445,372
                          
                          
                          
                          1,290,870Less
      current portion
                          
                          
                          (498,512
                          )
                          
                          
                          (1,290,870
                          )Notes
      payable, net of discount of $1,722,669 at September 30, 2009 and
      $2,325,796 at December 31, 2008, less current portion
                          
                          $
                          4,946,860
                          
                          
                          $
                          —
  For the
nine months ended September 30, 2009 and September 30, 2008, amortization of the
debt discount amounted to $747,784 and $930,627, respectively.  For
the three months ended September 30, 2009 and September 30, 2008 amortization of
the debt discount amounted to $177,538 and $890,734)
respectively.
  14
  MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
  NOTE
6 — DIVIDENDS PAYABLE
 
 Each
share of Series B Preferred Stock (as further described in Note 7) is entitled
to cumulative dividends at the annual rate of 8% of the stated value of the
Series B Preferred Stock for the September 28, 2007 and January 18, 2008
financings and 12% of the stated value of the Series B Preferred Stock for the
March 31, 2008 financing.  The stated value of each share of Series B
Preferred Stock is $10,000.  Dividends are payable in cash or
additional shares of Series B Preferred Stock.  Dividends of
$1,738,132 and $948,222 have been accrued at September 30, 2009 and December 31,
2008, respectively, but are not payable until there are profits, surplus or
other funds available for the payment of such dividends.
 
 Each
share of Series B Preferred Stock is convertible, at any time, at the option of
the holder, into the number of shares of Common Stock determined by dividing the
stated value of the Series B Preferred Stock by the conversion
price.  The initial conversion price of the Series B Preferred Stock
is $0.75 per share.
 
 NOTE
7 — TEMPORARY EQUITY
 
 On
September 28, 2007 we received gross proceeds of $2,000,000 (net proceeds of
$1,691,445 after repayment of a $250,000 31-day August 31, 2007 Convertible
Note, interest and closing expenses) from Vicis.  In connection with
the financing, pursuant to the terms of a Securities Purchase Agreement, we
issued 200 shares of Series B Convertible Preferred Stock (a “Series B Preferred
Stock”), a seven year Series F Warrant to purchase 1,500,000 shares of our
common stock at a price of $2.25 per share and a seven year Series G Warrant to
purchase 1,000,000 shares of our common stock at a price of $2.50 per
share.  As security for our obligations, we, along with our
subsidiaries entered into Security Agreements with the Investor, pursuant to
which we granted a security interest in all of our assets, except for the
accounts receivable and certain contract rights of Xeni Financial, to Vicis. The
fair market value of each stock warrant was estimated on the date of grant using
the Black-Scholes option-pricing model in accordance with SFAS No. 123R using
the following weighted-average assumptions: expected dividend yield 0%;
risk-free interest rate of 4.23%; volatility of 116% and an expected term of 7
years.
 
 On
December 3, 2007 we received gross proceeds of $575,000 from Vicis and in
connection with the financing, we issued a Convertible Note to Vicis which bore
interest at the rate of 8% per year.  Subject to certain prepayment
provisions, unpaid principal and interest due under the Convertible Note was due
and payable on December 2, 2008.  On March 31, 2008, both interest and
principal on this Note were paid in full as part of the March Securities
Purchase Agreement described below.
 
 On
January 18, 2008, we received net proceeds of $500,000 from Vicis.  In
connection with the financing, we and Vicis entered into a Securities Purchase
Agreement, dated January 18, 2008 (the “January Securities Purchase Agreement”),
pursuant to which we issued 50 shares of Series B Preferred Stock, a seven year
Series F Warrant to purchase 375,000 shares of our common stock at a price of
$2.25 per share and a seven year Series G Warrant to purchase 250,000 shares of
our common stock at a price of $2.50 per share. The fair market value of each
stock warrant was estimated on the date of grant using the Black-Scholes
option-pricing model using the following weighted-average assumptions: expected
dividend yield 0%; risk-free interest rate of 4.75%; volatility of 118% and an
expected term of 7 years.
 
