Exhibit 99.2

 

Unaudited Pro Forma Condensed Combined Financial Information

 

Description of the Business Combination

 

On July 17, 2026, MKDWELL Tech Inc. (“MKDW” or the “Company”), a British Virgin Islands company listed on the Nasdaq Capital Market (Nasdaq: MKDW), entered into a Share Purchase Agreement (the “SPA”) to acquire 100% of the issued share capital of Landvision Inc. (the “Target”), the parent holding company of Landvision Technology Limited (“Landvision” or “LV”), a Hong Kong company engaged in cross-border e-commerce with AI-CRM functions.

 

The aggregate consideration is US$240,000,000, to be satisfied entirely by the issuance of 30,000,000 new Ordinary Shares of MKDW at an issue price of US$8.00 per share (the “Consideration Shares”).

 

The following unaudited pro forma condensed combined financial information presents the combination of MKDW and Landvision, giving effect to the acquisition as if it had occurred on December 31, 2025 for balance sheet purposes and on January 1, 2025 for statement of operations purposes.

 

Basis of Pro Forma Presentation

 

The unaudited pro forma condensed combined financial information is based on:

 

The historical consolidated balance sheet of MKDW as of December 31, 2025, extracted from the Company’s Annual Report on Form 20-F for the fiscal year ended December 31, 2025, filed with the SEC on April 29, 2026.
The historical statement of financial position of Landvision Technology Limited as of December 31, 2025, extracted from its audited financial statements for the year ended December 31, 2025, prepared in accordance with International Financial Reporting Standards (“IFRS”).
The historical consolidated statement of operations of MKDW for the year ended December 31, 2025.
The historical statement of profit or loss and other comprehensive income of Landvision for the year ended December 31, 2025.

 

The acquisition is accounted for under ASC 805, Business Combinations, using the acquisition method, with MKDW identified as the accounting acquirer. Consideration transferred is measured at fair value on the acquisition date in accordance with ASC 805-30-30-7.

 

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and does not purport to represent what the Company’s financial position or results of operations would actually have been had the acquisition occurred on the dates indicated, nor is it necessarily indicative of future financial position or results of operations.

 

Critical Risk Disclosure

 

This pro forma information excludes purchase price allocation fair value step-ups and corresponding amortization, depreciation and deferred tax liabilities pending third-party valuation completion. Actual consolidated financial results post-acquisition will reflect incremental non-cash amortization expenses, which will materially increase consolidated net loss and loss per share. The Group’s consolidated cash position following the transaction is minimal, creating near-term liquidity risk. The preliminary goodwill balance constitutes substantially all consolidated assets and is subject to annual impairment testing with material potential downward adjustment risk.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS

As of December 31, 2025

(In U.S. dollars, except for share and per share data, or otherwise noted)

 

   MKDW   LV  

Conversion and Presentation

Alignment

  

Transaction

Accounting

Adjustments

   Other Adjustments   Pro Forma Combined 
   (U.S. GAAP, Historical)   (IFRS, Historical)   Note 2           (U.S. GAAP, Historical) 
ASSETS                              
Current assets:                              
Cash and cash equivalents   24,084    230,639         -    -    (200,000)   54,723 
Restricted cash   24,804    -    -    -    -    24,804 
Notes receivables   1,443    -    -    -    -    1,443 
Accounts receivable, net   819,458    92,409    -    -    -    911,867 
Amounts due from related parties, net   947,487    -    -    -    -    947,487 
Inventories, net   250,885    51,243    -    -    -    302,128 
Prepaid expenses and other current assets, net   87,343    89,607    -    -    -    176,950 
Restricted Time deposit, net   10,493,772    -    -    -    -    10,493,772 
Total current assets   12,649,276    463,898    -    -    (200,000)   12,913,174 
                               
