false Q3 --12-31 0001295514 P3Y 0001295514 2024-01-01 2024-09-30 0001295514 2024-11-11 0001295514 2024-09-30 0001295514 2023-12-31 0001295514 2024-07-01 2024-09-30 0001295514 2023-07-01 2023-09-30 0001295514 2023-01-01 2023-09-30 0001295514 us-gaap:PreferredStockMember 2023-12-31 0001295514 us-gaap:CommonStockMember 2023-12-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001295514 MDWK:SubscriptionPayableMember 2023-12-31 0001295514 us-gaap:RetainedEarningsMember 2023-12-31 0001295514 us-gaap:PreferredStockMember 2024-03-31 0001295514 us-gaap:CommonStockMember 2024-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001295514 MDWK:SubscriptionPayableMember 2024-03-31 0001295514 us-gaap:RetainedEarningsMember 2024-03-31 0001295514 2024-03-31 0001295514 us-gaap:PreferredStockMember 2024-06-30 0001295514 us-gaap:CommonStockMember 2024-06-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-06-30 0001295514 MDWK:SubscriptionPayableMember 2024-06-30 0001295514 us-gaap:RetainedEarningsMember 2024-06-30 0001295514 2024-06-30 0001295514 us-gaap:PreferredStockMember 2022-12-31 0001295514 us-gaap:CommonStockMember 2022-12-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001295514 MDWK:SubscriptionPayableMember 2022-12-31 0001295514 us-gaap:RetainedEarningsMember 2022-12-31 0001295514 2022-12-31 0001295514 us-gaap:PreferredStockMember 2023-03-31 0001295514 us-gaap:CommonStockMember 2023-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001295514 MDWK:SubscriptionPayableMember 2023-03-31 0001295514 us-gaap:RetainedEarningsMember 2023-03-31 0001295514 2023-03-31 0001295514 us-gaap:PreferredStockMember 2023-06-30 0001295514 us-gaap:CommonStockMember 2023-06-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-06-30 0001295514 MDWK:SubscriptionPayableMember 2023-06-30 0001295514 us-gaap:RetainedEarningsMember 2023-06-30 0001295514 2023-06-30 0001295514 us-gaap:PreferredStockMember 2024-01-01 2024-03-31 0001295514 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001295514 MDWK:SubscriptionPayableMember 2024-01-01 2024-03-31 0001295514 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001295514 2024-01-01 2024-03-31 0001295514 us-gaap:PreferredStockMember 2024-04-01 2024-06-30 0001295514 us-gaap:CommonStockMember 2024-04-01 2024-06-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-04-01 2024-06-30 0001295514 MDWK:SubscriptionPayableMember 2024-04-01 2024-06-30 0001295514 us-gaap:RetainedEarningsMember 2024-04-01 2024-06-30 0001295514 2024-04-01 2024-06-30 0001295514 us-gaap:PreferredStockMember 2024-07-01 2024-09-30 0001295514 us-gaap:CommonStockMember 2024-07-01 2024-09-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-07-01 2024-09-30 0001295514 MDWK:SubscriptionPayableMember 2024-07-01 2024-09-30 0001295514 us-gaap:RetainedEarningsMember 2024-07-01 2024-09-30 0001295514 us-gaap:PreferredStockMember 2023-01-01 2023-03-31 0001295514 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001295514 MDWK:SubscriptionPayableMember 2023-01-01 2023-03-31 0001295514 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001295514 2023-01-01 2023-03-31 0001295514 us-gaap:PreferredStockMember 2023-04-01 2023-06-30 0001295514 us-gaap:CommonStockMember 2023-04-01 2023-06-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-04-01 2023-06-30 0001295514 MDWK:SubscriptionPayableMember 2023-04-01 2023-06-30 0001295514 us-gaap:RetainedEarningsMember 2023-04-01 2023-06-30 0001295514 2023-04-01 2023-06-30 0001295514 us-gaap:PreferredStockMember 2023-07-01 2023-09-30 0001295514 us-gaap:CommonStockMember 2023-07-01 2023-09-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-07-01 2023-09-30 0001295514 MDWK:SubscriptionPayableMember 2023-07-01 2023-09-30 0001295514 us-gaap:RetainedEarningsMember 2023-07-01 2023-09-30 0001295514 us-gaap:PreferredStockMember 2024-09-30 0001295514 us-gaap:CommonStockMember 2024-09-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-09-30 0001295514 MDWK:SubscriptionPayableMember 2024-09-30 0001295514 us-gaap:RetainedEarningsMember 2024-09-30 0001295514 us-gaap:PreferredStockMember 2023-09-30 0001295514 us-gaap:CommonStockMember 2023-09-30 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-09-30 0001295514 MDWK:SubscriptionPayableMember 2023-09-30 0001295514 us-gaap:RetainedEarningsMember 2023-09-30 0001295514 2023-09-30 0001295514 MDWK:MergerAgreementMember us-gaap:CommonStockMember 2023-02-13 2023-02-13 0001295514 MDWK:ExchangeAgreementMember MDWK:Mr.MortMember 2023-01-19 0001295514 MDWK:ExchangeAgreementMember MDWK:Mr.MortMember 2023-01-19 2023-01-19 0001295514 MDWK:CustomerOneMember 2024-09-30 0001295514 MDWK:CustomerTwoMember 2024-09-30 0001295514 MDWK:CustomerOneMember 2023-12-31 0001295514 MDWK:CustomerTwoMember 2023-12-31 0001295514 MDWK:CustomerThreeMember 2023-12-31 0001295514 MDWK:OneCustomerMember 2024-07-01 2024-09-30 0001295514 MDWK:OneCustomerMember 2024-01-01 2024-09-30 0001295514 srt:MinimumMember 2024-09-30 0001295514 srt:MaximumMember 2024-09-30 0001295514 2023-01-01 2023-12-31 0001295514 us-gaap:FurnitureAndFixturesMember 2024-09-30 0001295514 us-gaap:VehiclesMember 2024-09-30 0001295514 us-gaap:ComputerEquipmentMember 2024-09-30 0001295514 us-gaap:MachineryAndEquipmentMember srt:MinimumMember 2024-09-30 0001295514 us-gaap:MachineryAndEquipmentMember srt:MaximumMember 2024-09-30 0001295514 us-gaap:MachineryAndEquipmentMember 2024-09-30 0001295514 us-gaap:MachineryAndEquipmentMember 2023-12-31 0001295514 MDWK:FurnitureAndOfficeEquipmentMember 2024-09-30 0001295514 MDWK:FurnitureAndOfficeEquipmentMember 2023-12-31 0001295514 us-gaap:VehiclesMember 2023-12-31 0001295514 us-gaap:BuildingMember 2024-09-30 0001295514 us-gaap:BuildingMember 2023-12-31 0001295514 MDWK:DreamWorkzAutomotiveLLCMember MDWK:PurchaseAgreementMember 2023-08-25 2023-08-25 0001295514 MDWK:DreamWorkzAutomotiveLLCMember MDWK:PurchaseAgreementMember 2023-08-25 0001295514 MDWK:SecondPurchaseAgreementsMember 2024-01-31 0001295514 MDWK:RFSMember MDWK:SecondPurchaseAgreementsMember 2024-01-31 0001295514 us-gaap:VehiclesMember MDWK:MrMortMember 2024-05-31 0001295514 us-gaap:VehiclesMember MDWK:MrMortMember 2024-05-01 2024-05-31 0001295514 us-gaap:VehiclesMember MDWK:MrMortMember 2024-01-01 2024-09-30 0001295514 MDWK:TradeNamesAndLicenseMember 2024-09-30 0001295514 MDWK:TradeNamesAndLicenseMember 2023-12-31 0001295514 MDWK:DevelopedTechnologyMember 2024-09-30 0001295514 MDWK:DevelopedTechnologyMember 2023-12-31 0001295514 us-gaap:CustomerRelationshipsMember 2024-09-30 0001295514 us-gaap:CustomerRelationshipsMember 2023-12-31 0001295514 MDWK:LicenseAgreementMember 2024-02-05 2024-02-05 0001295514 MDWK:LicenseAgreementMember us-gaap:SellingGeneralAndAdministrativeExpensesMember 2024-01-01 2024-09-30 0001295514 MDWK:LicenseAgreementMember us-gaap:AccountsPayableMember 2024-04-01 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember 2024-02-05 2024-02-05 0001295514 MDWK:TwoTreesMember MDWK:MergerAgreementMember 2023-12-08 2023-12-08 0001295514 MDWK:MergerAgreementMember MDWK:TwoTreesMember 2023-12-08 0001295514 MDWK:MergerAgreementMember MDWK:TwoTreesMember us-gaap:CommonStockMember 2023-12-08 0001295514 MDWK:MergerAgreementMember MDWK:TwoTreesMember us-gaap:CommonStockMember 2023-12-08 2023-12-08 0001295514 MDWK:RFSpecialtiesMember 2023-12-27 2023-12-27 0001295514 MDWK:RFSpecialtiesMember 2023-12-27 0001295514 MDWK:RFSpecialtiesMember MDWK:TwoAssetPurchaseAgreementsMember 2023-12-27 0001295514 MDWK:RFSpecialtiesMember MDWK:SecondAssetPurchaseAgreementsMember 2024-01-31 2024-01-31 0001295514 MDWK:RFSpecialtiesMember MDWK:OneAssetPurchaseAgreementsMember 2024-01-31 0001295514 MDWK:TwoNonrelatedPartyMember 2022-01-01 2022-12-31 0001295514 MDWK:TwoNonrelatedPartyMember 2023-01-01 2023-12-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2024-01-01 2024-09-30 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2023-01-01 2023-12-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2024-09-30 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2023-12-31 0001295514 MDWK:TerminationAgreementMember 2024-01-01 2024-09-30 0001295514 MDWK:TerminationAgreementMember 2023-01-01 2023-12-31 0001295514 MDWK:TerminationAgreementMember 2024-09-30 0001295514 MDWK:TerminationAgreementMember 2023-12-31 0001295514 MDWK:ChrichtonHouseHoldingsLLCMember 2024-01-01 2024-09-30 0001295514 MDWK:ChrichtonHouseHoldingsLLCMember 2023-01-01 2023-12-31 0001295514 MDWK:ChrichtonHouseHoldingsLLCMember 2024-09-30 0001295514 MDWK:ChrichtonHouseHoldingsLLCMember 2023-12-31 0001295514 MDWK:TooheyHoldingsMember 2024-01-01 2024-09-30 0001295514 MDWK:TooheyHoldingsMember 2023-01-01 2023-12-31 0001295514 MDWK:TooheyHoldingsMember 2024-09-30 0001295514 MDWK:TooheyHoldingsMember 2023-12-31 0001295514 MDWK:LoanPayableMercedesMember 2024-01-01 2024-09-30 0001295514 MDWK:LoanPayableMercedesMember 2023-01-01 2023-12-31 0001295514 MDWK:LoanPayableMercedesMember 2024-09-30 0001295514 MDWK:LoanPayableMercedesMember 2023-12-31 0001295514 MDWK:LoanPayableDodgeMember 2024-01-01 2024-09-30 0001295514 MDWK:LoanPayableDodgeMember 2023-01-01 2023-12-31 0001295514 MDWK:LoanPayableDodgeMember 2024-09-30 0001295514 MDWK:LoanPayableDodgeMember 2023-12-31 0001295514 us-gaap:RelatedPartyMember 2024-01-01 2024-09-30 0001295514 us-gaap:RelatedPartyMember 2024-09-23 0001295514 MDWK:SeriesAConvertiblePreferredStockMember 2024-09-30 0001295514 MDWK:SeriesAConvertiblePreferredStockMember 2014-06-15 2014-06-15 0001295514 MDWK:BrokerAgreementMember 2024-04-22 2024-04-22 0001295514 MDWK:ShortTermLoanAgreementMember us-gaap:RelatedPartyMember 2024-01-01 2024-01-01 0001295514 MDWK:ShortTermLoanAgreementMember us-gaap:RelatedPartyMember 2024-01-01 0001295514 us-gaap:RelatedPartyMember 2024-09-30 0001295514 us-gaap:RelatedPartyMember 2024-05-31 0001295514 MDWK:MrMortMember us-gaap:RelatedPartyMember 2024-05-01 2024-05-31 0001295514 MDWK:MrMortMember us-gaap:RelatedPartyMember 2024-01-01 2024-09-30 0001295514 us-gaap:SubsequentEventMember MDWK:SeriesAConvertiblePreferredStockMember 2024-11-07 0001295514 us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2024-10-01 2024-11-14 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