 On March
31, 2008, we received net proceeds of $6,809,794 from Vicis.  In
connection with this $7,500,000 Note Payable to Vicis, we and Vicis entered into
a Securities Purchase Agreement, dated March 31, 2008 (the “March Securities
Purchase Agreement”), pursuant to which we issued 750 shares of Series B
Convertible Preferred Stock, par value $0.001 ( “Series B Preferred Stock”), a
ten year Series H Warrant to purchase 53,333,334 shares of our common stock at a
price of $0.75 per share (the “Series H Warrant”), and pursuant to which Vicis
surrendered for cancellation all Series F Warrants and all Series G Warrants
held by Vicis, which warrants were exercisable in the aggregate for 3,125,000
shares of our common stock. The fair market value of each stock warrant was
estimated on the date of grant using the Black-Scholes option-pricing model
using the following weighted-average assumptions: expected dividend yield 0%;
risk-free interest rate of 2.46%; volatility of 117% and an expected term of 7
years.
  15




MDWERKS,
INC. AND SUBSIDIARIES
 NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
 SEPTEMBER
30, 2009
 
 NOTE
7 — TEMPORARY EQUITY (continued)
 
 The
conversion price is subject to adjustment for stock splits, dividends,
subdivisions, distributions, reorganizations and similar
transactions.  Furthermore, the conversion price is also subject to
adjustment in the event of the issuance of securities for a price below the
conversion price then in effect or the issuance of convertible securities with
an exercise or conversion price that is less than the then current conversion
price for the shares of Series B Preferred Stock.
 
 Since the
redeemable preferred stock contains substantive conversion rights that remain
with the holder until maturity, this preferred stock is required to be recorded
as “temporary equity”.
 
 To the
extent that any shares of Series B Preferred Stock remain outstanding on March
31, 2010, each holder thereof shall have the option to either require us to
redeem such holder’s shares of Series B Preferred Stock or convert such holder’s
shares of Series B Preferred Stock into shares of Common Stock at the conversion
price then in effect.  Since the redemption is contingent upon the
holder’s not exercising their option to convert into a fixed number of shares,
the Series B Preferred Stock is classified as temporary equity.
 
 At
September 30, 2009 and December 31, 2008, there were 1,000 shares of Series B
Preferred Stock issued and outstanding.
 
 
 The
mandatorily redeemable convertible Series B preferred stock has been recorded as
follows:
 
 September 30,
                      2009
                    
                    
                    December 31,
                      2008Mandatorily
      redeemable convertible Series B preferred stock
                    
                    $
                    10,000,000
                    
                    
                    $
                    10,000,000Less:
      unamortized discount on preferred stock
                    
                    
                    (2,379,165
                    )
                    
                    
                    (5,947,917
                    )Mandatorily
      redeemable convertible Series B preferred stock, net
                    
                    $
                    7,620,835
                    
                    
                    $
                    4,052,083


16




MDWERKS,
INC. AND SUBSIDIARIES


NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


SEPTEMBER
30, 2009





NOTE
8 — STOCKHOLDERS’ EQUITY




Common stock




The
Company is authorized to issue 200,000,000 shares of Common stock, $.001 par
value, with such designations, rights and preferences as may be determined from
time to time by the Board of Directors. At September 30, 2009, there are
17,990,208 shares issued and outstanding.





Preferred
stock




The
Company is authorized to issue 10,000,000 shares of preferred stock, $.001 par
value, with such designations, rights and preferences as may be determined from
time to time by the Board of Directors, of which 1,000 shares are designated
Series A Convertible Preferred stock and 1,500 shares are designated Series B
Convertible Preferred stock.