Non-current assets:                              
Intangible asset, net   487,693    -    -    -    -    487,693 
Property, plant and equipment, net   4,507,236    2,299,417    -    -    -    6,806,653 
Real estate properties for lease, net   435,876    -    -    -    -    435,876 
Operating lease right-of-use assets, net   279,627    -    -    -    -    279,627 
Other non-current assets   38,594    -    -    -    -    38,594 
Goodwill (preliminary — see Note 5)   -    -    -    239,659,113    -    239,659,113 
Total non-current assets   5,749,026    2,299,417    -    239,659,113    -    247,707,556 
TOTAL ASSETS   18,398,302    2,763,315    -    239,659,113    (200,000)   260,620,730 
                               
LIABILITIES                              
Current liabilities:                              
Short-term bank borrowings   2,692,654    -    -    -    -    2,692,654 
Accrued expenses and other current liabilities   3,986,268    1,328,661    -    -    -    5,314,929 
Accounts payable   812,300    126,842    -    -    -    939,142 
Amounts due to related parties, current   2,067,178    925,152    -    -    -    2,992,330 
Long-term bank borrowings-current portion   56,381    -    -    -    -    56,381 
Convertible Note   604,664    -    -    -    -    604,664 
Operating lease liabilities- current   50,084    -    -    -    -    50,084 
Deferred revenue- current   7,603    -    -    -    -    7,603 
Tax payables   -    41,773    -    -    -    41,773 
Total Current Liabilities   10,277,132    2,422,428    -    -    -    12,699,560 
                               
Non-current liabilities:                              
Long-term bank borrowings   2,938,338    -    -    -    -    2,938,338 
Other non-current liabilities   11,654    -    -    -    -    11,654 
Deferred revenue   53,230    -    -    -    -    53,230 
Operating lease liabilities- non current   229,543    -    -    -    -    229,543 
Deferred tax liabilities(PPA related—— TBD pending valuation, see Note 5)   -    -    -    -    -    - 
Total Non-Current Liabilities   3,232,765    -    -    -    -    3,232,765 
                               
TOTAL LIABILITIES   13,509,897    2,422,428    -    -    -    15,932,325 
                               
Equity (deficit)                              
Ordinary shares (no par value, unlimited shares authorized as of December 31, 2024 and 2025, respectively;
619,611 and 4,701,331 ordinary shares issued as of December 31, 2024 and 2025, respectively;
559,611 and 4,641,331 number of ordinary shares outstanding as of December 31, 2024 and 2025, respectively)*
   14,104    1,282    -    88,718    -    104,104 
Class A Preferred shares (no par value; 274,367 shares issued and outstanding as of December 31, 2025)*   823    -    -    -    -    823 
Additional paid in capital   21,915,865    -    -    239,910,000    -    261,825,865 
Accumulated deficit   (16,303,616)   339,605    -    (339,605)   (200,000)   (16,503,616)
Accumulated other comprehensive income   153,890    -    -    -    -    153,890 
MKDWELL Tech Inc. shareholders’ (deficit)/ equity   5,781,066    340,887    -    239,659,113    (200,000)   245,581,066 
Non-controlling interests   (892,661)   -    -    -    -    (892,661)
Total (deficit)/ equity   4,888,405    340,887    -    239,659,113    (200,000)   244,688,405 
TOTAL LIABILITIES AND EQUITY (DEFICIT)   18,398,302    2,763,315    -    239,659,113    (200,000)   260,620,730 

 

The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Information.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2025

(In U.S. dollars, except for share and per share data, or otherwise noted)

 

   MKDW   LV  

Conversion and Presentation

Alignment

  

Transaction

Accounting

Adjustments

   Other Adjustments   Pro Forma Combined 
   (U.S. GAAP, Historical)   (IFRS, Historical)   Note 2           (U.S. GAAP, Historical) 
                         
Revenues   3,030,680    195,118,742         -         -    -    198,149,422 
Cost of revenues   (2,842,249)   (181,226,288)   -    -    -    (184,068,537)
Gross Profit   188,431    13,892,454    -    -    -    14,080,885 
                               