false --12-31 Q1 0001295514 0001295514 2025-01-01 2025-03-31 0001295514 2025-05-05 0001295514 2025-03-31 0001295514 2024-12-31 0001295514 us-gaap:RelatedPartyMember 2025-03-31 0001295514 us-gaap:RelatedPartyMember 2024-12-31 0001295514 us-gaap:NonrelatedPartyMember 2025-03-31 0001295514 us-gaap:NonrelatedPartyMember 2024-12-31 0001295514 2024-01-01 2024-03-31 0001295514 us-gaap:PreferredStockMember 2023-12-31 0001295514 us-gaap:CommonStockMember 2023-12-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001295514 MDWK:SubscriptionPayableMember 2023-12-31 0001295514 us-gaap:RetainedEarningsMember 2023-12-31 0001295514 2023-12-31 0001295514 us-gaap:PreferredStockMember 2024-12-31 0001295514 us-gaap:CommonStockMember 2024-12-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001295514 MDWK:SubscriptionPayableMember 2024-12-31 0001295514 us-gaap:RetainedEarningsMember 2024-12-31 0001295514 us-gaap:PreferredStockMember 2024-01-01 2024-03-31 0001295514 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001295514 MDWK:SubscriptionPayableMember 2024-01-01 2024-03-31 0001295514 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001295514 us-gaap:PreferredStockMember 2025-01-01 2025-03-31 0001295514 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001295514 MDWK:SubscriptionPayableMember 2025-01-01 2025-03-31 0001295514 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001295514 us-gaap:PreferredStockMember 2024-03-31 0001295514 us-gaap:CommonStockMember 2024-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001295514 MDWK:SubscriptionPayableMember 2024-03-31 0001295514 us-gaap:RetainedEarningsMember 2024-03-31 0001295514 2024-03-31 0001295514 us-gaap:PreferredStockMember 2025-03-31 0001295514 us-gaap:CommonStockMember 2025-03-31 0001295514 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001295514 MDWK:SubscriptionPayableMember 2025-03-31 0001295514 us-gaap:RetainedEarningsMember 2025-03-31 0001295514 us-gaap:NonrelatedPartyMember 2025-01-01 2025-03-31 0001295514 us-gaap:NonrelatedPartyMember 2024-01-01 2024-03-31 0001295514 us-gaap:RelatedPartyMember 2025-01-01 2025-03-31 0001295514 us-gaap:RelatedPartyMember 2024-01-01 2024-03-31 0001295514 MDWK:MergerAgreementMember us-gaap:CommonStockMember 2023-02-13 2023-02-13 0001295514 MDWK:ExchangeAgreementMember MDWK:Mr.MortMember 2023-01-19 0001295514 MDWK:ExchangeAgreementMember MDWK:Mr.MortMember 2023-01-19 2023-01-19 0001295514 2024-01-01 2024-12-31 0001295514 MDWK:CustomerOneMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001295514 MDWK:CustomerTwoMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001295514 MDWK:CustomerOneMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-12-31 0001295514 MDWK:CustomerTwoMember us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-12-31 0001295514 MDWK:CustomerOneMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001295514 MDWK:CustomerOneMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001295514 srt:MinimumMember 2025-03-31 0001295514 srt:MaximumMember 2025-03-31 0001295514 us-gaap:FurnitureAndFixturesMember 2025-03-31 0001295514 us-gaap:VehiclesMember 2025-03-31 0001295514 us-gaap:ComputerEquipmentMember 2025-03-31 0001295514 us-gaap:MachineryAndEquipmentMember srt:MinimumMember 2025-03-31 0001295514 us-gaap:MachineryAndEquipmentMember srt:MaximumMember 2025-03-31 0001295514 MDWK:AssetPurchaseAgreementsMember 2025-01-27 2025-01-27 0001295514 us-gaap:MachineryAndEquipmentMember 2025-03-31 0001295514 us-gaap:MachineryAndEquipmentMember 2024-12-31 0001295514 MDWK:FurnitureAndOfficeEquipmentMember 2025-03-31 0001295514 MDWK:FurnitureAndOfficeEquipmentMember 2024-12-31 0001295514 us-gaap:BuildingMember 2025-03-31 0001295514 us-gaap:BuildingMember 2024-12-31 0001295514 us-gaap:ConstructionInProgressMember 2025-03-31 0001295514 us-gaap:ConstructionInProgressMember 2024-12-31 0001295514 MDWK:DreamWorkzAutomotiveLLCMember MDWK:PurchaseAgreementMember 2023-08-25 2023-08-25 0001295514 MDWK:DreamWorkzAutomotiveLLCMember MDWK:PurchaseAgreementMember 2023-08-25 0001295514 MDWK:SecondAssetPurchaseAgreementMember MDWK:RFSpecialtiesMember 2024-01-31 0001295514 MDWK:SecondAssetPurchaseAgreementMember MDWK:RFSpecialtiesMember 2024-01-31 2024-01-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2025-03-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2024-12-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2025-01-01 2025-03-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2024-01-01 2024-03-31 0001295514 MDWK:TradeNamesAndLicenseMember 2025-03-31 0001295514 MDWK:TradeNamesAndLicenseMember 2024-12-31 0001295514 MDWK:DevelopedTechnologyMember 2025-03-31 0001295514 MDWK:DevelopedTechnologyMember 2024-12-31 0001295514 us-gaap:CustomerRelationshipsMember 2025-03-31 0001295514 us-gaap:CustomerRelationshipsMember 2024-12-31 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember 2024-02-05 2024-02-05 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember 2024-01-01 2024-12-31 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember 2024-04-01 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember us-gaap:AccountsPayableMember 2025-03-31 0001295514 MDWK:LicenseAgreementMember MDWK:ShineTimeLLCMember us-gaap:AccountsPayableMember 2024-12-31 0001295514 MDWK:AssetPurchaseAgreementNoteMember 2024-01-01 2024-12-31 0001295514 MDWK:TerminationAgreementMember 2025-03-31 0001295514 MDWK:TerminationAgreementMember 2024-12-31 0001295514 MDWK:TerminationAgreementMember 2025-01-01 2025-03-31 0001295514 MDWK:TerminationAgreementMember 2024-01-01 2024-12-31 0001295514 MDWK:LoanPayableMercedesMember 2025-03-31 0001295514 MDWK:LoanPayableMercedesMember 2024-12-31 0001295514 MDWK:LoanPayableMercedesMember 2025-01-01 2025-03-31 0001295514 MDWK:LoanPayableMercedesMember 2024-01-01 2024-12-31 0001295514 MDWK:FirstInsuranceFundingMember 2025-03-31 0001295514 MDWK:FirstInsuranceFundingMember 2024-12-31 0001295514 MDWK:FirstInsuranceFundingMember 2025-01-01 2025-03-31 0001295514 MDWK:FirstInsuranceFundingMember 2024-01-01 2024-12-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember 2025-03-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember 2024-12-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember 2025-01-01 2025-03-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember 2024-01-01 2024-12-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember srt:MinimumMember 2024-12-31 0001295514 MDWK:AdvancesPayableRelatedPartiesMember srt:MaximumMember 2024-12-31 0001295514 MDWK:TerminationAgreementMember 2020-12-31 0001295514 MDWK:PromissoryNotePayableMember 2021-12-31 0001295514 MDWK:PromissoryNotePayableMember 2021-01-01 2021-12-31 0001295514 MDWK:TerminationAgreementMember 2021-01-01 2021-12-31 0001295514 MDWK:PromissoryNotePayableMember 2023-12-31 0001295514 MDWK:PromissoryNotePayableMember 2025-03-31 0001295514 MDWK:PromissoryNotePayableMember 2024-12-31 0001295514 MDWK:FirstAssetPurchaseAgreementMember MDWK:RFSpecialtiesMember 2023-12-31 0001295514 MDWK:FirstAssetPurchaseAgreementMember MDWK:RFSpecialtiesMember 2023-12-01 2023-12-31 0001295514 MDWK:InsurancePolicyFinancingArrangementMember 2025-03-31 0001295514 MDWK:InsurancePolicyFinancingArrangementMember 2025-03-31 0001295514 MDWK:InsurancePolicyFinancingArrangementMember 2025-03-01 2025-03-31 0001295514 MDWK:SeriesAConvertiblePreferredStockMember 2025-03-31 0001295514 MDWK:SeriesAConvertiblePreferredStockMember 2014-06-15 2014-06-15 0001295514 MDWK:TraditionReserveILLCMember MDWK:SeriesAConvertiblePreferredStockMember 2024-11-07 2024-11-07 0001295514 us-gaap:CommonStockMember us-gaap:InvestorMember 2025-01-01 2025-03-31 0001295514 MDWK:EmploymentAgreementMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 MDWK:EmploymentAgreementMember 2025-01-01 2025-03-31 0001295514 MDWK:EmploymentAgreementMember us-gaap:CommonStockMember srt:MinimumMember 2025-03-31 0001295514 MDWK:EmploymentAgreementMember us-gaap:CommonStockMember srt:MaximumMember 2025-03-31 0001295514 MDWK:LicenseAgreementMember 2024-02-05 2024-02-05 0001295514 MDWK:BrokerAgreementMember 2024-04-22 2024-04-22 0001295514 MDWK:BrokerAgreementMember 2025-01-01 2025-03-31 0001295514 MDWK:BrokerAgreementMember 2025-03-31 0001295514 MDWK:BrokerAgreementMember 2024-01-01 2024-12-31 0001295514 MDWK:BrokerAgreementMember 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember 2024-11-06 2025-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember srt:ScenarioForecastMember 2026-01-01 2026-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember srt:ScenarioForecastMember 2027-01-01 2027-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember srt:ScenarioForecastMember 2028-01-01 2028-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember srt:ScenarioForecastMember 2029-01-01 2029-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember 2024-11-06 2024-11-06 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:CommonStockMember 2024-11-06 2024-11-06 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:CommonStockMember 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:PerformanceSharesMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:PerformanceSharesMember srt:MinimumMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:PerformanceSharesMember srt:MaximumMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:SteveLakerMember us-gaap:PerformanceSharesMember 2025-01-01 2025-03-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember srt:ScenarioForecastMember 2024-11-06 2025-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember srt:ScenarioForecastMember 2026-01-01 2026-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember srt:ScenarioForecastMember 2027-01-01 2027-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember srt:ScenarioForecastMember 2028-01-01 2028-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember srt:ScenarioForecastMember 2029-01-01 2029-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember 2024-11-06 2024-11-06 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:CommonStockMember 2024-11-06 2024-11-06 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:CommonStockMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:CommonStockMember 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:PerformanceSharesMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:PerformanceSharesMember srt:MinimumMember 2024-01-01 2024-12-31 0001295514 MDWK:EmploymentAgreementMember MDWK:JamesCassidyMember us-gaap:PerformanceSharesMember srt:MaximumMember 2024-01-01 2024-12-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember 2024-11-18 2024-11-18 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember us-gaap:CommonStockMember 2024-11-18 2024-11-18 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember us-gaap:CommonStockMember 2024-11-18 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 MDWK:IndependentDirectorAgreementMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember us-gaap:CommonStockMember 2025-03-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrTimothyBrocoppMember us-gaap:CommonStockMember 2025-03-17 2025-03-17 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember 2024-12-03 2024-12-03 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2024-12-03 2024-12-03 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2024-12-03 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2024-12-31 2024-12-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2025-03-31 0001295514 MDWK:IndependentDirectorAgreementMember MDWK:MrRichardBlackstoneMember us-gaap:CommonStockMember 2025-03-17 2025-03-17 0001295514 MDWK:IndependentContractorAgreementMember 2024-12-11 2024-12-11 0001295514 MDWK:IndependentContractorAgreementMember 2025-03-31 0001295514 MDWK:IndependentContractorAgreementMember 2025-01-01 2025-03-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember 2025-01-01 2025-12-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember srt:ScenarioForecastMember 2026-01-01 2026-12-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember srt:ScenarioForecastMember 2027-01-01 2027-12-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember 2025-03-10 2025-03-10 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:CommonStockMember 2025-03-10 2025-03-10 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:CommonStockMember 2025-03-31 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:PerformanceSharesMember 2025-03-10 2025-03-10 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:PerformanceSharesMember srt:MinimumMember 2025-03-10 2025-03-10 0001295514 MDWK:ExecutiveEmploymentAgreementMember MDWK:DavidStephensMember us-gaap:PerformanceSharesMember srt:MaximumMember 2025-03-10 2025-03-10 0001295514 MDWK:EmploymentAgreementMember MDWK:DavidStephensMember us-gaap:PerformanceSharesMember 2025-03-10 2025-03-10 0001295514 MDWK:EmploymentAgreementMember MDWK:DavidStephensMember us-gaap:PerformanceSharesMember 2025-01-01 2025-03-31 0001295514 MDWK:ConsultantMember 2025-03-14 0001295514 MDWK:ConsultantMember 2025-03-14 2025-03-14 0001295514 MDWK:ConsultantMember 2025-01-01 2025-03-31 0001295514 MDWK:ConsultantMember 2025-03-31 0001295514 MDWK:ConsultantMember us-gaap:PerformanceSharesMember 2025-03-14 2025-03-14 0001295514 MDWK:ConsultantMember us-gaap:PerformanceSharesMember srt:MinimumMember 2025-03-14 2025-03-14 0001295514 MDWK:ConsultantMember us-gaap:PerformanceSharesMember srt:MaximumMember 2025-03-14 2025-03-14 0001295514 MDWK:ConsultantMember us-gaap:PerformanceSharesMember 2025-01-01 2025-03-31 0001295514 us-gaap:RelatedPartyMember srt:MinimumMember 2025-03-31 0001295514 us-gaap:RelatedPartyMember srt:MaximumMember 2025-03-31 0001295514 MDWK:TwoTreesDistillingMember 2025-01-01 2025-03-31 0001295514 MDWK:TwoTreesDistillingMember 2024-01-01 2024-03-31 0001295514 MDWK:RFSpecialtiesMember 2025-01-01 2025-03-31 0001295514 MDWK:RFSpecialtiesMember 2024-01-01 2024-03-31 0001295514 us-gaap:CorporateMember 2025-01-01 2025-03-31 0001295514 us-gaap:CorporateMember 2024-01-01 2024-03-31 0001295514 MDWK:TwoTreesDistillingMember 2025-03-31 0001295514 MDWK:TwoTreesDistillingMember 2024-03-31 0001295514 MDWK:RFSpecialtiesMember 2025-03-31 0001295514 MDWK:RFSpecialtiesMember 2024-03-31 0001295514 us-gaap:CorporateMember 2025-03-31 0001295514 us-gaap:CorporateMember 2024-03-31 0001295514 us-gaap:SubsequentEventMember 2025-04-01 2025-04-30 0001295514 us-gaap:SubsequentEventMember 2025-04-01 2025-05-15 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure MDWK:Segment MDWK:Barrel

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~September~~March 3031, ~~2024~~2025

☐ TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE EXCHANGE ACT OF 1934

For the transition period from __________ to __________

MDwerks, Inc.

(Exact name of registrant as specified in its charter)

Commission File Number: 000-56299

Delaware		33-1095411
(State or other jurisdiction or incorporation or organization)		(I.R.S. Employer Identification No.)

411 Walnut Street, Suite 20125

Green Cove, FL 32043

(Address of Principal Executive Offices) (Zip Code)

(252) 501-0019

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
N/A		N/A		N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 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 ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☒ Smaller reporting company ☒ Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of ~~November~~May 115, ~~2024~~2025, the Company has ~~203~~220,~~744~~597,~~872~~729 shares of common stock issued and outstanding.

Table of Contents

PART I—FINANCIAL INFORMATION
Item 1.	Financial Statements
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	78
Item 4.	Controls and Procedures	78
PART II—OTHER INFORMATION		89
Item 1.	Legal Proceedings	89
Item 1A.	Risk Factors	89
Item 2.	Unregistered Sales of Securities and Use of Proceeds	89
Item 3.	Defaults Upon Senior Securities	89
Item 4.	Mine Safety Disclosure	89
Item 5.	Other Information	89
Item 6.	Exhibits	810
SIGNATURES		911
EXHIBIT 31.1
EXHIBIT 31.2
EXHIBIT 32.1

Forward-Looking Statements

Various statements contained in this report constitute “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements are based on current expectations and are indicated by words or phrases such as “believe,” “expect,” “may,” “~~will,” “~~should,” “seek,” “plan,” “intend” or “anticipate” or the negative thereof or comparable terminology, or by discussion of strategy. Forward-looking statements represent as of the date of this report our judgment relating to, among other things, future results of operations, growth plans, sales, capital requirements and general industry and business conditions applicable to us. Such forward-looking statements are based largely on our current expectations and are inherently subject to risks and uncertainties. Our actual results could differ materially from those that are anticipated or projected as a result of certain risks and uncertainties, including, but not limited to, a number of factors, such as: changes in economic conditions, legislative/regulatory changes, availability of capital, interest rates, competition, and generally accepted accounting principles and the other risks and uncertainties that are set forth in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

These factors are not necessarily all of the important factors that could cause actual results to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors could also have material adverse effects on future results. Except as otherwise required to be disclosed in periodic reports required to be filed by public companies with the Securities and Exchange Commission (“SEC”) pursuant to the SEC’s rules, we have no duty to update these statements, and we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In light of these risks and uncertainties, we cannot assure you that the forward-looking information contained in this report will in fact transpire.

As used in this Quarterly Report on Form 10-Q, unless the context requires or is otherwise indicated, the terms “we,” “us,” “our,” the “Company,” “our company” and similar expressions means MDwerks, Inc.

Index to Financial Statements

As of ~~September~~March ~~30, 2024 and December~~ 31, ~~2023~~2025

and for the Three ~~and Nine~~ Months Ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024

Consolidated Balance Sheets (Unaudited)	F-2

Consolidated Statements of Operations (Unaudited)	F-3

Consolidated Statement of Changes in Stockholders’ Equity (Deficit) (Unaudited)	F-4

Consolidated Statements of Cash Flows (Unaudited)	F-5

Notes to Consolidated Financial Statements (Unaudited)	F-6

F-1

MDwerks, Inc.

Consolidated Balance Sheets

(Unaudited)

	September 30, 2024			December 31, 2023
	March 31, 2025			December 31, 2024
Assets
Current Assets
Cash	$	62593,~~478~~175		$	~~115~~11,~~111~~159
Note receivable		103,233			97,533
Accounts receivable, net		95,062			109,142
Accounts receivable, net		209,200			106,734
Inventory		1,104,400			236,863
Inventory		188,630			201,207
Prepaid expenses		169,560			17,000
Prepaid expenses and other current assets		16,146			28,632
Total Current Assets		1,962,197			374,164
Total Current Assets		579,687			549,217
Fixed assets, net		1,130,896			585,025
Fixed assets, net of accumulated depreciation of $168,733 and $10,787, respectively		648,519			496,890
Intangible assets, net		544,683			558,784
Intangible assets, net of accumulated amortization of $46,643 and $4,339, respectively		572,857			615,161
Right-of-use asset		855,117			915,803
Right-of-use asset		1,011,233			1,105,152
Other assets		16,010			-
Goodwill		466,648			466,648
Total Assets	$	3,294,954		$	3,233,068
Other non-current assets		16,010			16,010
Liabilities and Stockholders’ Equity
Total Assets	$	4,975,551		$	2,916,434
Liabilities and Stockholders’ Equity (Deficit)
Current Liabilities
Accounts payable and accrued expenses	$	~~760~~859,~~558~~141		$	~~668~~822,~~748~~111
Notes payable, current portion		264,967			96,404
Accounts payable – related party		-			46,812
Deferred revenue		-			52,779
Notes payable		277,446			134,557
Right-of-use liability, current portion		316,519			249,175
Notes payable – related party		67,500			123,000
Total Current Liabilities		1,342,044			1,067,106
Notes payable		67,500			123,000
Notes payable, net of current portion		260,994			92,830
Deferred revenue		309,282			226,066
Right-of use liability, net of current portion		786,179			912,915
Right-of-use liability, current portion		226,664			266,315
Total Liabilities		2,389,217			2,072,851
Total Current Liabilities		1,740,033			1,618,861
Stockholders’ Equity
Notes payable – related party, net of current portion		188,740			231,370
Preferred stock, par value $0.001; 10,000,000 shares authorized, of which 8,957,500 were issued and outstanding		8,958			8,958
Notes payable, net of current portion		150,000			-
Common stock, par value $0.001; 300,000,000 shares authorized, of which 202,044,872 and 198,724,868 shares were issued and outstanding at September 30, 2024 and December 31, 2023, respectively		202,045			198,725
Right-of use liability, net of current portion		654,782			695,175
Additional paid in capital		2,178,602			1,691,922
Total Liabilities		2,733,555			2,545,406
Subscription payable		165,000
Stockholders’ Equity (Deficit)
Accumulated deficit		(1,648,868	)		(739,388	)
Preferred stock, par value $0.001; 10,000,000 shares authorized, of which 0 were issued and outstanding		-			-
Total Stockholders’ Equity		905,737			1,160,217
Common stock, par value $0.001; 300,000,000 shares authorized, of which 219,931,062 and 204,744,872 shares were issued and outstanding at March 31, 2025 and December 31, 2024, respectively		219,931			204,745
Total Liabilities and Stockholders’ Equity	$	3,294,954		$	3,233,068
Additional paid in capital		4,822,674			2,511,788
Subscription payable		189,250			15,000
Accumulated deficit		(2,989,859	)		(2,360,505	)
Total Stockholders’ Equity (Deficit)		2,241,996			371,028
Total Liabilities and Stockholders’ Equity (Deficit)	$	4,975,551		$	2,916,434

The accompanying notes are an integral part of these unaudited consolidated financial statements.