The
Company is authorized to issue 1,000 shares of Series A Convertible Preferred
stock, $0.001 par value with such designations, rights and preferences as set
forth in the Certificate of Designations Designating Series A Convertible
Preferred stock. Between February 1, 2006 and September 30, 2006, the Company
sold 28.3 Units to accredited investors. Each unit consists of one share of our
Series A Convertible Preferred Stock, par value $.001 per share, and a
detachable, transferable Series A Warrant to purchase 20,000 shares of our
common stock, at a purchase price of $3.00 per share. Between August 11, 2006
and September 30, 2009, 27.3 shares of Series A Convertible Preferred Stock were
converted into 546,667 shares of common stock leaving one (1) Series A
Convertible Preferred Stock outstanding at September 30, 2009.





The
Company is authorized to issue 1,500 shares of Series B Convertible Preferred
stock, $0.001 par value with such designations, rights and preferences as set
forth in the Certificate of Designations Designating Series B Convertible
Preferred stock.  On September 28, 2007, 200 shares of Series B
convertible preferred stock were issued with the September Securities Purchase
Agreement.  On January 18, 2008, 50 shares of Series B convertible
preferred stock were issued with the January Securities Purchase
Agreement.  On March 31, 2008, 750 shares of Series B convertible
preferred stock shares were issued with the March Securities Purchase
Agreement.  At September 30, 2009 and December 31, 2008, there were
1,000 issued and outstanding shares of Series B convertible preferred stock (See
Note 7).




Common
stock options




A summary
of the status of the Company's outstanding stock options at September 30, 2009
and changes during the period ending on that date is as follows:




Shares
                
                
                Weighted
                  Average
                  Exercise Price
                
                
                Aggregate
                  Intrinsic ValueOutstanding
      at December 31, 2008
                
                
                5,405,080
                
                
                $
                1.82
                
                
                $
                —Granted
                
                
                —
                
                
                
                —
                
                
                
                —Exercised
                
                
                —
                
                
                
                —
                
                
                
                —Forfeited
                
                
                (611,246
                )
                
                
                2.44
                
                
                
                —Outstanding
      at September 30, 2009
                
                
                4,793,834
                
                
                $
                1.74
                
                
                $
                —Options
      exercisable at end of period
                
                
                4,732,168
                
                
                $
                1.75
                
                
                $
                —Weighted-average
      fair value of options granted during the period
                
                
                —




17


MDWERKS,
INC. AND SUBSIDIARIES


NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


SEPTEMBER
30, 2009




NOTE
8 — STOCKHOLDERS’ EQUITY (continued)


Common
stock options (continued)





In
connection with previously granted stock options and the issuance of common
stock to certain employees, consultants and directors in May 2009, the Company
recognized stock-based compensation expense of $329,357 for the nine months
ended September 30, 2009 and $2,197,482 for the nine months ended September 30,
2008.  The Company recognized stock-based compensation expense of
$6,154 for the three months ended September 30, 2009 and $280,760 for the three
months ended September 30, 2008.




At
September 30, 2009, the total future compensation expense related to non-vested
options not yet recognized in the consolidated statement of operations is
approximately $11,000, which will be recognized through September
2010.




Common
stock warrants




A summary
of the status of the Company's outstanding stock warrants granted as of
September 30, 2009 and changes during the period is as follows:




Shares
                
                
                Weighted
                  Average
                  Exercise PriceOutstanding
      at December 31, 2008
                
                
                57,925,946
                
                
                $
                0.80Granted
                
                
                3,043,142
                
                
                
                0.35Exercised
                
                
                —
                
                
                
                —Forfeited
                
                
                (677,778
                )
                