Operating expenses:                              
Selling expenses   (265,803)   -    -    -    -    (265,803)
General and administrative expenses   (1,592,259)   (12,574,678)   -    -    (200,000)   (14,366,937)
Research and development expenses   (998,671)   -    -    -    -    (998,671)
Total Operating Expenses   (2,856,733)   (12,574,678)   -    -    (200,000)   (15,631,411)
                               
Income (Loss) from Operations   (2,668,302)   1,317,776    -    -    (200,000)   (1,550,526)
                               
Other loss:                              
Interest expense, net   (548,514)   -    -    -    -    (548,514)
Other income, net   65,317    -    -    -    -    65,317 
Total Other Income (Expense)   (483,197)   -    -    -    -    (483,197)
                               
(Loss) income before income tax expense   (3,151,499)   1,317,776    -    -    (200,000)   (2,033,723)
Income tax expense   -    (41,773)   -    -    -    (41,773)
Net Income (Loss)   (3,151,499)   1,276,003    -    -    (200,000)   (2,075,496)
Net loss attributable to non-controlling interest   (578,906)   -    -    -    -    (578,906)
Net loss attributable to ordinary shareholders   (2,572,593)   1,276,003    -    -    (200,000)   (1,496,590)
                   -           
Pro forma loss per ordinary share — basic and diluted                            (0.04)
Pro forma weighted-average ordinary shares outstanding — basic and diluted                            33,869,429 

 

The accompanying notes are an integral part of the Unaudited Pro Forma Condensed Combined Financial Information.

 

 

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

(In U.S. dollars, except for share and per share data, or otherwise noted)

 

Note 1 — Basis of Presentation

 

The unaudited pro forma condensed combined financial information presents the combination of MKDWELL Tech Inc. (“MKDW” or the “Company”), a US GAAP reporting foreign private issuer listed on Nasdaq, and Landvision Technology Limited (“Landvision” or “LV”), a Hong Kong-incorporated company reporting under International Financial Reporting Standards (“IFRS”), through the acquisition of 100% of the issued share capital of Landvision Inc. (the “Target”), the parent holding company of Landvision.

 

The unaudited pro forma condensed combined balance sheet as of December 31, 2025 gives effect to the acquisition as if it had occurred on December 31, 2025. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 gives effect to the acquisition as if it had occurred on January 1, 2025.

 

The pro forma information is presented for illustrative purposes only and does not purport to represent what the Company’s financial position or results of operations would actually have been had the acquisition occurred on the dates indicated, nor is it necessarily indicative of future financial position or results of operations.

 

The acquisition is accounted for under ASC 805, Business Combinations, using the acquisition method, with MKDW identified as the accounting acquirer. The determination was based on the controlling voting interest of MKDW’s existing shareholders in the combined entity, after giving effect to the super-voting rights of the Company’s preference shares and voting agreements with certain Landvision shareholders (see Note 7). The consideration transferred is measured at fair value in accordance with ASC 805-30-30-7.

 

Note 2 — IFRS to US GAAP Conversion Adjustments

 

Landvision’s historical financial statements are prepared in accordance with IFRS. Based on the Company’s preliminary review of Landvision’s significant accounting policies, no material quantitative differences between IFRS and US GAAP were identified for revenue recognition (IFRS 15 / ASC 606), property, plant and equipment (cost model), research and development (expensed as incurred), leases (short-term/low-value recognition exemptions), financial instruments, and income taxes. Accordingly, no IFRS to US GAAP conversion adjustments are reflected.

 

Supplementary Policy Comparison Disclosure

 

The Company has completed a high-level cross-check of key accounting policies set forth below; full detailed policy comparison working papers will be finalized prior to SEC filing:

 

Revenue recognition: Both frameworks recognize performance obligations consistently for cross-border e-commerce goods sales and AI-CRM subscription services; no material difference in variable consideration, return provisions or incremental contract costs.
Leases: Both apply short-term and low-value asset recognition exemptions with consistent threshold criteria.
Financial instruments: IFRS 9 ECL and ASC 326 CECL impairment models are preliminarily assessed to generate immaterial measurement variance for trade receivables within the historical reporting period.
Income taxes: Both apply balance sheet liability method; temporary difference recognition criteria are aligned for routine operating items.