F-2

MDwerks, Inc.

Consolidated Statements of Operations

(Unaudited)

	Three Months Ended			Three Months Ended			Nine Months Ended			Nine Months Ended
	For the Three Months Ended
	September 30, 2024			September 30, 2023			September 30, 2024			September 30, 2023
	March 31,
Revenue	$	1,058,707		$	-		$	2,015,261		$	-
	2025			2024
Cost of revenue		325,839			-			1,059,088			-
Revenues	$	513,930		$	684,660
Gross (loss) profit		732,868			-			956,173			-
Cost of revenues		381,398			389,841
Operating Expenses
Gross profit		132,532			294,819
General and administrative expense		494,821			128,496			1,539,442			234,023
Operating expenses:
Salaries and wages		16,148			-			48,443			-
Selling, general and administrative expenses		583,905			505,888
Depreciation and amortization		58,969			636			212,063			636
Salaries and wages		93,809			16,148
Total Operating Expenses		569,938			129,132			1,799,948			234,659
Depreciation expense		72,607			77,930
Net Income (Loss) from Operations		162,930			(129,132	)		(843,775	)		(234,659	)
Total operating expenses		750,321			599,966
Other Income (Expense)
Operating loss		(617,789	)		(305,147	)
Other income		1,900			-			5,700			-
Other income (expense):
Gain (loss) on disposal of assets		-			168,855			(54,000	)		168,855
Gain (loss) on sale of assets		-			1,900
Interest expense		(7,806	)		(4,232	)		(17,405	)		(9,908	)
Other income		200			3,700
Total Other Income (Expense)		(5,906	)		164,623			(65,705	)		158,947	)
Interest expense, net		(11,765	)		(2,842	)
Net Income (loss)	$	157,024		$	35,491		$	(909,480	)	$	(75,712	)
Total other income (expense)		(11,565	)		2,758
Net loss per share
Net loss	$	(629,354	)	$	(302,389	)
Basic	$	0.00		$	0.00		$	(0.00	)	$	(0.00	)
Net loss per common share – basic	$	(0.00	)	$	(0.00	)
Diluted	$	0.00		$	0.00		$	(0.00	)	$	(0.00	)
Net loss per common share – diluted	$	(0.00	)	$	(0.00	)
Weighted Average Number of Shares
Weighted average common shares outstanding
Basic		~~201~~210,~~065~~632,~~672~~031			~~125~~199,~~643~~032,~~163~~927			~~200,470,538~~			~~124,077,691~~
Diluted		~~201~~210,~~065~~632,~~672~~031			~~125~~199,~~643~~032,~~163~~927			~~200,470,538~~			~~124,077,691~~

The accompanying notes are an integral part of these unaudited consolidated financial statements.

F-3

MDwerks, Inc.

Consolidated ~~Statements~~Statement Ofof Changes in Stockholders’ Equity (Deficit)

For The Three and Nine Months Ended September 30, 2024 and 2023

(Unaudited)

	Shares		Amount		Shares		Amount		Capital		Payable		Deficit			(Deficit)
	Preferred Stock				Common Stock				Additional Paid-in		Subscription		Accumulated
									Additional							Total Stockholders’
	Shares		Amount		Shares		Amount		Capital		Payable		Deficit			Total
	Preferred Shares				Common Shares				Paid In		Subscriptions		Accumulated			Equity
Balance December 31, 2023		8,957,500	$	8,958		198,724,868	$	198,725	$	1,691,922	$	-	$	(739,388	)	$	1,160,217
	Shares		Amount		Shares		Amount		Capital		Payable		Deficit			(Deficit)
Common Shares sold for cash		-		-		2,100,000		2,100		312,900		75,000		-			390,000
Balance, December 31, 2023		8,957,500	$	8,958		198,724,868	$	198,725	$	1,691,922	$	-	$	(739,388	)	$	1,160,217
Common shares to be issued for royalty agreement												15,000					15,000
Common shares sold for cash		-		-		2,100,000		2,100		312,900		75,000		-			390,000
Net loss		-		-		-		-		-				(302,389	)		(302,389	)
Common shares to be issued for royalty agreement		-		-		-		-		-		15,000		-			15,000
Balance March 31, 2024		8,957,500	$	8,958		200,824,868	$	200,825	$	2,004,822	$	90,000	$	(1,041,777	)	$	1,262,828
Net Loss		-		-		-		-		-		-		(302,389	)		(302,389	)
Balance December 31, 2024		-	$	-		204,744,872	$	204,745	$	2,511,788	$	15,000	$	(2,360,505	)	$	371,028
Balance, March 31, 2024		8,957,500		8,958		200,824,868		200,825		2,004,822		90,000		(1,041,777	)		1,262,828
Balance		-	$	-		204,744,872	$	204,745	$	2,511,788	$	15,000	$	(2,360,505	)	$	371,028
Net Loss		-		-		-		-		-		-		(764,115	)		(764,115	)
Common shares sold for cash		-		-		9,493,332		9,493		1,414,507		160,000		-			1,584,000
Balance, June 30, 2024		8,957,500		8,958		200,824,868		200,825		2,004,822		90,000		(1,805,892	)		498,713
Common shares issued for inventory		-		-		5,000,000		5,000		845,000		-		-			850,000
Common shares sold for cash		-		-		1,220,004		1,220		173,780		75,000		-			250,000
Stock based compensation		-		-		692,858		693		51,379		14,250		-			66,322
Net Income		-		-		-		-		-		-		157,024			157,024
Net loss		-		-		-		-		-		-		(629,354	)		(629,354	)
Balance, September 30, 2024		8,957,500	$	8,958		202,044,872	$	202,045	$	2,178,602	$	165,000	$	(1,648,868	)	$	905,737
Balance March 31, 2025		-	$	-		219,931,062	$	219,931	$	4,822,674	$	189,250	$	(2,989,859	)	$	2,241,996
Balance, December 31, 2022		8,957,500	$	8,958		122,260,208	$	122,260	$	201,531	$	-	$	(447,716	)		(114,967	)
Balance		-	$	-		219,931,062	$	219,931	$	4,822,674	$	189,250	$	(2,989,859	)	$	2,241,996
Common shares sold for cash		-		-		1,141,298		1,141		84,457		-		-			85,598
Net Loss		-		-		-		-		-		-		(41,451	)		(41,451	)
Balance, March 31, 2023		8,957,500		8,958		123,401,506		123,401		285,988		-		(489,167	)		(70,820	)
Common shares sold for cash		-		-		1,333,333		1,334		98,666		-		-			100,000
Imputed interest		-		-		-		-		2,838		-		-			2,838
Net Loss		-		-		-		-		-		-		(69,752	)		(69,752	)
Balance, June 30, 2023		8,957,500		8,958		124,734,839		124,735		387,492		-		(558,919	)		(37,734	)
Balance		8,957,500		8,958		124,734,839		124,735		387,492		-		(558,919	)		(37,734	)
Common shares sold for cash		-		-		2,756,679		2,757		203,994		-		-			206,751
Imputed interest		-		-		-		-		2,116		-		-			2,116
Net Income		-		-		-		-		-		-		35,491			35,491
Net Income (loss)		-		-		-		-		-		-		35,491			35,491
Balance, September 30, 2023		8,957,500	$	8,958		127,491,518	$	127,492	$	593,602	$	-	$	(523,428	)	$	206,624
Balance		8,957,500	$	8,958		127,491,518	$	127,492	$	593,602	$	-	$	(523,428	)	$	206,624

The accompanying notes are an integral part of these unaudited consolidated financial statements.

F-4

MDwerks, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

	September 30, 2024			September 30, 2023
	Three Months Ended
	Nine Months Ended
	March 31, 2025			March 31, 2024
	September 30, 2024			September 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$	(~~909~~629,~~480~~354	)	$	(75302,~~712~~389	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		~~212~~72,~~063~~607			~~636~~77,930
Loss on disposal of assets		54,000			(168,855	)
Stock-based compensation		66,322			15,000
Stock-based compensation		15,000			-
Allowance for credit losses		11,715			-
Bad debt expense		976			-
Interest income		-			(1,900	)
Imputed interest		-			4,954
Interest income		(5,700	)		-
Changes in operating assets and liabilities:
Accounts receivable		~~(103~~2,~~442~~365	)		-(99,117	)
Prepaid expense		~~(16~~18,~~146~~490	)		-(17,374	)
Inventory		12(17,~~577~~537	)		-40,815
Right-of-use asset		9360,~~919~~686			-53,253
Accounts payable		9537,~~711~~030			~~(30~~32,~~676~~991	)
Deferred revenue		(52,779	)		-
Accounts payable – related		(46,812	)		-
Accrued expenses		-			2,838
Accounts payable		(46,812	)		-
Right-of-use liability		(59,392	)		-
Deferred revenue		83,216			(40,946	)
NET CASH USED IN OPERATING ACTIVITIES		(662,693	)		(266,815	)
Right-of-use liability		(80,044	)		(39,194	)
NET CASH USED IN OPERATING ACTIVITIES		(421,316	)		(280,931	)
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment		(6604,~~990~~377	)		(888,~~000~~820	)
Purchase of intangible assets		-			(19,500
NET CASH USED IN INVESTING ACTIVITIES		(604,377	)		(8,820	)
Proceeds from sale of equipment		-			100,000
Payments on loans receivable		-			(75,000	)
NET CASH USED IN INVESTING ACTIVITIES		(6,990	)		(82,500	)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from related party notes payable		~~120~~150,~~500~~000			-25,000
Repayment of notes payable		(143,450	)		-
Repayment of related party notes payable		(55,500	)		(25,000	)
Proceeds from advances payable		-			118,748
Repayment of notes payable		(70,791	)		(52,466	)
Repayment of advances payable		-			(19,449	)
Proceeds from subscription agreements		1,584,000			390,000
Proceeds from subscription agreements		640,000			392,349
NET CASH PROVIDED BY FINANCING ACTIVITIES		1,607,709			337,534
NET CASH PROVIDED BY FINANCING ACTIVITIES		617,050			491,648
NET CHANGE IN CASH		582,016			47,783
NET CHANGE IN CASH		(52,633	)		142,333
CASH - BEGINNING OF YEAR		11,159			115,111
CASH - BEGINNING OF YEAR		115,111			23,715
CASH - END OF PERIOD	$	593,175		$	162,894
CASH - END OF PERIOD	$	62,478		$	166,048
Supplemental disclosures of cash flow information:
Cash paid for interest	$	-276		$	-
Cash paid for taxes	$	-		$	-
Noncash investing and financing activities:
Supplemental disclosure of non-cash investing and financing activities
Property and equipment acquired with notes payable	$	~~444,891~~-		$	-444,891
Note receivable issued for asset sale	$	-		$	95,000
Common stock issued for inventory	$	850,000		$	-
Insurance being financed with a note payable	$	171,050		$	-

The accompanying notes are an integral part of these unaudited consolidated financial statements.

F-5

MDwerks, Inc.

Notes to Unaudited Consolidated Financial Statements

For the Three ~~and Nine~~ Months Ended ~~September~~March 3031, ~~2024~~2025 and ~~2023~~2024

NOTE 1 - ORGANIZATION AND DESCRIPTION OF THE BUSINESS

MDwerks, Inc. (the “Company”), a Delaware corporation, was focused on effecting a “reverse merger,” capital exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more unrelated businesses (the “Business Combination”) that would benefit from the Company’s public reporting status.

On February 13, 2023, the Company entered into a Merger Agreement (the “Merger Agreement”), by and between the Company, MD-TT Merger Sub, Inc., a wholly owned subsidiary of the Company (“Merger Sub”), and Two Trees Beverage Co. (“Two Trees ~~Beverage~~”).

Two Trees ~~Beverage~~ produces a variety of aged alcoholic beverages using an innovative rapid-aging system. This scalable technology results in all-natural, high-quality products, efficiently produced, with a reduced environmental impact. Our products are nearly indistinguishable from those that are traditionally aged. Two Trees ~~Beverage~~ created a proprietary process that mirrors and accelerates the natural aging process that occurs when alcohol is aged in wooden barrels over time. The true art of our craft spirits lives within the balance between the grain selection, local water, and the full-bodied flavors from our toasted wood chip varieties. Our wood chips are selected to pair with specific grains and toasted to just the right char, bringing rich flavor profiles to life with a hint of smoke.

In consideration of the Merger Agreement, at the effective time of the Merger, each of the holders of Two Trees ~~Beverage~~ stock, subject to certain exceptions set forth in the Merger Agreement, ~~had~~shall have the right to convert all of the shares of Two Trees ~~Beverage~~ stock into a total of 60,000,000 shares of Company common stock, which ~~was~~shall to be apportioned between the Two Trees ~~Beverage~~ stockholders, pro rata, based on the number of shares of Two Trees ~~Beverage~~ stock held by each of the Two Trees ~~Beverage~~ stockholders as of the closing of the Merger (the “Merger Consideration”). Immediately following the ~~closing of the Merger on December 8~~Exchange, ~~2023,~~ Two Trees ~~Beverage~~ became a wholly owned subsidiary of the Company. The Merger closed on December 8, 2023.

RFOn Specialties, LLC (“RFS”) is an innovative company pushing the boundaries of sustainable Radio Frequency applications. For over 12 years, RF Specialties has addressed companies’ most pressing challenges by implementing automated Radio Frequency Technology in a sustainable way reducing energy costs and increasing speed to market when compared to traditional methods. By bringing Radio Frequency applications to market RFS has successfully elevated a wide range of industries including structural engineering, food & beverage, and manufacturing. As discussed below, on January 25, 2023, the Company entered into an Exchange Agreement (the “Exchange Agreement”), dated as of January 19, 2023, by and between the Company, RF Specialties, LLC (“RFS”) and Keith A. Mort as the sole member of RFS. Pursuant to the terms of the Exchange Agreement, the Company agreed to acquire from Mr. Mort, and Mr. Mort agreed to sell to the Company, 100% of the equity ~~interests~~ interests and membership interests of RFS, in exchange for the issuance by the Company to Mr. Mort of 7,500,000 shares of the Company’s ~~common~~ common stock (the “Exchange”). Immediately following the closing of the Exchange on December 27, 2023, RFS became a wholly ~~owned~~ owned subsidiary of the Company.

RFS is an innovative company pushing the boundaries of sustainable Radio Frequency applications. For over 12 years, RF Specialties has addressed companies’ most pressing challenges by implementing automated Radio Frequency Technology in a sustainable way and reducing energy costs and increasing speed to market when compared to traditional methods. By bringing Radio Frequency applications to market RFS has successfully elevated a wide range of industries including structural engineering, food & beverage, and manufacturing.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation - The accompanying interim unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, ~~2023~~2024, which was filed with the Securities and Exchange Commission (“SEC”) on ~~June~~March 2825, ~~2024~~2025. Certain information and footnote disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have been omitted from this Quarterly Report on Form 10-Q pursuant to the rules and regulations of the SEC.

F-6

Results for the interim periods in this report are not necessarily indicative of future financial results and have not been audited by our independent registered public accounting firm. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments necessary to present fairly our interim financial statements as of ~~September~~March 3031, ~~2024~~2025, and for the three ~~and nine~~ months ended ~~September 30~~March 31, ~~2024~~2025 and ~~2023~~2024. These adjustments are of a normal recurring nature and consistent with the adjustments recorded to prepare the annual audited consolidated financial statements as of December 31, ~~2023~~2024.

The accompanying ~~interim~~ unaudited consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Two Trees Beverage Company, Prost Beverage Co, Radio Aged Beer LLC, RF Kettle Company LLC, Two Trees, ~~Distilling~~Drilling, RAS LLC, (collectively referred to as “Two Trees”) and ~~RFS~~RF Specialties, LLC. All intercompany accounts, transactions and balances have been eliminated in consolidation.

Use of Estimates and Assumptions - The preparation of financial statements in accordance with ~~U.S.~~US GAAP requires the Company’s ~~management~~ management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of expenses during the reporting period. Actual results can, and in many cases will, differ from those estimates.