                
                2.50Outstanding
      at September 30, 2009
                
                
                60,291,310
                
                
                $
                0.74Common
      stock issuable upon exercise of warrants
                
                
                60,291,310
                
                
                $
                0.74




NOTE
9 - RESTATEMENT





The
Company has effected a restatement of its financial results for the period ended
September 30, 2008 (the “Restatement”). After reviewing certain accounting
principles the Company had applied in previously issued financial statements,
management determined that the Company’s accounting for Mandatorily Redeemable
Convertible Series B Preferred Stock should have been recorded as Temporary
Equity and not Debt and that previously issued Mandatorily Redeemable
Convertible Series B Preferred Stock should not have been recorded as an
extinguishment of debt when new Mandatorily Redeemable Convertible Series B
Preferred Stock was issued on March 31, 2008. Consequently, management has
restated its quarterly financial statements for the three and nine months ending
September 30, 2008. For the three months ended September 30, 2008, these changes
decreased net loss by $1,550,000 due to a decrease in interest expense. For the
nine months ended September 30, 2008, these changes decreased net loss by
$3,994,204 due to a decrease in interest expense of $3,334,082 and due to the
elimination of the loss on extinguishment of debt of $660,122. These changes
also decreased current liabilities $2,500,000, increased temporary equity
$2,638,192 and decreased stockholder’s deficiency $138,192. These changes in
presentation of the Company’s Mandatorily Redeemable Convertible Series B
Preferred Stock did not impact the cash balance at the end of the
period.


18




MDWERKS,
INC. AND SUBSIDIARIES


NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


SEPTEMBER
30, 2009





NOTE
10 — COMMITMENTS




Lease
agreements




On
February 1, 2008, the Company was assigned a master lease on its facility and a
5-year lease option was exercised which extends the master lease until July
2013.  Rent expense for the nine months ended September 30, 2009 and
September 30, 2008 was $57,219 and $74,555, respectively.





Future
minimum operating lease commitments at September 30, 2009 are as
follows:





Year Ending
                      December 31
                    
                    Amount2009
                    
                    
                    16,2162010
                    
                    
                    52,8912011
                    
                    
                    52,8052012
                    
                    
                    55,4462013
                    
                    
                    33,267$
                    210,625




19





Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.




Overview




During
2008, we shifted our focus from the electronic medical claims processing,
funding and collection solutions and began focusing our efforts on purchasing
and financing leases as well as directly selling digital medical equipment and
services that provide a lower cost solution to physicians for converting medical
records to a digital format as well as being able to create EMR with original
intake forms.  The Company will also begin selling the digital medical
equipment leases directly to the healthcare facilities as part of our licensing
arrangement with the outside vendor that we are currently purchasing the leases
from.  To date we have not sold any digital medical equipment; however
since December 2008, we have financed six leases of such equipment and expect to
derive approximately $410,000 in revenue from such financing activities over 36
to 48 month periods.  The digital pen and associated services can
improve billing time and accuracy and allows for substantial savings on paper
and record storage versus traditional EMR.





We also
can provide term loans, factor receivables and finance medical equipment to
improve our client’s cash flows.





Through
March 31, 2009, all of our revenue was derived from our prior line of business,
the electronic medical claims processing, funding and collection solution
business.  This part of our business was not deemed viable any longer
and was closed down on February 27, 2009.





Our
present operations will continue to be subject to risks inherent in the
establishing and acquiring of new businesses, including, among other things,
efficiently deploying our capital, developing our product and services
offerings, developing and implementing our marketing campaigns and strategies
and developing awareness and acceptance of our products. Our ability to generate
future revenue will be dependent on a number of factors, many of which are
beyond our control, including the pricing of other services, overall demand for
our products, market competition and government regulation.


20


Critical
Accounting Policies




The
discussion and analysis of our financial condition and results of operations are
based on our consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States.
The preparation of these consolidated financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenue and expenses, and related disclosure of contingent assets and
liabilities. On an on-going basis, we evaluate our estimates based on historical
experience and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not
readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions.




We apply
the Securities and Exchange Commission's Staff Accounting Bulletin 104 for
revenue recognition. In general, we record revenue when persuasive evidence of
an arrangement exists, services have been rendered or product delivery has
occurred, the sales price to the customer is fixed or determinable, and
collectibility is reasonably assured. We have identified the policy below as
critical to our business operations and understanding of our financial
results:




Through
February 2009, the Company, through its subsidiaries, provided advance funding
for medical claims and term loan services to unaffiliated healthcare providers
that were customers of the Company. The customer advances were typically
collateralized by Security Agreements granting first position liens on the
medical claims submitted by its customers to third party payers (the
‘‘Payers’’). The advances were repaid through the remittance of payments of
customer medical claims, by Payers, directly to the Company. The Company could
withhold from these advances interest, an administrative fee and other charges
as well as any amount for prior advances that remain unpaid after a specified
number of days. These interest charges, administrative fees and other charges
were recognized as revenue when earned. There was no right of cancellation or
refund provisions in these arrangements and the Company had no further
obligations once the services were rendered.





The
Company, through its subsidiaries, also provided notes and claims purchasing for
medical claims to unaffiliated healthcare providers that were customers of the
Company. The customer advances were repaid through the remittance of payments of
customer medical claims, by Payers.  The Company could charge
interest, an administrative fee and other charges as well as any amount for
prior advances that remain unpaid after a specified number of days. These
interest charges, administrative fees and other charges were recognized as
revenue when earned. Under certain circumstances, there were warranties and
refund provisions in these arrangements and the agreements are non-cancellable
without our consent.





Revenue
derived from fees related to billing and collection services were generally
recognized when the customer’s accounts receivable were
collected.  Revenue from implementation fees were generally recognized
over the term of the customer’s agreement. Revenue derived from maintenance,
administrative and support fees were generally recognized at the time the
services were provided to the customer.





The
Company, through its subsidiaries, provides purchasing and financing of medical
equipment and software leases from an unaffiliated healthcare customer. The
customer assigns the rights to these leases and the Company is repaid directly
from the monthly lease payments from the lessees.  The Company can
receive interest, an administrative fee and other charges. These interest
charges, administrative fees and other charges are recognized as revenue when
earned. There is currently no right of cancellation or refund provisions in
these arrangements and the Company currently has no further obligations once the
services are rendered.  The underlying equipment contains a warranty
from the manufacturer.


21


Results
of Operations





For the Nine
Months Ended September 30, 2009 Versus the Nine Months Ended September 30,
2008




Revenue




For the
nine months ended September 30, 2009, we recorded total revenue of
$366,283.  Of this total, we recorded service fee revenue of $90,764,
accounting for 24.8% of total revenue, and financing income of $275,519,
accounting for 75.2% of total revenue.  For the nine months ended
September 30, 2008, we recorded total revenue of $702,360. Of this total, we
recorded service fee revenue of $420,212, accounting for 59.8% of total revenue,
financing income of $195,464, accounting for 27.8% of total revenue, and claims
purchase revenue of $86,684, accounting for 12.4% of total
revenue.   The decrease in revenue from 2008 resulted primarily
from the closing down of our advance funding and claims processing, billing and
collecting business.




Operating
Expenses





For the
nine months ended September 30, 2009, total operating expenses were $2,983,021
as compared to $5,937,613 for the nine months ended September 30, 2008, a net
decrease of $2,954,592 or 49.8%. Included in this net decrease for the nine
months ended September 30, 2009 is the following:




1.
            We recorded compensation expense
      of $1,176,156 as compared to $4,144,549 for the nine months ended
      September 30, 2008. This $2,968,393 or 71.6% decrease was primarily
      attributable to amortization of stock options of $248,108 and executive
      bonuses of $106,250 during the nine months ended September 30, 2009 versus
      amortization of stock options of $2,197,482 and executive bonuses of
      $453,131 during the nine months ended September 30, 2008 and to lower
      salaries due to fewer employees needed for the digital pen business;
      and





2.
            Consulting expense amounted to
      $533,084 as compared to $168,349 for the nine months ended September 30,
      2008, an increase of $364,735, or 216.7%. This increase resulted from the
      addition of outside business development consultants;
      and





3.
            Professional fees amounted to
      $583,781 as compared to $492,901 for the nine months ended September 30,
      2008, an increase of $90,880, or 18.4%. This increase was attributable to
      amortization of deferred offering costs and legal fees related to SEC
      filings and general corporate fund raising matters;
    and





4.
            Selling, general and
      administrative expenses were $690,000 as compared to $1,131,814 for the
      nine months ended September 30, 2008, a decrease of $441,814, or 39.0%.
      This decrease resulted from lower bad debt expense and lower employee
      benefits and payroll taxes due to lower salaries for the nine months ended
      September 30, 2009 as compared to the nine months ended September 30,
      2008.