Accounts Receivable and the Allowances for Credit ~~Losses~~losses - Accounts receivable are recorded in the period when the right to receive payment or other consideration becomes unconditional. Accounts receivable are recorded at the invoiced amount and do not earn interest. The Company maintains an allowance for credit losses based upon the best estimate of probable credit losses in existing accounts receivable. The Company determines the allowance based upon individual accounts when information indicates the customers may have an inability to meet their financial obligations, as well as historical collection and write-off experience. The Company had an accounts receivable balance of $~~209~~133,~~200,~~487 net of $8938,~~202~~425 allowance for doubtful accounts, as of ~~September~~March 3031, ~~2024~~2025. The Company had an accounts receivable balance of $~~106~~135,~~734,~~ 852 net of $5126,~~967~~710 allowance for doubtful accounts as of December 31, 2024. The Company had bad debt expense of $11,715 and $39,176 as of March 31, 2025 and December 31, ~~2023~~2024, respectively. As of ~~September~~and 30for the three months ended March 31, ~~2024~~2025, the Company had two customers that accounted for 1826% and 1117%~~, respectively,~~ of total accounts receivable. As of and for the year ended December 31, ~~2023~~2024, the Company had ~~three~~two customers that accounted for 2550%, ~~17%,~~ and 10%, ~~respectively,~~ of total accounts receivable.

Fair value of financial instruments - The Company measures its financial and non-financial assets and liabilities, as well as makes related disclosures, in accordance with ~~the Financial Accounting Standards Board’s (the “~~FASB”) Accounting Standards Codification ~~(“ASC”)~~ No. 820, Fair Value Measurement (“ASC 820”), which provides guidance with respect to valuation techniques to be utilized in the determination of fair value of assets and liabilities. Approaches include, (i) the market approach (comparable market prices), (ii) the income approach (present value of future income or cash flow), and (iii) the cost approach (cost to replace the service capacity of an asset or replacement cost). ASC 820 utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The following is a brief description of those three levels:

Level 1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2: Inputs other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

Level 3: Unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one more significant inputs or significant value drivers are unobservable.

The carrying values of the Company’s accounts payable and accrued liabilities, advances payable, and convertible notes payable, approximate their fair value due to their short-term nature.

Going Concern - These ~~interim unaudited consolidated~~ financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future. As reflected in the accompanying ~~unaudited~~ financial statements, the Company had ~~a net~~ loss of $~~909~~629,~~480~~354 ~~and negative cash flows from operations of $662,693~~ for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 and an accumulated deficit of $12,~~648~~989,~~868~~859 as of ~~September 30~~March 31, ~~2024~~2025. Although management believes that it will be able to successfully execute aits business ~~combination~~plans, which includes third party financing and ~~the~~ raising of capital to meet the Company’s future liquidity needs, there can be no assurances in this regard. These matters raise substantial doubt about the Company’s ability to continue as a going concern.

F-7

Revenue Recognition - Net sales from Two Trees include liquor and related products, less excise taxes and customer programs and incentives. Sales from ~~RFS~~RF Specialties, LLC will include product and services related to sustainable Radio Frequency applications to a wide range of industries including structural engineering, food & beverage, and manufacturing. The Company recognizes revenue by applying the following steps in accordance with Accounting Standards Codification (“ASC”) Topic 606 – Revenue from Contracts with Customers: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.

The Company recognizes sales when merchandise is shipped from a warehouse directly to wholesale customers (except in the case of a consignment sale). For consignment sales, which include sales to the Oregon Liquor Control Commission, the Company recognizes sales upon the consignee’s shipment to the customer. Postage and handling charges billed to customers are also recognized as sales upon shipment of the related merchandise. Shipping terms are generally FOB shipping point, and title passes to the customer at the time and place of shipment or purchase by customers at a retail location. For consignment sales, title passes to the consignee concurrent with the consignee’s shipment to the customer. The customer has no cancellation privileges after shipment or upon purchase at retail locations, other than customary rights of return. For service revenue within the Company’s radio frequency applications, the Company recognizes revenue as the services are provided to the customer ~~over the length of the contract~~. The Company’s contracts typically have a single performance obligation, and do not contain a significant financing component.

The Company recognizes deferred revenue for performance obligations not yet satisfied., primarily related to liquor sales not yet shipped. As of ~~September~~March 3031, ~~2024~~2025 and December 31, ~~2023~~2024, the Company had $0309,282 and $52226,~~779~~066, respectively, in unsatisfied performance obligations ~~related to liquor sales~~ that it expects to satisfy over the next 12 months.

During the three ~~and nine~~ months ended ~~September~~March 3031, ~~2024~~2025, the Company’s revenue consisted of ~~revenues from~~ liquor sales resulting from the acquisition of Two Trees, and ~~service~~labor ~~and~~costs ~~product~~related ~~income~~to ~~from~~the ~~RFS.~~product ~~There~~and ~~were~~service noincome ~~revenues~~resulting ~~during~~from the ~~three~~acquisition ~~and~~of ~~nine~~RF ~~months ended September 30, 2023~~Specialties.

For the three months ended ~~September~~March 3031, ~~2024~~2025, the Company had one customer ~~that accounted for 24% of total revenue, respectively. For the nine months ended September 30, 2024, the Company had one customer~~ who accounted for 2729% of total revenue.

For the three months ended March 31, 2024, the Company had one customer who accounted for 11% of total revenue.

Inventory - Inventories primarily consist of bulk and bottled liquor and raw materials and are stated at the lower of cost or market. Cost is determined using an average costing methodology, which approximates cost under the first-in, first-out (“FIFO”) method. A portion of the Company’s finished goods inventory is held in warehouses located in several states that maintain control over the alcohol beverage distribution process until it is sold into the retail distribution channel within those states. The Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily on the Company’s estimated forecast of product demand and production requirements. Such write-downs establish a new cost basis of accounting for the related inventory.

Intangible Assets - Intangible assets, consisting of trade names, developed technology, and customer relationships, are accounted for in accordance with ASC 350 Intangibles - Goodwill and Other. Intangible assets that have finite lives are amortized using the straight-line method over their estimated useful lives of three to 3to fifteen years.

F-8

Goodwill - Goodwill represents the excess of acquisition cost over the fair value of the net tangible and intangible assets acquired. Goodwill is not amortized and is subject to annual impairment testing on or between annual tests if an event or change in circumstance occurs that would more likely than not reduce the fair value of a reporting unit below its carrying value. In testing for goodwill impairment, the Company has the option to first assess qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, the Company concludes that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it can conclude the assessment. If the Company concludes otherwise, the Company is required to perform a quantitative analysis to determine the amount of impairment. A quantitative analysis is performed at the reporting unit level by comparing the estimated fair value of a reporting unit with its respective carrying value to determine the amount of impairment, if any. The Company has determined that it has one reporting unit. During the three ~~and nine~~ months ended ~~September~~March 3031, ~~2024~~2025, noand ~~impairment expense was recognized. During the year ended December 31~~2024, ~~2023,~~ no impairment expense was recognized.

Impairment of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair market value of the assets. During the three ~~and nine~~ months ended ~~September~~March 3031, ~~2024~~2025, noand ~~impairment expense was recognized. During the year ended December 31~~2024, ~~2023,~~ no impairment expense was recognized.

Leases - Management determines if an arrangement is a lease at the inception of the agreement. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liability on the accompanying consolidated balance sheet. The Company’s ~~lease~~ lease agreements do not contain any material residual value guarantees or material restrictive covenants.

ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. The Company uses the rate implicit in the lease agreement, when available, or a discount rate based on the information available at the commencement date in determining the present value of lease payments. Lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option.

Property and Equipment - Property and equipment are recorded at cost. Depreciation of property and equipment is calculated on a straight-line basis over the estimated useful lives of the assets. Furniture and fixture assets are depreciated over five years, vehicles are depreciated over five years, and computer and equipment are depreciated over three years. Expenditures for renewals and betterments that extend the useful lives of or improve existing property or equipment are capitalized. Expenditures for maintenance and repairs are expensed as incurred. Depreciation is recorded using the straight-line method over the estimated useful lives of the assets as follows:

Category		Estimated Useful Lives
Machinery and equipment		3-7 years
Vehicles		5 years
Furniture & Fixtures		5 years
Computers		3 years

Leasehold improvements are depreciated over the shorter period of their estimated useful life or term of the lease.

Research and Development Expenses - The Company records research and development expenses in the period in which they are incurred as a component of product development expenses.

Stock-Based Compensation - The Company measures stock-based compensation at the estimated fair value on the grant date and recognizes the amortization of stock-based compensation expense on a straight-line basis over the requisite service period, or when it is probable criteria will be achieved for performance-based awards. Fair value is determined based on assumptions related to the fair value of the Company common stock, stock volatility and risk-free rate of return. The Company has elected to recognize forfeitures when realized.

Excise Taxes - The Company is responsible for compliance with the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) regulations, which includes making timely and accurate excise tax payments. The Company is subject to periodic compliance audits by the TTB. Individual states also impose excise taxes on alcoholic beverages in varying amounts. The Company calculates its excise tax expense based upon units produced and on its understanding of the applicable excise tax laws. Excise taxes totaled $107,~~282~~232 and $194,~~501~~887 for the three ~~and nine~~ months ended March ~~September 30~~31, 2025 and 2024, respectively.

F-9

Segment Reporting - In November 2023, the Financial Accounting Standard Board (“FASB”) issued ASU 2023-07, Improvements to Reportable Segment Disclosures, which amends the existing segment reporting guidance (ASC Topic 280) to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss, an amount for other segment items by reportable segment and a description of its composition, the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources.

Reclassifications – Certain prior period amounts have been reclassified to conform to current period presentation.

Recently Issued Accounting Pronouncements - From time to time, new accounting pronouncements are issued by the FASB or other standard setting bodies that are adopted by the Company as of the specified effective date. Unless otherwise discussed, the Company believes that the effect of recently issued standards that are not yet effective will not have a material effect on its financial position or results of operations upon adoption.

In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE), requiring additional disclosure of the nature of expenses included in the income statement. The new standard requires disclosures about specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses. The amendments in this update are effective for annual periods beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating the impact of our pending adoption of this standard on our consolidated financial statements.

NOTE 3 - INVENTORY

Inventories primarily consist of bulk and bottled liquor and raw materials and are stated at the lower of cost or market. Cost is determined using an average costing methodology, which approximates cost under the first-in, first-out (“FIFO”) method. A portion of the Company’s finished goods inventory is held in warehouses located in several states that maintain control over the alcohol beverage distribution process until it is sold ~~into~~ in to the retail distribution channel within those states. The Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily on the Company’s estimated forecast of product demand and production requirements. Such write-downs establish a new cost basis of accounting for the related inventory.

Inventories consisted of the following:

SCHEDULE OF INVENTORY

	September 30, 2024		December 31, 2023
	March 31, 2025		December 31, 2024
Raw materials and packaging	$	57,771	$	78,352
Raw materials	$	890,542	$	38,189
Finished goods		130,859		122,855
Finished goods and packaging		213,858		198,674
Total inventories	$	~~188~~1,~~630~~104,400	$	~~201~~236,~~207~~863

On January 27, 2025, the Company’s wholly owned subsidiary, Two Trees Beverage Company and Brown Water Bourbon Xchange, LLC, a Kentucky Limited Liability Company entered into an Asset Purchase Agreement. According to the terms of the Agreement, Brown Water Bourbon Xchange, LLC sold to the Company 680 barrels of whiskey in exchange for 5,000,000 restricted shares of Common Stock of the Company, with a fair value of $850,000 based on the closing price of the Company’s common stock at the agreement date.

F-10

NOTE 4 – FIXED ASSETS, NET

Fixed assets, net consisted of the following:

SCHEDULE OF FIXED ASSETS, NET

	September 30, 2024			December 31, 2023
	March 31, 2025			December 31, 2024
Machinery and equipment	$	~~672~~608,~~865~~154		$	~~220~~516,~~984~~255
Furniture and office equipment		~~133~~258,~~890~~711			~~133~~253,~~890~~851
Vehicles		-			142,306
Buildings		10,497			10,497
Total Property and equipment		817,252			507,677
Construction in progress		544,268			-
Less accumulated depreciation		(168,733	)		(10,787	)
Total Property and equipment		1,421,630			780,603
Total property and equipment, net	$	648,519		$	496,890
Less accumulated depreciation		(290,734	)		(195,578	)
Total property and equipment, net	$	1,130,896		$	585,025

On August 25, 2023, the Company entered an asset purchase agreement with an unrelated company, Dream Workz Automotive LLC, a Colorado limited liability company (“Dream Workz”). Pursuant to this agreement, the Company sold certain tangible manufacturing assets of ours to Dream Workz for a purchase price of $195,000 (the “Purchase Price”). The Purchase Price was paid in a combination of cash in the amount of $100,000 and a promissory note in the amount of $95,000 (the “Note”). The Note is unsecured and bears interest at the rate of 8% per annum commencing as of August 25, 2023. The Note matures on August 25, 2029 and is due in full at maturity During the year ended December 31, 2024, the Company recognized a loss on impairment of the note receivable and accrued interest of $97,533.

On January 31, 2024, the Company received assets under the second purchase agreement totaling $444,891. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $444,891 as part of the Exchange Agreement with RFS. The Exchange Agreement requires monthly payments through March 2030.

InAs ~~May 2024, the Company entered into two bill~~ of ~~sale~~March ~~agreements~~31, to2025 ~~sell~~and ~~two~~December ~~vehicles~~31, ~~to Keith Mort~~2024, the ~~former~~Company ~~owner~~owed of$306,706 ~~RFS.~~and ~~Mr.~~344,344 ~~Mort assumed~~under the ~~loans~~notes ~~associated with the two vehicles with a net book value of $130~~payable,~~492 and~~ anrespectively. ~~aggregate~~The ~~principal~~Company ~~balance of~~ repaid $7237,~~592 at~~638 ~~the time~~ of ~~sale, and~~ the ~~Company~~notes ~~recognized~~payable abalance ~~loss on disposal of $57,900~~ during the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025.

~~F-10~~Two Trees entered into two contracts with two spirit companies for the deployment and license of our proprietary Spirits Rapid Aging System (“SRAS”). The first contract is for the building and deployment of SRAS at the customer’s facilities within the next three months, with the potential for additional SRAS deployments in the next 12 months. The second contract is for the building and deployment of SRAS at the customer’s facilities within the next six to nine months, with the potential for additional SRAS deployments in the next 12 months. Under both agreements, RFS will assemble the SRAS units and provide ongoing machine servicing and maintenance, thereby is entitled to receive recurring monthly license payments from the customers for use of the SRAS units. The Company is constructing the machines which expect to be deployed by the end of fiscal year ended December 31, 2025.

Depreciation expense totaled $6158,~~071~~506 and $~~124~~63,~~892~~822 for the three ~~and nine~~ months ended ~~September~~March 3031, 2025, and 2024, respectively.

NOTE 5 – INTANGIBLE ASSETS, NET

Intangible assets, net consisted of the following:

	September 30, 2024			December 31, 2023
	March 31, 2025			December 31, 2024
Trade names and license, 10 year estimated useful life	$	359,500		$	359,500
Developed technology, 15 year estimated useful life		140,000			140,000
Customer relationships, 10 year estimated useful life		120,000			120,000
Total intangible assets		619,500			619,500
Less accumulated amortization		(4674,~~643~~817	)		(460,~~339~~716	)
Total intangible assets, net	$	~~572~~544,~~857~~683		$	~~615~~558,~~161~~784

Total amortization expense for the three ~~and nine~~ months ended ~~September~~March 3031, 2025 and 2024 was $14,~~102~~101 and $4214,~~304~~108, respectively. ~~Total amortization expense for the three and nine months ended September 30, 2023 was $636.~~ The Company expects to recognize amortization expense of $56,~~432~~ 402 annually in each of the next five years.

On February 5, 2024, the Company, through its wholly owned subsidiary, Two Trees Beverages, entered into a new 15-year license agreement with Shine Time, LLC, licensing territories for Tim Smith Spirits® expanding its territories beyond the United States to include all members of the European Union, the United Kingdom, Norway, Switzerland, Iceland, Serbia, Turkey and Ukraine. The Company agreed to pay a royalty of 9% on branded products covered by the license agreement, or 4.5% of any sublicensed revenue under the agreement. During the nine months ended September 30, 2024, the Company paid $79,688 to Shine Time, LLC pursuant to the license agreement. An additional $112,500 was due under the terms of the license agreement by April 1, 2024. As of the filing date of this Quarterly Report on Form 10-Q, the Company has not paid such amount. The Company also agreed to issue to Shine Time, LLC 300,000 shares of the Company’s common stock with a fair value of $15,000. Such shares have not been issued as of the date of this report.