For the
nine months ended September 30, 2009 and 2008, selling, general and
administrative expenses consisted of the following:




September 30,
                  2009
                
                
                September 30,
                  2008Employee
      benefits and payroll taxes
                
                $
                214,713
                
                
                $
                337,994Information
      technology
                
                
                47,712
                
                
                
                169,352Occupancy
      and office expenses
                
                
                110,356
                
                
                
                167,534Other
      selling, general and administrative
                
                
                317,219
                
                
                
                456,934Total
      selling, general, and administrative
                
                $
                690,000
                
                
                $
                1,131,814




Other
Income (Expenses)




For the
nine months ended September 30, 2009, interest and other income was $50,423 as
compared to $1,084,420 for the nine months ended September 30, 2008, a decrease
of $1,033,997. This decrease was principally due to the restructuring of notes
receivable during the nine months ended September 30, 2008.




For the
nine months ended September 30, 2009, interest expense was $1,302,573 as
compared to $1,229,015 for the nine months ended September 30, 2008, an increase
of $73,558. This increase was primarily due to higher notes
payable.


22





Net
Loss Before Deemed Preferred Stock Dividend





We
reported a net loss of $3,868,888 for the nine months ended September 30, 2009
as compared to a net loss of $5,379,848 for the nine months ended September 30,
2008.





Deemed
Preferred Stock Dividend





During
the nine months ended September 30, 2009 and 2008, we recorded $4,318,662 and
$3,286,414, respectively for a deemed preferred stock dividend arising from a
beneficial conversion feature for warrants attached to Series B Convertible
Preferred Stock issued and from dividends accrued on the Series B Convertible
Preferred Stock.  Dividends are payable in cash or additional shares
of Series B Preferred Stock and are not payable until there are profits, surplus
or other funds available for the payment of such dividends.





Net
Loss Attributable to Common Shareholders





We
reported a net loss attributable to common shareholders of $8,187,550, or $0.50
per common share for the nine months ended September 30, 2009 as compared to net
loss attributable to common shareholders of $8,666,262, or $0.67 per common
share for the nine months ended September 30, 2008.





For
the Three Months Ended September 30, 2009 Versus the Three Months Ended
September 30, 2008




Revenue




For the
three months ended September 30, 2009, we recorded total revenue of $93,300. Of
this total, we recorded service fee revenue of $7,840, accounting for 8.4% of
total revenue, and financing income of $85,460, accounting for 91.6% of total
revenue.  For the three months ended September 30, 2008, we recorded
total revenue of $236,650. Of this total, we recorded service fee revenue of
$109,762, accounting for 46.4% of total revenue, financing income of $63,901,
accounting for 27.0% of total revenue, and claims purchase revenue of $62,987,
accounting for 26.6% of total revenue.   The decrease in revenue
from 2008 resulted primarily from the closing down of our advance funding and
claims processing, billing and collecting business.





Operating
Expenses





For the
three months ended September 30, 2009, total operating expenses were $751,586 as
compared to $1,369,923 for the three months ended September 30, 2008, a net
decrease of $618,337 or 45.1%. Included in this net decrease for the three
months ended September 30, 2009 is the following:




1.
            We recorded compensation expense
      of $211,807 as compared to $833,555 for the three months ended September
      30, 2008. This $621,748 or 74.6% decrease was primarily attributable to
      amortization of stock options of $6,154 and executive bonuses of
      $13,750  during the three months ended September 30, 2009 versus
      amortization of stock option of $280,760 and executive bonuses of $58,750
      during the three months ended September 30, 2008 and lower salaries due to
      fewer employees needed for the digital pen business;
      and





2.
            Consulting expense amounted to
      $153,596 as compared to $29,630 for the three months ended September 30,
      2008, an increase of $123,966 or 418.4%. This increase resulted from the
      addition of outside business development consultants;
      and





3.
            Professional fees amounted to
      $232,185 as compared to $162,950 for the three months ended September 30,
      2008, an increase of $69,235, or 42.5%. This expense was attributable to
      an increase in amortization of deferred offering costs and legal fees
      related to SEC filings and general corporate matters;
      and





4.
            Selling, general and
      administrative expenses were $153,998 as compared to $343,788 for the
      three months ended September 30, 2008, a decrease of $189,790, or 55.2%.
      This decrease resulted from lower bad debt expense, lower information
      technology expenses, and lower employee benefits and payroll taxes due to
      lower salaries for the three months ended September 30, 2009 as compared
      to the three months ended September 30,
  2008.


23





For the
three months ended September 30, 2009 and 2008, selling, general and
administrative expenses consisted of the following:




September 30,
                  2009
                
                
                September 30,
                  2008Employee
      benefits and payroll taxes
                
                
                45,006
                
                
                
                105,223Information
      technology
                
                
                (18,619
                )
                
                
                84,568Occupancy
      and office expenses
                
                
                30,568
                
                
                
                53,959Other
      selling, general and administrative
                
                
                97,043
                
                
                
                100,038$
                153,998
                
                
                $
                343,788




Other
Income (Expenses)




For the
three months ended September 30, 2009, interest and other income was $13,050 as
compared to $425,901 for the three months ended September 30, 2008, a decrease
of $412,851. This decrease was principally due to restructuring of notes
receivable during the three months ended June 30, 2008.




For the
three months ended September 30, 2009, interest expense was $392,634 as compared
to $348,138 for the three months ended September 30, 2008, an increase of
$44,496. This increase was primarily due to higher notes payable.





Net
Loss Before Deemed Preferred Stock Dividend





We
reported a net loss of $1,037,870 for the three months ended September 30, 2009
as compared to a net loss of $1,055,510 for the three months ended September 30,
2008.





Deemed
Preferred Stock Dividend





During
the three months ended September 30, 2009 and 2008, we recorded $1,339,494 and
$1,489,584, respectively for a deemed preferred stock dividend arising from a
beneficial conversion feature for warrants attached to Series B Convertible
Preferred Stock issued and from dividends accrued on the Series B Convertible
Preferred Stock.  Dividends are payable in cash or additional shares
of Series B Preferred Stock and are not payable until there are profits, surplus
or other funds available for the payment of such dividends.





Net
Loss Attributable to Common Shareholders





We
reported a net loss attributable to common shareholders of $2,377,364, or $0.13
per common share for the three months ended September 30, 2009 as compared to
net loss attributable to common shareholders of $2,545,094, or $0.20 per common
share for the three months ended September 30, 2008.





Liquidity
and Capital Resources




Historically
we used the proceeds from the sales of preferred stock through September 30,
2009 and proceeds from notes and loans payable for working capital purposes and
to fund our gross notes, accounts and leases receivable of $2,718,244 owed to us
at September 30, 2009. We will continue to advance funds under note agreements
to providers that subscribe to our financial services lending
solutions.





We
believe we have sufficient funds and prospective business activity to conduct
our business and operations as they are currently undertaken through the first
quarter of 2010 during which time the Company will be pursuing additional
financing.   We currently have no material commitments for
capital expenditures.


24


Cash
flows




At
September 30, 2009, we had cash of $1,420,171.  On April 21, 2009, we
received cash of approximately $3,100,000, in connection with a loan from
Vicis.  The cash proceeds are being used for our corporate
operations.