NOTE 6 – NOTE RECEIVABLE

During the year ended December 31, 2023, the Company sold certain fixed assets for $195,000. At the time of the sale $100,000 cash proceeds were received and the Company received a note receivable for $95,000. The net book value of the asset at the time of sale was $26,145. A gain of $168,855 was recorded in the year ended December 31, 2023, for the sale of equipment. The note is payable in full at maturity on August 25, 2029, and accrues interest at the rate of 8% per year. The note receivable balance as of September 30, 2024 is $103,233 and the Company recognized interest income of $5,700 for the nine months ended September 30, 2024. The note receivable balance as of December 31, 2023, was $97,533, including interest of $2,533.

NOTE 7 - ACQUISITIONS

Two Trees

The Company closed the Merger on the Merger Closing Date pursuant to the Merger Agreement. Pursuant to the terms of the Merger Agreement, on the Merger Closing Date of the Merger, the Company issued 60,000,000 shares of its common stock, $0.001 par value per share, (the “Company Common Stock”) which was apportioned among the Two Trees stockholders, pro rata, based on the number of shares of Two Trees common stock, par value $0.0001 per share (the “Two Trees Common Stock”) held by each of the Two Trees stockholders as of the closing of the Merger (the “Merger Consideration”). Upon completion of the Merger, all 12,045,277 shares of Two Trees common stock were cancelled in exchange for the right of the Two Trees stockholders to receive the Merger Consideration. Each share of common stock of Merger Sub issued and outstanding immediately prior to the effective time of the Merger was converted into and exchanged for one validly issued, fully paid and nonassessable share of common stock, $0.001 par value per share, of Two Trees as the surviving corporation.

F-11

RFOn ~~Specialties~~February 5, 2024, the Company, through its wholly owned subsidiary, Two Trees Beverages, entered into a new 15-year license agreement with Shine Time, LLC, licensing territories for Tim Smith Spirits® expanding its territories beyond the United States to include all members of the European Union, the United Kingdom, Norway, Switzerland, Iceland, Serbia, Turkey and Ukraine. The Company agreed to pay a royalty of 9% on branded products covered by the license agreement, or 4.5% of any sublicensed revenue under the agreement. During the year ended December 31, 2024, the Company paid $79,688 to Shine Time, LLC pursuant to the license agreement. An additional $112,500 was due under the terms of the license agreement by April 1, 2024. As of the filing date of this Quarterly Report on Form 10-Q, the Company has not paid such amount. The Company also agreed to issue to Shine Time, LLC 300,000 shares of the Company’s common stock with a fair value of $15,000. Such shares have not been issued as of the date of this report. As of March 31, 2025 and December 31, 2024, the royalty payable balance was $167,786 and $170,274, respectively, included in accounts payable and accrued expenses on the consolidated balance sheets.

OnNOTE ~~December 27, 2023, the Company completed the acquisition of RFS and the Exchange and issued to Mr. Mort~~ 7~~,500,000~~ ~~shares~~- ofNOTES ~~the Company’s common stock, $0.001 par value per share (the “Common Stock”). Immediately following the completion of the Exchange, RFS became a wholly owned subsidiary of the Company.~~PAYABLE

Unaudited Pro Forma Financial Information

The following table sets forth the pro-forma consolidated results of operations for the three and nine months ended September 30, 2024 and 2023 as if the Exchange agreement with RF Specialties and the Merger agreement with Two Trees occurred on January 1, 2023. The pro forma results of operations are presented for informational purposes only and are not indicative of the results of operations that would have been achieved if the acquisitions had taken place on the dates noted above, or of results that may occur in the future.

SCHEDULE OF UNAUDITED PROFORMA A FINANCIAL INFORMATION

	2024		2023			2024			2023
	Three Months ended September 30,					Nine Months ended September 30,
	2024		2023			2024			2023
Revenue	$	1,058,707	$	473,906		$	2,015,261		$	1,763,910
Operating income (loss)		162,930		(552,810	)		(843,775	)		(1,186,139	)
Net income (loss)		157,024		(404,301	)		(909,480	)		(1,033,728	)
Net income (loss) per common share	$	0.00	$	(0.00	)		(0.00	)		(0.01	)
Weighted average common shares outstanding		201,065,672		193,143,163			200,470,538			191,577,691

Asset purchase agreements

Prior to its acquisition by the Company on December 27, 2023, RFS entered into two asset purchase agreements to acquire certain tools and equipment. The Company received assets under one agreement in December 2023, totaling $97,363. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $88,674 as part of the Exchange Agreement with RFS. The agreement requires monthly payments through October 2026.

On January 31, 2024, the Company received assets under the second purchase agreement totaling $444,891. The assets are included in property and equipment on the Company’s consolidated balance sheet. The Company assumed the liability of $444,891 as part of the Exchange Agreement with RFS. The agreement requires monthly payments through March 2030.

As of September 30, 2024 and December 31, 2023, the Company owed $383,877 and $88,674 under the notes payable, respectively.

NOTE 8 - ADVANCES PAYABLE

The Company received advances aggregating $104,204 from two non-related parties during the year ended December 31, 2022 to cover legal, accounting, and other various public company related operating expenses. The advances are unsecured, non-interest bearing and are due on demand. During the year ended December 31, 2023, the Company repaid $104,204 in cash of the advances. The balance as of September 30, 2024 and December 31, 2023 is $0.

During the nine months ended September 30, 2024 and 2023, the Company repaid $0 and $19,449 in cash of the advances, respectively.

F-12

NOTE 9 - NOTES PAYABLE

The Company has the following outstanding notes payable:

SCHEDULE OF NOTES PAYABLE

Loans	Origination Date		Interest Rate		~~Interest Rate~~		Balance as of March 31, 2025		~~Balance as of September 30, 2024~~		Balance as of December 31, 2024		~~Balance as of December 31, 2023~~
Asset purchase agreement notes	December 1, 2023 and January 31, 2024	~~December 1, 2023~~		0.00	%	~~0.00~~	%$	306,706	$	~~383,877~~	$	344,344	$	~~88,674~~
Termination Agreement	December 31, 2021	~~December 31, 2021~~		0.13	%	~~0.13~~	%	21,584		~~21,584~~		21,584		~~21,584~~
Chrichton House Holdings, LLC		Due on demand				10.00	%			115,000				-
Loan Payable - Mercedes	September 19, 2022			6.79	%			-				-
Toohey Holdings		Due on demand				10.00	%			5,500				-
First Insurance Funding	February 14, 2025			10.95	%			137,896				-
Loan Payable - Mercedes		September 19, 2022				6.79	%			-				60,008
Advances Payable – Related parties	Various			10.00%-12.00	%			217,500				123,000
Loan Payable - Dodge		June 18, 2022				0.00	%			-				18,968
Total							$	683,686			$	488,928
Total									$	525,961			$	189,234
Notes payable							$	683,686			$	488,928

The following is a summary of the future minimum payments of loans payable:

SCHEDULE OF ~~LOANS PAYABLE~~ FUTURE MINIMUM PAYMENTS OF LOANS PAYABLE

Twelve Months Ending
12 months ending:
September 30,
March 31, 2026	$	327,973
2025	$	264,967
March 31, 2027		257,674
2026		96,731
March 31, 2028		83,141
2027		67,898
March 31, 2029		14,898
2028		51,274
Total loans payable	$	683,686
2029 and Thereafter		45,091
Total loans payable	$	525,961

InDuring ~~May~~the ~~2024~~year ended December 31, 2020, the Company entered into ~~two~~a ~~bill~~termination ofagreement ~~sale~~and ~~agreements~~agreed to ~~sell~~pay ~~two~~the ~~vehicles~~sum of $50,000, pursuant to the ~~Keith~~agreement. ~~Mort~~During the year ended December 31, 2021, the ~~former~~Company ~~owner~~issued ofa ~~RFS.~~promissory ~~Mr.~~note ~~Mort assumed~~payable in the ~~loans~~amount ~~associated~~of ~~with~~$31,584 at the rate ~~two~~of ~~vehicles~~0.13% per annum, with a ~~net~~maturity ~~book~~date ~~value~~on ofor ~~$130,492~~before ~~and~~January an1, ~~aggregate~~2025, ~~principal~~for ~~balance~~settlement of the $7250,~~592~~000 atagreed upon in the termination agreement. During the ~~time~~year ofended ~~sale~~December 31, ~~and~~2023, the Company ~~recognized~~made a ~~loss~~payment ~~on disposal~~ of $5710,~~900~~000. ~~during~~The ~~the~~balance ~~nine~~as ~~months~~of ~~ended~~March ~~September~~31, 302025, and December 31, 2024, is $21,584.

~~During~~Prior to its acquisition by the ~~nine~~Company ~~ended~~on ~~September~~December 3027, ~~2024~~2023, ~~the~~RFS entered into two asset purchase agreements to acquire certain tools and equipment. The Company received aassets ~~total~~under ofone ~~$120,500~~agreement in ~~proceeds~~December ~~from~~2023, ~~two~~totaling ~~shareholders~~$97,363. The ~~advances~~assets are ~~unsecured, due~~included onin ~~demand~~property and ~~have~~equipment on ~~stated~~the ~~interest~~Company’s ofconsolidated ~~10%~~balance ~~per annum~~sheet. AsThe ofCompany ~~September~~assumed ~~30,~~the ~~2024,~~liability ~~the~~of ~~balance~~$88,674 ~~owed~~as onpart of the ~~advances~~Exchange ~~from~~agreement ~~shareholders~~with ~~was~~RF ~~$120,500~~Specialties. The agreement requires monthly payments through October 2026.

~~Interest~~On ~~expense~~January of31, $72024,~~806~~ ~~and~~the ~~$4,232~~Company ~~was~~received ~~recorded~~assets inunder the ~~three~~second ~~months~~purchase ~~ended~~agreement ~~September~~totaling 30$444,891. ~~2024,~~The assets are included in property and ~~2023,~~equipment ~~respectively~~on the Company’s consolidated balance sheet. ~~Interest~~The ~~expense~~Company assumed the liability of $17444,~~405 and~~891 ~~$9,908~~as ~~was~~part ~~recorded~~of in the ~~nine~~Exchange Agreement ~~months~~with ~~ended~~RFS. ~~September~~The ~~30,~~agreement ~~2024,~~requires ~~and~~monthly ~~2023,~~payments ~~respectively~~through March 2030.

~~Accrued interest on notes payable as of September 30, 2024 and December 31, 2023, was $6,454 and $0, respectively.~~F-12

~~NOTE~~During the three months ended March 31, 2025, the Company received a total of $150,000 in proceeds from shareholders. The loans included interest of 10% -and ~~CAPITAL~~$55,500 ~~STOCK~~was repaid during the three months ended March 31, 2025. The advances are unsecured, due on demand and have stated interest of 10% per annum. As of March 31, 2025 and December 31, 2024, the balance owed on the advances from shareholders was $217,500 and $123,000, respectively.

~~Common~~In ~~stock~~March 2025, the Company entered into an insurance policy financing arrangement. The total principal was $171,050 with an interest rate of 10.95% and monthly payments of $14,542 due through January 2026. The Company made principal payments of $33,153 during the three months ended March 31, 2025. As of March 31, 2025, the remaining balance was $137,896.

~~The~~Interest ~~Company~~expense isof ~~authorized~~$11,765 toand ~~issue 300~~$2,~~000,000~~842 ~~shares~~was ofrecorded ~~common~~in ~~stock,~~the ~~$0.001~~three ~~par~~months ~~value~~ended March 31, ~~with~~2025, ~~such~~and ~~designations~~2024, ~~rights~~respectively. ~~and~~Accrued ~~preferences~~interest as ~~may~~ beof ~~determined~~March 31, ~~from~~2025 ~~time~~and toDecember ~~time~~31, by2024, ~~the~~was ~~Board~~$14,075 ofand ~~Directors~~$7,637, respectively.

AsNOTE of8 ~~September~~- ~~30,~~CAPITAL ~~2024 and December 31, 2023, there were 202,044,872 and 198,724,868 shares issued and outstanding, respectively.~~STOCK

During the nine months ended September 30, 2024, the Company sold a total of 4,620,004 shares of common stock to accredited investors for total cash proceeds of $640,000, with 1,000,000 of these shares of common stock not yet issued as of September 30, 2024.

As part of the license agreement disclosed in Note 4, the Company agreed to issue 300,000 restricted shares of common stock with a fair value of $15,000. The shares have not been issued to date, and the fair value is included in subscriptions payable on the Company’s consolidated balance sheet.

During the period ended September 30, 2023, the Company issued a total of 5,231,310 shares of common stock to accredited investors for total cash proceeds of $392,349.

F-13

Preferred stock

The Company is authorized to issue 10,000,000 shares of preferred stock, $0.001 par value, with such designations, rights and preferences as may be determined from time to time by the Board of Directors, of which 10,000,000 shares are designated Series A Convertible Preferred.

On June 15, 2014, the Company designated the Series A Convertible Preferred so that each share shall hold with it conversion rights of ~~100~~one hundred (100) shares of common stock for every share of Series A Preferred stock held, and that each share of Series A Preferred stock will also hold with it the same number of common share votes prior to conversion as it would if fully converted to be used in voting on any company matter requiring a vote of shareholders. ~~At September 30, 2024 and December 31, 2023, there were 8,957,500 shares issued and outstanding.~~

On November 7, 2024, the Company agreed to purchased 8,957,000 shares of Series A Convertible Preferred Stock, representing all of the issued and outstanding shares of Series A Convertible Preferred Stock of the Company from, Tradition Reserve I LLC, a New York limited liability company, in exchange for $10. At March 31, 2025 and December 31, 2024, there were 0 shares of Series A Convertible Preferred Stock issued and outstanding.

Common stock

The Company is authorized to issue 300,000,000 shares of Common stock, $0.001 par value, with such designations, rights and preferences as may be determined from time to time by the Board of Directors.

During the three months ended March 31, 2025, the Company sold 10,559,999 shares of common stock in exchange for cash proceeds of $1,584,000. A total of 1,066,667 shares of common stock were not issued as of the date of this report related to $160,000 of cash proceeds, which are included in subscriptions payable on the Company’s consolidated balance sheet.

During the three months ended March 31, 2025, the Company issued a total of 692,858 shares of common stock to officers, directors and consultants for services under the agreements discussed in Note 9. The Company recorded stock-based compensation of $66,322 under the agreements, based on the common stock prices ranging from $0.12 to $0.30 on the respective grant dates.

F-13

During the period ended March 31, 2024, the Company sold a total of 2,600,000 shares of restricted common stock to accredited investors for total cash proceeds of $390,000. A total of 500,000 shares of common stock were not issued as of March 31, 2024 related to $75,000 of cash proceeds, which were included in subscriptions payable on the Company’s consolidated balance sheet.

At March 31, 2025 and December 31, 2024, there were 219,931,062 and 204,744,872 shares issued and outstanding, respectively.

Warrants

The following table represents warrant activity during the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025:

SCHEDULE OF WARRANT ACTIVITY

	Number of Options		Weighted Average Exercise Price
Outstanding at December 31, 2023		17,262,656	$	1.50
Outstanding at December 31, 2024		17,262,656	$	1.50
Granted		-		-
Forfeited, cancelled		-		-
Outstanding at September 30, 2024		17,262,656	$	1.50
Outstanding at March 31, 2025		17,262,656	$	1.50
Exercisable at September 30, 2024		17,262,656	$	1.50
Exercisable at March 31, 2025		17,262,656	$	1.50

The warrants had a weighted average remaining life of 3.9040 years and no intrinsic value as of ~~September~~March 3031, ~~2024~~2025.

Stock ~~Options~~options

The following is a summary of activity of outstanding stock options during the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025:

			Weighted
			Average
	Number		Exercise
	of Options		Prices
Balance, December 31, 2023		4,650,685	$	0.36
Balance, December 31, 2024		4,650,685	$	0.36
Granted		-		-
Cancelled		-		-
Balance, September 30, 2024		4,650,685	$	0.36
Balance, March 31, 2025		4,650,685	$	0.36
Exercisable, September 30, 2024		4,650,685	$	0.36
Exercisable, March 31, 2025		4,650,685	$	0.36

The options had a weighted average remaining life of 98.1969 years and no intrinsic value as of ~~September~~March 3031, ~~2024~~2025.

NOTE 119 –- COMMITMENTS AND CONTINGENCIES

In the ordinary course of business, the Company may become a party to lawsuits involving various matters. The impact and outcome of litigation, if any, is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm its business. The Company believes the ultimate resolution of any such current proceeding will not have a material adverse effect on our continued financial position, results of operations or cash flows.

On April 22, 2024, the Company entered into a broker agreement with a third party. Under the agreement, the Company will pay a monthly fee of $1,500, and a commission of 12% of any revenue from customers introduced by the broker, less any promotional expenses incurred by the Company. The agreement is cancellable by either party with 60 days’ notice, and in the event of termination, the commissions shall continue for a period of one year from the termination date. The Company incurred fees of $1,500 during the three months ended March 31, 2025, and owed the broker $1,500 as of March 31, 2025. The Company incurred fees of $15,000 and commissions of $1,125 during the year ended December 31, 2024, and owed the broker $5,625 as of December 31, 2024.

NOTE 12 - RELATED PARTY TRANSACTIONS

On January 1, 2024, the Company entered into a short-term loan agreement with an existing shareholder for $25,000 in cash proceeds. The loan included interest of 10% and was repaid in full in March 2024.

During the nine months ended September 30, 2024, the Company received a total of $120,500 in proceeds from shareholders. The advances are unsecured, due on demand and have stated interest of 10% per annum. As of September 30, 2024, the balance owed on the advances from shareholders was $120,500.

In May 2024, the Company entered into two bill of sale agreements to sell two vehicles to Keith Mort, the former owner of RFS. Mr. Mort assumed the loans associated with the two vehicles with a net book value of $130,492 and an aggregate principal balance of $72,592 at the time of sale, and the Company recognized a loss on disposal of $57,900 during the nine months ended September 30, 2024.

NOTE 13 – LEASES

The Company maintains an operating lease for its office space and operating facility. The lease has a remaining term of 80 months. The Company determines if an arrangement is a lease at inception. As the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate based on information available at commencement to determine the present value of the lease payments. The Company used a weighted average incremental borrowing rate of 8.4% Right-of-use assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Leases with an initial term of 12 months or less (“short-term leases”) are not recorded on the balance sheet and are recognized on a straight-line basis over the lease term. As of September 30, 2024, the amount of right-of-use assets and lease liabilities were $1,011,233 and $1,102,698, respectively. As of December 31, 2023, the amount of right-of-use assets and lease liabilities were $1,105,152 and $1,162,090, respectively. Aggregate lease expense for the three and nine months ended September 30, 2024, was $82,597 and $231,741, respectively.

The following table provides the maturities of lease liabilities at September 30, 2024:

SCHEDULE OF MATURITIES LEASE LIABILITIES

	Operating Lease			Remaining Term in Years
2025		160,125
2026		314,613
2027		219,112
2028		176,088
2029		182,132
thereafter		283,783
Total lease payments		1,335,853
Less: imputed interest		(233,155	)
Present value of lease liability		1,102,698			2.54

NOTE 14 - SUBSEQUENT EVENTS

On November 7, 2024, by written consent of the Board of Directors, dated November 6, 2024, the Company executed individual Employment Agreements with Steven Laker, Chief Executive Officer and Chief Financial Officer of the Company, and James Cassidy, Chairman of the Board of Directors of the Company.

On November 7, 2024, the Company agreed to purchased 8,957,000 shares of Series A Convertible Preferred Stock, representing all of the issued and outstanding shares of Series A Convertible Preferred Stock of the Company from, Tradition Reserve I LLC, a New York limited liability company, in exchange for $10.00. The result of the purchase leaves no Series A Convertible Preferred Stock issued and outstanding.

Subsequent to September 30, 2024, the Company issued 700,000 shares of common stock in exchange for cash proceeds of $105,000.

Subsequent to September 30, 2024, the Company issued 1,000,000 shares of common stock related to shares sold for cash during the period ended September 30, 2024.

F-14

On November 6, 2024, the Company entered into an employment agreement with its CEO, Steve Laker. The agreement specifies an annual salary of $180,000 through December 31, 2025, $225,000 2026, $250,000 for 2027, $300,000 for 2028 and $350,000 for 2029. Mr. Laker is also eligible to receive a cash performance-based bonus for any quarter over the next two years where the Company’s gross revenue has increased by at least 25% compared to the previous year quarter. The bonus per quarter would be 25% of Mr. Laker’s then-current base salary. After two years, for any calendar year where gross revenue has increased at least 10%, 15% or 25%, Mr. Laker will be eligible to a bonus of 50%, 100% or 150%, respectively, of his then-current base salary, and is payable 50% in cash and 50% in Company stock vesting over the following 24 months. Upon execution of the agreement, the Company will issue 500,000 shares of common stock to Mr. Laker, with 25% vesting on January 1, 2025 and the remainder monthly from January 1, 2026 through December 31, 2028. During the year ended December 31, 2024, the Company issued a total of 500,000 shares to Mr. Laker, valued at $49,000, based on the common stock price at the date of grant. The Company recognized expense of $12,250 for these awards and expects to recognize an additional $36,750 through the end of the vesting period. Additionally, Mr. Laker is eligible to receive an additional 3,000,000 shares of common stock based on performance benchmarks tied to certain revenue targets, with targets ranging from $5,000,000 to $50,000,000. These performance awards had a grant date fair value of $294,000. The Company recognized no expense during the three months ended March 31, 2025 related to these awards as vesting was not deemed probable. The expense related to the performance awards will be recognized when vesting becomes probable. The agreement has an initial term of five years, and renewal automatically unless written notice is provided 90 days prior. The agreement can be terminated by the Company for cause with 90 days notice. In the event of termination of Mr. Laker without cause, Mr. Laker will receive one year of his then-current base salary, and all stock awards under the agreement will become fully vested.

On November 6, 2024, the Company entered into an employment agreement with its Executive Chairman James Cassidy. The agreement specifies an annual salary of $180,000 through December 31, 2025, $225,000 2026, $250,000 for 2027, $300,000 for 2028 and $350,000 for 2029. Mr. Cassidy is also eligible to receive a cash performance-based bonus for any quarter over the next two years where the Company’s gross revenue has increased by at least 25% compared to the previous year quarter. The bonus per quarter would be 25% of Mr. Cassidy’s then-current base salary. After two years, for any calendar year where gross revenue has increased at least 10%, 15%, or 25% Mr. Cassidy will be eligible to a bonus of 50%, 100% or 150%, respectively, of his then-current base salary, and is payable 50% in cash and 50% in Company stock vesting over the following 24 months. Upon execution of the agreement, the Company issued 500,000 shares of common stock to Mr. Cassidy, with 25% vesting on January 1, 2025 and the remainder monthly from January 1, 2026 through December 31, 2028. During the year ended December 31, 2024, the Company issued a total of 500,000 shares to Mr. Cassidy, valued at $49,000 based the common stock price at the date of grant. The Company recognized stock based compensation expense of $12,250 for these awards and expects to recognize an additional $36,750 through the end of the vesting period. Additionally, Mr. Cassidy is eligible to receive an additional 3,000,000 shares of common stock based on performance benchmarks tied to certain revenue targets, with targets ranging from $5,000,000 to $50,000,000. These performance awards had a grant date fair value of $294,000. The Company recognized no expense during the three months ended March 31, 2025 related to these awards as vesting was not deemed probable. The expense related to the performance awards will be recognized when vesting becomes probable. The agreement has an initial term of five years, and renewal automatically unless written notice is provided 90 days prior. The agreement can be terminated by the Company for cause with 90 days notice. In the event of termination of Mr. Cassidy without cause, Mr. Cassidy will receive one year of his then-current base salary, and all stock awards under the agreement will become fully vested.

On November 18, 2024, Mr. Timothy Brocopp and the Company entered into an Independent Director Agreement, with the following summarized terms: Mr. Brocopp shall serve as an independent director of the Company and be available to perform the duties consistent with such position pursuant to the Certificate of Incorporation and Bylaws of the Company. Mr. Brocopp’s employment commenced on Monday, November 16, 2024, and continues for a term of three (3) years. Compensation that Mr. Brocopp will receive during his term includes the sum of $5,000, each calendar quarter, payable in the third month of each calendar quarter, and with such amount for any partial calendar quarter being appropriately prorated. Upon employment, the Company shall issue to Mr. Brocopp 100,000 shares of common stock, par value $0.001 per share, of the Company (the “Common Stock”), subject to the terms and conditions of the Company’s applicable equity incentive plan and any related grant documentation, with $10,000 shares divided by a VWAP schedule. The Company issued Mr. Brocopp 171,429 shares during the three months ended March 31, 2025 based on the VWAP of the Common Stock Trading Market during the 20 Trading Day as of December 31, 2024 for shares earned in 2024. Furthermore, the Company is to issue an additional 42,333 shares of common stock, based on the VWAP of the Common Stock Trading Market during the 20 Trading Day as of March 31, 2025. The fair value of the shares was estimated using a common stock price of $0.27 or $11,536. As of the date of this report, the Company has not issued the 42,333 shares of common stock to Mr. Brocopp.

F-15

On December 3, 2024, Mr. Richard Blackstone and the Company entered into an Independent Director Agreement. Mr. Blackstone shall serve as an independent director of the Company and be available to perform the duties consistent with such position pursuant to the Certificate of Incorporation and Bylaws of the Company. Mr. Blackstone’s employment commenced on Tuesday, December 3, and continues for a term of three (3) years. Compensation that Mr. Blackstone will receive during his term includes the sum of $5,000, each calendar quarter, payable in the third month of each calendar quarter, and with such amount for any partial calendar quarter being appropriately prorated. Upon employment, the Company shall issue to Mr. Blackstone 100,000 shares of common stock, par value $0.001 per share, of the Company (the “Common Stock”), subject to the terms and conditions of the Company’s applicable equity incentive plan and any related grant documentation, with $10,000 shares divided by a VWAP schedule. The Company issued Mr. Blackstone 171,429 shares during the three months ended March 31, 2025 based on the VWAP of the Common Stock Trading Market during the 20 Trading Day as of December 31, 2024 for shares earned in 2024. Furthermore, the Company is to issue an additional 42,333 shares of common stock, based on the VWAP of the Common Stock Trading Market during the 20 Trading Day as of March 31, 2025. The fair value of the shares was estimated using a common stock price of $0.27 or $11,536. As of the date of this report, the Company has not issued the 42,333 shares of common stock to Mr. Blackstone.

On December 11, 2024, the Company and a consultant entered into an independent contractor agreement whereby the consultant shall serve as Senior Director of Revenue of the Company on a month to month basis, which can be terminated by either party with 30 days notice. As compensation for his services, the consultant will receive 20,000 shares of stock per month. As of March 31, 2025, the consultant is owed a total of 80,000 shares with a fair value of $14,250, based on the common stock prices at the end of each month. The shares have not been issued to date, and the fair value is included in subscriptions payable on the Company’s consolidated balance sheet.

On March 10, 2025, the Company entered into an Executive Employment Agreement with David Stephens. Mr. Stephens shall serve as the Chief Financial Officer of the Company. Mr. Stephen’s employment commenced on March 1, 2025, and continues for a term of three (3) years. Compensation that Mr. Stephens will receive during his term includes (i) for the period of January 1, 2025 through December 31, 2025, a base salary of $120,000, payable in equal monthly payments of $10,000 per month; (ii) for the period of January 1, 2026 through December 31, 2026, a base salary of $150,000; and (iii) for the period of January 1, 2027 through December 31, 2027, a base salary of $175,000. In addition to the Base Salary, Mr. Stephens shall receive performance-based bonuses from January 1, 2025 on a quarterly basis for a period of two (2) years of the Term (the “Two Year Quarterly Bonuses”) as follows: for any calendar quarter(s) where the Company’s gross revenue has increased a minimum of twenty five percent (25%) from its prior year gross revenue for that corresponding calendar quarter, Mr. Stephens shall be entitled to a cash bonus equating to fifteen percent (15%) of his then-current Base Salary within thirty (30) days of the conclusion of any such calendar quarter(s). Upon conclusion of the two (2) years of the Term, Mr. Stephens shall thereafter receive performance-based bonuses on an annual basis (the “Subsequent Annual Bonuses”). For any calendar year(s) where the Company’s gross revenue has increased a minimum of ten percent (10%) from its prior year gross revenue for that corresponding calendar year, Mr. Stephens shall be entitled to a cash bonus equating to forty percent (40%) of his then-current Base Salary payable as follows: (1) fifty percent (50%) in cash within thirty (30) days of the conclusion of any such calendar year(s); and (2) fifty percent (50%) in Company stock vesting on a prorated consecutive twenty four (24) calendar month basis; For any calendar year(s) where the Company’s gross revenue has increased a minimum of fifteen percent (15%) from its prior year gross revenue for that corresponding calendar year(s), Mr. Stephens shall be entitled to a cash bonus equating to seventy-five percent (75%) of his then-current Base Salary payable as follows: (1) fifty percent (50%) in cash within thirty (30) days of the conclusion of any such calendar year(s); and (2) fifty percent (50%) in Company stock vesting on a prorated consecutive twenty four (24) calendar month basis.; For any calendar year(s) where the Company’s gross revenue has increased a minimum of twenty five percent (25%) from its prior year gross revenue for that corresponding calendar year(s), Mr. Stephens shall be entitled to a cash bonus equating to one hundred twenty five percent (125%) of his then-current Base Salary payable as follows: (1) fifty percent (50%) in cash within thirty (30) days of the conclusion of any such calendar year(s); and (2) fifty percent (50%) in Company stock vesting on a prorated consecutive twenty four (24) calendar month basis.

F-16

Upon execution of the agreement, the Company issued 150,000 shares of common stock to Mr. Stephens with a fair value of $27,000, with 50,000 shares vesting on execution of the agreement and the remainder monthly from January 1, 2026 through December 31, 2027. The Company recognized expense of $9,000 for these awards during the three months ended March 31, 2025 and expects to recognize an additional $18,000 through the end of the vesting period. Additionally, Mr. Stephens is eligible to receive an additional 562,500 shares of common stock based on performance benchmarks tied to certain revenue targets, with targets ranging from $5,000,000 to $50,000,000. These performance awards had a grant date fair value of $101,250. The Company recognized no expense during the three months ended March 31, 2025 related to these awards as vesting was not deemed probable.

On March 14, 2025, the Company agreed to issue 200,000 shares of common stock to a consultant, of which 66,667 vest upon execution, and the remaining 133,333 monthly vesting from January 1, 2026 through December 31, 2027. The shares were valued at $60,000 based on the common stock price at the date of grant. The Company recognized expense of $20,000 during the three months ended March 31, 2025 and expects to recognize an additional $40,000 through the end of the vesting period. Additionally, the consultant is eligible to receive an additional 750,000 shares of common stock based on performance benchmarks tied to certain revenue targets, with targets ranging from $5,000,000 to $50,000,000. These performance awards had a grant date fair value of $225,000. The Company recognized no expense during the three months ended March 31, 2025 related to these awards as vesting was not deemed probable.

NOTE 10 - RELATED PARTY TRANSACTIONS

During the three months ended March 31, 2025, the Company received a total of $150,000 in proceeds from shareholders and repaid $55,500 of principal and $276 of accrued interest . The advances are unsecured, due on demand and have stated interests ranging from 10% to 12% per annum. As of March 31, 2025 and December 31, 2024, the balance owed on the advances from shareholders was $217,500 and $123,000, respectively. See Note 7 above.

NOTE 11 – LEASES

The Company maintains an operating lease for its office space and operating facility. The lease has a remaining term of 80 months. The Company determines if an arrangement is a lease at inception. As the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate based on information available at commencement to determine the present value of the lease payments. The Company used a weighted average incremental borrowing rate of 8.4% Right-of-use assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Leases with an initial term of 12 months or less (“short-term leases”) are not recorded on the balance sheet and are recognized on a straight-line basis over the lease term. As of March 31, 2025, the amount of right-of-use assets and lease liabilities were $855,117 and $881,446, respectively. As of December 31, 2024, the amount of right-of-use assets and lease liabilities were $915,803 and $961,490, respectively. Aggregate lease expense for the three months ended March 31, 2025, and 2024 was $79,725 and $76,386, respectively.

The following table provides the maturities of lease liabilities at March 31, 2025:

	Operating Lease			Remaining Term in Years
2026		304,081
2027		172,543
2028		177,281
2029		183,961
2030		189,614
thereafter		47,610
Total lease payments		1,075,090
Less: imputed interest		(193,644	)
Present value of lease liability		881,446			4.61

F-17

NOTE 12 – SEGMENT REPORTING

The Company’s operations are managed and reported in two operating segments, each of which is a reportable segment for financial reporting purposes: (1) RF Specialties and (2) Two Trees Distilling. These segments are organized principally by product and service category. The Company’s reportable segments are determined based on (1) financial information reviewed by the CODM, (2) operational structure of the Company which is designed and managed to share resources across the entire suite of products offered by the business, and (3) the basis upon which the CODM makes resource allocation decisions. The CODM for both segments is the Director, President and Chief Executive Officer of the Company. The CODM utilizes the segment operating income (loss) to assess profitability and performance of actual results compared to forecasts.