Net cash
used in operating activities was $2,940,110 for the nine months ended September
30, 2009 as compared to $3,645,323 for the nine months ended September 30, 2008,
a decrease of $705,213. This decrease is primarily attributable to a decrease in
the net loss and the following:




1.
            Gottbetter and Vicis debt
      offering costs of $337,269 and debt discount costs of $747,784, as
      compared to debt related costs during the nine months ended September 30,
      2008 of $1,115,451;





2.
            Stock-based compensation of
      $329,357 versus stock-based compensation expense of $2,197,482 for the
      nine months ended September 30,
2008;





3.
            A net increase in notes
      receivable, accounts receivable, leases receivable, and prepaid expenses
      aggregating $913,437 principally related to the increases in notes
      receivables, as compared to a net increase of  $1,632,343 for
      the nine months ended September 30,
2008;





4.
            A net increase in accounts
      payable and accrued expenses related to an increase in operating
      activities aggregating $405,321, as compared to a decrease of $99,003 for
      the nine months ended September 30,
2008.




Net cash
used in investing activities was $0, as compared to $2,018,434 for the nine
months ended September 30, 2008.  For the nine months ended September
30, 2008, $2,000,000 was invested in certificates of deposit.





Net cash
provided by financing activities was $3,136,474 for the nine months ended
September 30, 2009 as compared to net cash provided by financing activities of
$6,007,459 for the nine months ended September 30, 2008.  During the
nine months ended  September 30, 2009, proceeds  of
$3,851,375 was received from a new Note, offset by note repayments of a previous
$300,000 note loaned to us by DOF and note placement and other note related
costs totaling $414,901.  During the nine months ended September 30,
2008 proceeds of $8,000,000 was received from the sale of Series B Preferred
Stock, offset by repayments of notes and loans payable totaling $1,795,671 and
note placement and other note related costs totaling $196,870.




Off
Balance Sheet Arrangements




We had no
off balance sheet arrangements at September 30, 2009.


25




ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK





Not applicable





ITEM 4. CONTROLS AND
PROCEDURES




(a) Evaluation of Disclosure
Controls and Procedures




The Company has established
disclosure controls and procedures to ensure that material information relating
to the Company, including its consolidated subsidiaries, is made known on a
timely basis to the officers who certify its financial reports and to other
members of senior management and the Company’s board of directors. Based on
their evaluation as of September 30, 2009, the principal executive officer and
principal financial officer of the Company have concluded that the Company’s
disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934) are effective to ensure that the
information required to be disclosed by the Company in the reports that it files
or submits under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in SEC rules and
forms.




(b)  Changes in Internal Control
over Financial Reporting




There were no changes to internal
controls over financial reporting that occurred during the three months ended
September 30, 2009, that have materially affected, or are reasonably likely to
materially impact our internal controls over financial
reporting.


26


PART
II — OTHER INFORMATION




Item
1 — Legal Proceedings




No
material developments in our litigation previously reported.





Item
2 — Unregistered Sales of Equity Securities and Use of Proceeds




Item
3 — Defaults Upon Senior Securities




None.




Item
4 — Submissions of Matters to a Vote of Security Holders




Item 5 — Other
Information




None.




Item
6 — Exhibits




31.1
  Section 302 Certification of Principal Executive
Officer




31.2
  Section 302 Certification of Principal Financial
Officer




32.1
  Section 906 Certification of Principal Executive
Officer




32.2 Section
906 Certification of Principal Financial Officer


27




SIGNATURES




In
accordance with the requirements of the Exchange Act, the registrant caused this
report to be signed on its behalf by the undersigned, thereunto duly
authorized.


MDWERKS,
      INC.November
      23, 2009
                    
                    /s/
      David M. BarnesDavid
      M. Barnes, Chief Executive Officer(Principal
      Executive Officer)November
      23, 2009
                    
                    /s/
      Adam FriedmanAdam
      Friedman, Chief Financial Officer(Principal
      Financial
Officer)


28