Significant segment expenses and assets information is as follows:

	2025			2024
	For the Three Months ended March 31,
	2025			2024

Revenue
Two Trees Distilling	$	252,837		$	514,866
RF Specialties		261,093			169,794
Total	$	513,930		$	684,660
Revenue	$	513,930		$	684,660

Cost of Sales
Two Trees Distilling	$	168,715		$	287,679
RF Specialties		212,683			102,162
Total	$	381,398		$	389,841
Cost of Sales	$	381,398		$	389,841


Gross profit
Two Trees Distilling	$	84,122		$	227,187
RF Specialties		48,410			67,632
Total	$	132,532		$	294,819
Gross profit	$	132,532		$	294,819

General & Administrative Expense
Two Trees Distilling	$	145,338		$	272,823
RF Specialties		73,670			71,685
Corporate		364,897			161,380
Total	$	583,905		$	505,888
General & Administrative Expense	$	583,905		$	505,888

Salary and Wages
Two Trees Distilling	$	16,148		$	16,148
RF Specialties		-			-
Corporate		77,661			-
Total	$	93,809		$	16,148
Salary and Wages	$	93,809		$	16,148

Depreciation and Amortization Expense
Two Trees Distilling	$	24,617		$	24,347
RF Specialties		44,885			50,447
Corporate		3,105			3,136
Total	$	72,607		$	77,930
Depreciation and Amortization Expense	$	72,607		$	77,930

Net loss from operations
Two Trees Distilling	$	(101,981	)	$	(86,131	)
RF Specialties		(70,145	)		(54,500	)
Corporate		(445,663	)		(164,516	)
Total	$	(617,789	)	$	(305,147	)
Net loss from operations	$	(617,789	)	$	(305,147	)

Assets
Two Trees Distilling	$	243,519		$	1,501,686
RF Specialties		1,233,372			1,337,848
Corporate		3,498,660			76,900
Total	$	4,975,551		$	2,916,434
Assets	$	4,975,551		$	2,916,434

Capital expenditures
Two Trees Distilling	$	571,765		$	-
RF Specialties		32,612			8,820
Total	$	604,377		$	8,820
Capital expenditures	$	604,377		$	8,820

NOTE 13 - SUBSEQUENT EVENTS

The Company evaluates events that have occurred after the balance sheet date through the date these financial statements were issued.

In April 2025, the Company issued 666,667 shares related to subscriptions received during the three months ended March 31, 2025. Subsequent to March 31, 2025, the Company sold 266,667 shares of common stock for cash proceeds of $40,000.

F-18

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

You should read the following discussion and analysis of our financial condition and results of operations together with our unaudited interim condensed financial statements and the related notes appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included in this Quarterly Report on Form 10-Q, as may be amended, supplemented or superseded from time to time by other reports we file with the SEC. All amounts in this report are in U.S. dollars, unless otherwise noted.

Throughout this Quarterly Report on Form 10-Q, references to “we,” “our,” “us,” the “Company,” or “MDwerks,” refer to MDwerks, Inc.

Overview

WeMDwerks, ~~completed~~Inc., ~~two~~a ~~acquisitions~~Delaware incorporation, was previously focused on effecting a “reverse merger,” capital exchange, asset acquisition, stock purchase, reorganization or other similar business combination with one or more unrelated businesses (a “Business Combination”) that would benefit from our public reporting status. In December 2023, aswe ~~follows:~~completed the acquisition of RF Specialties, LLC (“RFS”) and Two Trees Beverage Co. and its subsidiaries (“Two Trees”).

OnOur ~~December~~wholly 8owned subsidiary, ~~2023~~RFS, weis ~~acquired~~a ~~Two~~technology ~~Trees~~company ~~Beverage~~pioneering ~~Co.~~the ~~and~~development ~~its subsidiaries (“Two Trees”). Two Trees produces a variety~~ of ~~aged~~ ~~alcoholic beverages using an~~ innovative ~~rapid-aging~~energy ~~system.~~wave ~~This~~solutions ~~scalable~~for ~~technology~~industrial ~~results in all-natural, high-quality products,~~and ~~efficiently~~other ~~produced,~~commercial ~~with a reduced environmental impact~~enterprises. Our ~~products~~expertise ~~are~~in ~~nearly~~radio ~~indistinguishable~~wave ~~from~~technologies ~~those that are traditionally aged. Two Trees created a proprietary process that mirrors~~ and ~~accelerates~~microwave ~~the~~technologies ~~natural~~has ~~aging~~led ~~process~~to ~~that~~multiple ~~occurs~~breakthroughs ~~when alcohol is aged~~with inapplications ~~wooden~~both ~~barrels~~industrial ~~over~~and ~~time~~commercial. ~~The~~Our ~~true~~patented ~~art~~energy ofwave ~~our~~technology ~~craft~~introduces ~~spirits~~a ~~lives~~revolutionary ~~within~~approach ~~the~~to ~~balance~~industrial ~~between~~processes by ~~the~~specific ~~grain~~molecular ~~selection~~targeting, ~~local~~which ~~water,~~can ~~and the~~be ~~full-bodied~~applied ~~flavors~~at ~~from~~precise ~~our~~and ~~toasted~~multiple ~~wood~~locations ~~chip~~in ~~varieties.~~a ~~Our~~system ~~wood~~in ~~chips~~ways ~~are~~that ~~selected~~conventional ~~to pair with specific grains and toasted to~~single ~~just~~point ~~the~~heat ~~right~~sources ~~char~~cannot, ~~bringing~~resulting ~~rich~~in ~~flavor~~improved ~~profiles~~efficiency, tohigher ~~life~~quality, ~~with~~and areduced ~~hint~~processing ~~of smoke~~time.

OnOur ~~December~~wholly-owned 27subsidiary, ~~2023,~~Two weTrees ~~acquired~~Beverage ~~the~~Company, ~~operations~~utilizes ofour RFSpirits ~~Specialties~~Rapid Aging System, ~~LLC~~validating ~~(“RFS”).~~the ~~RFS~~use isof anour ~~innovative~~patented ~~company~~energy wave ~~pushing~~technology within the ~~boundaries of~~premium ~~sustainable~~craft ~~Radio~~spirits ~~Frequency applications~~industry. ~~For~~Our ~~over~~proprietary 12and ~~years~~patented ~~RFS~~molecular ~~has~~targeting ~~addressed~~system ~~companies’~~swiftly ~~most~~and ~~pressing~~sustainably transforms ~~challenges~~distillate byto ~~implementing automated~~maturity, ~~Radio~~delivering ~~Frequency~~traditional ~~Technology~~flavors in a ~~sustainable~~fraction ~~way~~of ~~reducing~~the ~~energy~~time ~~costs~~with ~~and~~greatly ~~increasing~~reduced ~~speed~~environmental toimpact and ~~market~~cost. ~~when~~Precision ~~compared~~engineered to match traditional ~~methods.~~ Byaging ~~bringing~~flavors ~~Radio~~and ~~Frequency~~aromas, ~~applications~~it ~~to market RFS~~ has ~~successfully~~been ~~elevated~~used ato ~~wide~~produce ~~range~~over of50 ~~industries~~SKUs ~~including structural engineering, food & beverage,~~ and ~~manufacturing~~many award-winning products.

~~Our~~Recent results of operations for the three and nine months ended September 30, 2024 include the operations of these businesses for the full quarter. The results of operations for the three and nine months ended September 30, 2023 do not include any results from the acquired businesses.Developments

~~Results~~RF ofSpecialties, ~~Operations~~Inc. Acquisition

~~Three~~On ~~Months~~January ~~Ended~~19, ~~September~~2023, 30we entered into an Exchange Agreement (the “Exchange Agreement”) with RF Specialties, ~~2024~~LLC (“RFS”) and Keith Mort, ~~compared~~as the sole member of RFS. Pursuant to ~~Three~~the ~~Months~~terms ~~Ended~~of ~~September~~the 30Exchange Agreement, ~~2023~~we agreed to acquire from Mr. Mort, and Mr. Mort agreed to sell to us, 100% of the equity interests and membership interests of RFS, in exchange for the issuance to Mr. Mort of 7,500,000 shares of our common stock (the “Exchange”). Immediately following the Exchange, RFS became our wholly owned subsidiary.

~~The~~RFS ~~Company’s~~is ~~results~~an ofinnovative ~~operations~~company ~~for~~pushing the ~~three~~boundaries ~~months~~of ~~ended~~sustainable ~~September~~Radio ~~30,~~Frequency ~~2024~~applications. ~~include~~For ~~the~~over ~~results~~13 ofyears ~~Two~~RFS ~~Trees~~has ~~since~~addressed ~~the acquisition~~companies’ ~~date~~most ofpressing ~~December~~challenges 8,by ~~2023,~~implementing automated Radio Frequency Technology in a sustainable way reducing energy costs and ~~include~~increasing speed ~~the~~to ~~results~~market ofwhen compared to traditional methods. By bringing radio frequency applications to market, RFS ~~from~~has ~~the~~successfully ~~acquisition~~elevated a ~~date~~wide range of ~~December~~industries 27including structural engineering, ~~2023~~food & beverage, and manufacturing.

Revenue. Revenue for the three months ended September 30, 2024 was $1,058,707 compared to $0 for the three months ended September 30, 2023. The revenue is primarily attributable to liquor sales during the three months resulting from the acquisition of Two Trees and product and service income resulting from the acquisition of RF Specialties. We did not earn any revenues for the three months ended September 30, 2023.

Cost of Sales. Cost of sales for the three months ended September 30, 2024 was $325,839 compared to $0 for three months ended September 30, 2023. The cost of sales is primarily attributable to liquor sales during the period resulting from the acquisition of Two Trees, and labor costs related to the product and service income resulting from the acquisition of RF Specialties. We did not incur any cost of sales for the three months ended September 30, 2023.

~~Operating~~Two ~~Expenses.~~Trees The Company reported operating expenses of $569,938 consisting primarily of legal, accounting, payroll, and general business related expenses for the three months ended September 30, 2024 compared to $129,132 for the three months ended September 30, 2023. The $440,806 increase in operating expenses was primarily attributable to increased legal, payroll expenses and accounting fees related to our acquisitions that occurred in December 2023, our public company reporting obligations associated with this acquisitions, and increased audit fees from the increase in our business size from the acquisitions closing in December 2023. Operating expenses included depreciation and amortization expense of $58,969 for the three months ended September 30, 2024.Acquisition

~~Total~~On ~~Other~~February ~~Expenses.~~13, ~~Total~~2023, ~~other~~we ~~expense~~entered ~~was~~into ~~$5,906~~a ~~for~~Merger Agreement (the ~~three~~“Merger ~~months~~Agreement”) ~~ended~~with ~~September~~MD-TT 30Merger Sub, ~~2024~~Inc., ~~compared~~a towholly ~~$164,623~~owned subsidiary ~~for~~(“Merger ~~the~~Sub”) ~~three~~and ~~months ended~~Two ~~September~~Trees ~~30,~~Beverage ~~2023~~Co. ~~Other~~(“Two ~~expense~~Trees”). ~~for~~In consideration of the ~~three~~Merger ~~months~~Agreement, at ~~ended~~the ~~September~~effective ~~30,~~time ~~2024~~of ~~primarily~~the ~~consisted~~Merger, each of ~~interest~~the ~~expense~~holders of $7Two Trees stock,~~806 and~~ ~~interest~~subject ~~income~~to ofcertain $1exceptions set forth in the Merger Agreement,~~900.~~ has ~~Other~~the ~~income~~right ~~for~~to convert all of the ~~three~~shares ~~months~~of ~~ended~~Two ~~September~~Trees ~~30,~~stock ~~2023~~into ~~consisted~~a total of ~~interest~~60,000,000 ~~expense~~shares of $4our common stock,~~232~~ ~~and~~which was apportioned ~~$168~~between the Two Trees stockholders,~~855~~ ofpro ~~gain~~rata, based on ~~disposal~~the number of ~~assets~~shares of Two Trees stock held by each of the Two Trees stockholders as of the closing of the Merger (the “Merger Consideration”). Immediately following the Exchange, Two Trees became our wholly owned subsidiary.

~~Nine~~Two ~~Months~~Trees ~~Ended~~produces ~~September~~a 30variety of aged alcoholic beverages using an innovative rapid-aging system. This scalable technology results in all-natural, high-quality ~~2024~~products, ~~compared~~efficiently produced, with a reduced environmental impact. Our products are nearly indistinguishable from those that are traditionally aged. Two Trees created a proprietary process that mirrors and accelerates the natural aging process that occurs when alcohol is aged in wooden barrels over time. The true art of our craft spirits lives within the balance between the grain selection, local water, and the full-bodied flavors from our toasted wood chip varieties. Our wood chips are selected to ~~Nine~~pair ~~Months~~with ~~Ended~~specific ~~September~~grains and 30toasted to just the right char, ~~2023~~bringing rich flavor profiles to life with a hint of smoke.

~~The~~Appointment ~~Company’s results~~ of ~~operations~~Chief ~~for~~Financial ~~the nine months ended September 30, 2024 include the results of Two Trees since the acquisition date of December 8, 2023, and include the results of RFS from the acquisition date of December 27, 2023.~~Officer

~~Revenue.~~On ~~Revenue~~March ~~for~~10, ~~the nine months ended September 30~~2015, ~~2024~~we ~~was~~appointed ~~$2,015,261~~David ~~compared~~Stephens toas $0our ~~for~~Chief ~~the~~Financial ~~nine~~Officer, ~~months~~effective ~~ended~~March ~~September 30~~1, ~~2023~~2025. ~~The~~ ~~revenue~~We isentered ~~primarily~~into ~~attributable~~an toemployment ~~liquor sales during the three months resulting from the acquisition of Two Trees and product~~agreement ~~and~~with ~~service~~Mr. ~~income~~Stephens ~~resulting~~for ~~from~~a ~~the~~term ~~acquisition~~ of RFthree ~~Specialties.~~years Wewith ~~did not earn any revenues for~~ the ~~nine~~following ~~months~~compensation ~~ended September 30, 2023.~~terms:

~~Cost of~~- ~~Sales.~~A ~~Cost~~base salary of ~~sales~~$120,000 ~~for~~in ~~the~~2025; ~~nine~~$150,000 ~~months~~in ~~ended~~2026; ~~September~~and 30$175,000 ~~2024~~in ~~was~~2027; ~~$1,059,088~~- ~~compared~~For tothe $0first ~~for~~two ~~nine~~years ~~months~~of ~~ended~~the ~~September 30~~term, ~~2023.~~a ~~The~~performance ~~cost~~based bonus of ~~sales~~15% isof ~~primarily~~his ~~attributable~~then tocurrent ~~liquor~~base ~~sales~~salary ~~during~~for ~~the~~any ~~period~~quarter ~~resulting~~that ~~from~~gross ~~the~~revenues ~~acquisition~~increased a minimum of ~~Two~~25% ~~Trees, and~~from ~~labor~~its ~~costs~~prior ~~related~~year togross ~~the~~revenue ~~product~~for ~~and~~that ~~service~~corresponding ~~income~~quarter; ~~resulting~~- ~~from~~After the ~~acquisition~~first two years of RFthe ~~Specialties.~~term, Wean ~~did~~annual ~~not~~performance ~~incur~~based ~~any~~bonus ~~cost of~~based ~~sales~~on ~~for~~prior ~~the~~year ~~nine~~gross ~~months~~revenues, ~~ended~~in ~~September~~a ~~30,~~schedule ~~2023~~as set forth in his employment agreement.

~~Operating~~Two ~~Expenses.~~New The Company reported operating expenses of $1,799,948 consisting primarily of legal, accounting, payroll, and general business-related expenses for the nine months ended September 30, 2024 compared to $234,659 for the nine months ended September 30, 2023. The $1,565,289 increase in operating expenses was primarily attributable to increased legal, payroll expenses and accounting fees related to our acquisitions that occurred in December 2023, our public company reporting obligations associated with this acquisitions, and increased audit fees from the acquisitions closing in December 2023. Operating expenses included depreciation and amortization expense of $212,063 for the nine months ended September 30, 2024.Contracts

~~Total~~Two ~~Other~~Trees ~~Expenses.~~entered ~~Total~~into ~~other~~two ~~expense~~contracts ~~was~~with ~~$65,705~~two spirit companies for the ~~nine~~deployment ~~months~~and ~~ended~~license ~~September~~of ~~30,~~our ~~2024~~proprietary ~~compared~~Spirits toRapid ~~other~~Aging ~~income~~System (“SRAS”). ofThe ~~$158,947~~ first contract is for the ~~nine~~building ~~months~~and ~~ended~~deployment ~~September~~of 30SRAS at the customer’s facilities within the next three months, ~~2023.~~with ~~Other~~the ~~expense~~potential for additional SRAS deployments in the ~~nine~~next 12 months. ~~ended~~The ~~September~~second ~~30,~~contract ~~2024~~is ~~primarily~~for ~~consisted~~the ofbuilding ~~$54,000~~and deployment of ~~losses~~SRAS onat ~~disposal~~the ofcustomer’s ~~assets,~~facilities ~~interest~~within ~~expense~~the ofnext ~~$17,405~~six ~~and~~to ~~interest~~nine ~~income of $5~~months,~~700.~~ ~~Other~~with ~~expense~~the potential for additional SRAS deployments in the ~~nine~~next 12 months. ~~ended~~Under ~~September 30~~both agreements, ~~2023~~RFS ~~consisted~~will ofassemble ~~$168,855~~the ofSRAS ~~gains~~units onand ~~sale~~provide ofongoing ~~assets,~~machine servicing and ~~interest~~maintenance, ~~expense~~thereby is entitled to receive recurring monthly license payments from the customers for use of ~~$9,908~~the SRAS units.

~~Liquidity~~Asset ~~and~~Purchase ~~Capital Resources~~Agreement

AsOn ofJanuary ~~September 30~~27, ~~2024~~2025, ~~and~~Two ~~December~~Trees ~~31,~~(the ~~2023,~~“Buyer”) weand ~~had~~Brown ~~$62,478~~Water ~~and~~Bourbon ~~$115~~Xchange,~~111~~ ~~of cash~~LLC, ~~respectively.~~a WeKentucky ~~anticipate~~limited ~~that~~liability ~~our~~company ~~current cash~~(the ~~and~~“Seller”) ~~cash~~(collectively ~~generated~~the ~~from~~“Parties”) ~~financing~~entered ~~activities~~into ~~will~~an beAsset ~~insufficient~~Purchase toAgreement ~~satisfy~~(the ~~our~~“Agreement”). According ~~liquidity~~to ~~requirements for~~ the ~~next~~terms ~~12 months. As~~ of ~~September~~ ~~30,~~the ~~2024~~Agreement, the ~~Company~~Seller ~~has~~sold ~~incurred~~to ~~operating~~the ~~losses~~Buyer ~~since~~680 ~~inception~~barrels of $1whiskey in exchange for 5,~~648~~000,~~868.~~000 Atrestricted ~~September~~shares of ~~30,~~Common ~~2024,~~Stock of the Company ~~had~~(the ~~a working~~“Shares”). ~~capital~~On ~~deficit~~the ofsame ~~$762~~day,~~357~~ the Buyer and Seller closed the transaction.

We believe that if we do not raise additional capital over the next 12 months, we may be required to suspend or cease the implementation of our business plans. The Company requires additional funding to meet its ongoing obligations and to fund anticipated operating losses. Management has expressed substantial doubt about our ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on raising capital to fund its initial business plan and ultimately to attain profitable operations. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

WeResults expect to incur marketing, professional, and administrative expenses as well expenses associated with maintaining our filings with the Commission. We will require additional funds during this time and will seek to raise the necessary additional capital. If we are unable to obtain additional financing, we may be required to reduce the scope of our business development activities, which could harm our business plans, financial condition and operating results. Additional funding may not be available on favorable terms, if at all. The Company intends to continue to fund its business by way of equity or debt financing and advances from related parties. Any inability to raise capital as needed would have a material adverse effect on our business, financial condition and results of operations.Operations

Three Months Ended March 31, 2025 Compared to Three Months Ended March 31, 2024

	For the Three Months ended March 31,
	2025		2024

Revenue
Two Trees Distilling	$	252,837	$	514,866
RF Specialties		261,093		169,794
Total	$	513,930	$	684,660

Cost of Sales
Two Trees Distilling	$	168,715	$	287,679
RF Specialties		212,683		102,162
Total	$	381,398	$	389,841

Gross profit
Two Trees Distilling	$	84,122	$	227,187
RF Specialties		48,410		67,632
Total	$	132,532	$	294,819

Revenue. Revenue for the three months ended March 31, 2025 was $513,930 compared to $684,660 for the three months ended March 31, 2024. The $170,730 decrease in revenue was primarily attributable to decreased liquor sale volumes in the current period primarily from lower bulk alcohol sales, partially offset by an increase in product and services revenues from RF Specialties from progress made on its molecular sawdust drying system contract.

In February 2025, the Company executed contracts with two customers related to the lease of an aggregate of three SRAS that are expected to begin producing revenue to the Company in the second half of 2025. The Company began building the machines for these customers in the first quarter, and we expect to drive significant growth in revenue and gross profit in our Two Trees Distilling business from this new revenue stream going forward.

Cost of Sales. Cost of sales for the three months ended March 31, 2025 was $381,398 compared to $389,841 for three months ended March 31, 2024. Cost of sales for the Company’s Two Trees Distilling operations was $168,715 in 2025 compared to $287,679 in 2024, with the decline driven by volume decreases described above. The Company’s RF Specialties business incurred costs of sales of $212,683 in 2025 compared to $102,162 in 2024. The increase is due to the costs associated with the molecular sawdust drying module contract ongoing since November 2024.

Operating Expenses. We reported operating expenses of $750,321 consisting primarily of legal, accounting, payroll, and general business related expenses for the three months ended March 31, 2025 compared to $599,966 for the three months ended March 31, 2024. The $150,355 increase in operating expenses was primarily attributable to increased professional fees as the Company’s reporting obligations increased with the acquisitions, payroll costs from new officer and director contracts, increased stock-based compensation of $66,322 from those new contracts, partially offset by decreases in royalty expense from lower sales volumes. Operating expenses included depreciation and amortization expense of $72,607 and $77,930 for the three months ended March 31, 2025 and 2024, respectively.

Total Other Expenses. Total other expense was $11,565 for the three months ended March 31, 2025 compared to $2,758 for the three months ended March 31, 2024. Other expense for the three months ended March 31, 2025 primarily consisted of interest expense of $11,765 and interest income of $200. Other income for the three months ended March 31, 2024 consisted of $5,600 offset by interest expense of $2,842.

Liquidity and Capital Resources

As of March 31, 2025, and December 31, 2024, we had $593,175 and $11,159 of cash, respectively. We anticipate that our current cash and cash generated from financing activities will be insufficient to satisfy our liquidity requirements for the next 12 months. As of March 31, 2025, we have incurred operating losses since inception of $2,989,859. At March 31, 2025, we had working capital of $222,164.

We believe that if we do not raise additional capital over the next 12 months, we may be required to suspend or cease the implementation of our business plans. We require additional funding to meet our ongoing obligations and to fund anticipated operating losses. Management has expressed substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern is dependent on raising capital to fund our initial business plan and ultimately to attain profitable operations. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

We expect to incur marketing, professional, and administrative expenses as well expenses associated with maintaining our filings with the Commission. We will require additional funds during this time and will seek to raise the necessary additional capital. During the three months ended, we raised $1,584,000 in cash proceeds from the sale of common stock. If we are unable to obtain additional financing, we may be required to reduce the scope of our business development activities, which could harm our business plans, financial condition and operating results. Additional funding may not be available on favorable terms, if at all. We intend to continue to fund our business by way of equity or debt financing and advances from related parties. Any inability to raise capital as needed would have a material adverse effect on our business, financial condition and results of operations.

Cash Flows

Cash Used in Operating Activities. Net cash used in operating activities for the ~~nine~~three months ended ~~September~~March 3031, ~~2024,~~2025 and ~~2023,~~2024 were $~~662~~421,~~693~~ 316 and $~~266~~280,~~815~~931. The increase was attributable to an increase in net loss compared to the prior year as a result of increased operating expenses associated with the new businesses as described above.

Cash Used from Investing Activities. Cash used in investing activities for the ~~nine~~three months ended ~~September~~March 3031, ~~2024,~~2025 and ~~2023~~2024 was $6604,~~990~~377 and $828,~~500~~820, respectively, ~~including~~related to purchases of equipment ofin ~~$6,990~~developing ~~and~~its ~~$88,000,~~SRAS ~~respectively,~~machines ~~and~~for ~~purchases~~its ofcustomer, ~~intangible assets of $0~~ and ~~$19,500,~~a ~~respectively.~~new ~~For~~system ~~the~~for ~~nine months ended September 30, 202, cash used in investing activities also included proceeds from~~ the Company’s ~~sale~~own ~~of equipment of $100,000, partially offset by payments on loans receivable of $75,000~~use.

Cash Provided by Financing Activities. Net cash provided by financing activities for the ~~nine~~three months ended ~~September~~March 3031, ~~2024,~~2025 and ~~2023 was~~2024 was $~~617~~1,~~050~~607,709 and $~~491~~337,~~648~~534, respectively. The cash provided by financing activities for the ~~nine~~three months ended ~~September~~March 3031, ~~2024~~2025 was attributable to proceeds from ~~subscriptions~~the ~~agreements~~sale of common stock of $~~640~~1,434,000, including subscription payable of $150,000, proceeds from related party notes payable of $~~120~~150,~~500~~000, partially offset by repayments of notes payable of $~~143~~126,~~450~~291. The cash provided by financing activities for the ~~nine~~ three months ended ~~September~~March 3031, ~~2023~~2024 was attributable to proceeds from ~~sale~~subscriptions ofagreements ~~common stock~~ of $~~392~~390,~~349~~000, proceeds from ~~advances~~notes payable of $~~118~~25,~~748~~000, partially offset by ~~repayment~~repayments of ~~advances~~notes payable of $1977,~~449~~466.

Off-Balance Sheet Arrangements

There are no off-balance sheet arrangements currently contemplated by management or in place that are reasonably likely to have a current or future effect on the business, financial condition, changes in financial condition, revenue or expenses, result of operations, liquidity, capital expenditures and/or capital resources.

Recent Accounting Standards

~~The~~In ~~Company~~November ~~has~~2024, ~~implemented~~the ~~all~~FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (DISE), requiring additional disclosure of the nature of expenses included in the income statement. The new ~~accounting~~standard ~~standards~~requires ~~that~~disclosures ~~are~~about specific types of expenses included in ~~effect~~the ~~and~~expense ~~that~~captions ~~may~~presented ~~impact~~on ~~its~~the ~~financial~~face ~~statements~~of ~~and~~the ~~does~~income ~~not~~statement ~~believe~~as well as disclosures about selling expenses. The amendments in ~~that~~this ~~there~~update are ~~any~~effective ~~other~~for ~~new~~annual ~~accounting~~periods ~~standards~~beginning ~~that~~after ~~have~~December ~~been~~15, ~~issued~~2026 ~~that~~and ~~might~~interim ~~have~~periods awithin ~~material~~fiscal years beginning after December 15, 2027. Early adoption is permitted. We are currently evaluating the impact onof ~~its~~our ~~financial~~pending ~~position~~adoption orof this standard on our ~~results~~consolidated offinancial ~~operations~~statements.

6We have implemented all new accounting standards that are in effect and that may impact our financial statements and do not believe that there are any other new accounting standards that have been issued that might have a material impact on its financial position or results of operations.

Critical Accounting Policies and Estimates

The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures. Estimates and judgments are based on historical experience, forecasted events, and various other assumptions that we believe to be reasonable under the circumstances. Estimates and judgments may vary under different assumptions or conditions. We evaluate our estimates and judgments on an ongoing basis. Our management believes the accounting policies below are critical in the portrayal of our financial condition and results of operations and require management’s most difficult, subjective, or complex judgments.

Revenue Recognition

Net sales from Two Trees include liquor and related products, less excise taxes and customer programs and incentives. Sales from RFS include product and services related to sustainable Radio Frequency applications to a wide range of industries including structural engineering, food & beverage, and manufacturing. ~~The~~We ~~Company~~recognize ~~recognizes~~ revenue by applying the following steps in accordance with ASC Topic 606 – ~~Revenue~~- Revenue from Contracts with Customers: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.

~~The~~We ~~Company~~recognize ~~recognizes~~ sales when merchandise is shipped from a warehouse directly to wholesale customers (except in the case of a consignment sale). For consignment sales, which include sales to the Oregon Liquor Control Commission, ~~the~~we ~~Company~~recognize ~~recognizes~~ sales upon the consignee’s ~~shipment~~ shipment to the customer. Postage and handling charges billed to customers are also recognized as sales upon shipment of the related merchandise. Shipping terms are generally FOB shipping point, and title passes to the customer at the time and place of shipment or purchase by customers at a retail location. For consignment sales, title passes to the consignee concurrent with the consignee’s shipment to the customer. The customer has no cancellation privileges after shipment or upon purchase at retail locations, other than customary rights of return. For service revenue within ~~the~~our ~~Company’s~~ radio frequency applications, ~~the~~we ~~Company~~recognize ~~recognizes~~ revenue as the services are provided to the customer over the length of the contract. ~~The~~Our ~~Company’s~~ contracts typically have a single performance obligation, and do not contain a significant financing component.

Goodwill - Goodwill represents the excess of acquisition cost over the fair value of the net tangible and intangible assets acquired. Goodwill is not amortized and is subject to annual impairment testing on or between annual tests if an event or change in circumstance occurs that would more likely than not reduce the fair value of a reporting unit below its carrying value. In testing for goodwill impairment, ~~the~~we ~~Company~~have ~~has~~ the option to first assess qualitative factors to determine whether the existence of events or circumstances lead to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, ~~the~~we ~~Company~~conclude ~~concludes~~ that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, it can conclude the assessment. If ~~the~~we ~~Company~~conclude ~~concludes~~ otherwise, ~~the~~we ~~Company~~are is required to perform a quantitative analysis to determine the amount of impairment. A quantitative analysis is performed at the reporting unit level by comparing the estimated fair value of a reporting unit with its respective carrying value to determine the amount of impairment, if any. ~~The~~We ~~Company~~have ~~has~~ determined that itwe ~~has~~have ~~one~~ two reporting ~~unit~~units.

Impairment of Long-Lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair market value of the assets.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported, within the time period specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to management including our principal executive officer and principal financial officer as appropriate, to allow timely decisions regarding required disclosure.

The Company’s principal executive officer and principal financial officer have evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of ~~September~~March 3031, ~~2024~~2025. Based upon such evaluation, the principal executive officer and principal financial officer have concluded that, as of ~~September~~March 3031, ~~2024~~2025, ~~the~~our ~~Company’s~~ disclosure controls and procedures were not effective as required under Rules 13a-15(e) and 15d-15(e) under the Exchange Act.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) or 15d-15(f)) during the quarter ended ~~September~~March 3031, ~~2024,~~2025 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

PART II—-OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors.

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

Item 2. Unregistered Sales of Securities and Use of Proceeds.

The following information represents securities sold by us that has not been previously included in a Quarterly Report on Form 10-Q or a Current Report of Form 8-K which were not registered under the Securities Act. Included are new issues, securities issued in exchange for property, services or other securities, securities issued upon conversion from our other share classes and new securities resulting from the modification of outstanding securities. We issued all of the securities listed below pursuant to the exemption from registration provided by Section 4(a)(2) of the Securities Act (the “Securities Act”), or Regulation D or Regulation S promulgated thereunder.

During the ~~quarter~~three months ended March 31, ~~2024~~2025, ~~the~~we ~~Company~~ sold 210,~~600~~493,~~000~~332 shares of common stock in exchange for cash proceeds of $~~390~~1,584,000, of which ~~500~~400,000 shares ~~were~~are ~~issued~~not inyet ~~August 2024~~issued.

During the quarter ended September 30, 2024, the Company sold 1,666,668 shares of common stock in exchange for cash proceeds of $250,000, with 1,000,000 shares not yet issued as of September 30, 2024. The Company also issued 53,336 shares of common stock related to cash subscriptions during the year ended December 31, 2023.

Item 3. Defaults Upon Senior Securities.

None

Item 4. Mine Safety Disclosure.

None

Item 5. Other Information.

(a) None.

(b) There have been no material changes to the procedures by which security holders may recommend nominees to ~~the~~our ~~Company’s~~ Board of Directors since we ~~the Company~~ last provided disclosure in response to the requirements of Item 407(c)(3) of Regulation S-K.

(c) During the quarter ended ~~September~~March 3031, ~~2024~~2025, no director or officer ~~of the Company~~ adopted or terminated a contract, instruction or written plan for the purchase or sale of securities of the Company intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) and/or a non-Rule 10b5-1 trading arrangement.

Item 6. Exhibits

Exhibit No.		Description
31.1		Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act*
31.1*		Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
31.2		Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act*
31.2*		Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
32.1		Certification of Principal Executive Officer and of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act**
32.1**		Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
101.INS		Inline XBRL Instance Document*
32.2**		Certification of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
101.SCH		Inline XBRL Taxonomy Extension Schema Document*
101.INS*		Inline XBRL Instance Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document*
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document*
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document*
101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)*
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Documen
104*		Cover Page Interactive Data File (embedded within the Inline XBRL document)
*		Filed herewith.
**		Furnished herewith.

* Filed herewith. ** Furnished herewith.10

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	MDwerks, Inc.
Date: November 14 , 2024	/s/ Steven C. Laker
Date: May 13, 2025	/s/ Steven C. Laker
	Steven C. Laker
	Chief Executive Officer and Chief Financial Officer
	(Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer)
	(Principal Executive Officer)
Date: May 13, 2025	/s/ David Stephens
	David Stephens
	Chief Financial Officer
	(Principal Financial Officer and Principal Accounting Officer)

911

Filing Compare · MDWerks, Inc.