This assessment is preliminary and subject to change upon completion of a detailed accounting policy comparison.

 

 

 

 

Note 3 — Transaction Accounting Adjustments——Balance Sheet

 

The following adjustments have been reflected in the “Transaction Accounting Adjustments” column:

 

(a)Consideration Shares

 

Reflects the issuance of 30,000,000 Ordinary Shares of MKDW (no par value) as consideration for the acquisition of 100% of Landvision Inc. (the “Target”). Recorded as:

 

Ordinary shares (stated capital): US$90,000 (at US$0.003 per share, consistent with MKDW’s existing policy)
Additional paid-in capital: US$239,910,000

 

(b)Goodwill (preliminary — see Note 5)

 

Recorded as the excess of consideration transferred over the fair value of net identifiable assets acquired. Pending completion of the Purchase Price Allocation (PPA), goodwill is preliminarily calculated as:

 

Component  Amount 
Consideration transferred (at acquisition date fair value)  US$240,000,000 
Less: Landvision identifiable net assets at book value   (340,887)
Less: Preliminary fair value adjustments (see Note 5)   TBD(P) 
Preliminary goodwill  US$239,659,113 

 

Goodwill (preliminary — see Note 5) is subject to material revision upon completion of the PPA.

 

(c)Deferred Tax Liability

 

Any fair value step-up on identifiable intangible assets and PP&E will generate a deferred tax liability at the Hong Kong profits tax rate of 16.5% (ASC 805-740). To be determined upon completion of the valuation.

 

(d)Transaction Cost

 

Estimated direct and incremental transaction costs of US$200,000 (legal and advisory fees) reflected as a reduction of cash and charged to retained earnings (accumulated deficit) in the unaudited pro forma condensed combined balance sheet. The corresponding income statement effect is reflected as incremental general and administrative expenses in the unaudited pro forma condensed combined statement of operations (see Note 4). Under ASC 805-10-25-3, transaction costs are expensed as incurred. These costs are non-recurring and directly attributable to the acquisition.

 

Note 4 — Transaction Accounting Adjustments (Statement of Operations)

 

(a)Incremental Amortization and Depreciation

 

Any incremental amortization of identifiable intangible assets and any incremental depreciation on PP&E fair value step-up are entirely dependent on the PPA valuation. No pro forma effect is included until the valuation is complete.

 

(b)Transaction Costs

 

Estimated direct and incremental transaction costs of US$200,000 are reflected in the “Other Adjustments” column as incremental general and administrative expenses. Under ASC 805-10-25-3, transaction costs are expensed as incurred. These costs are non-recurring.

 

(c)Deferred Tax Effect

 

Deferred tax expense/benefit related to PPA adjustments will be recorded upon completion of the valuation.

 

 

 

 

Note 5 — Purchase Price Allocation — Preliminary and Pending Completion

 

The allocation of the purchase price to the identifiable assets acquired and liabilities assumed is preliminary and has not been finalized. The Company has not yet completed the necessary valuation work to determine the fair values of the identifiable intangible assets and property, plant and equipment acquired. Accordingly, no purchase price allocation adjustments have been reflected in the unaudited pro forma condensed combined financial statements for fair value step-ups or the corresponding deferred tax effects.

 

Identifiable Asset   Description   Expected Fair Value Range   Estimated Useful Life
Developed technology   AI-CRM platform   Pending valuation   5-7 years
Customer relationships   Active customer base supporting ~US$195M revenue   Pending valuation   8-12 years
Trade name   “Landvision Technology Limited”   Pending valuation   1-3 years
Non-compete agreements   From key vendors   Pending valuation   3-5 years
PP&E   Servers, computers, and equipment   Pending appraisal   3-10 years

 

The preliminary goodwill of US$239,659,113 was calculated as the excess of the consideration transferred of US$240,000,000 over the identifiable net assets acquired at their preliminary carrying amounts of US$340,887. The final amount of goodwill will be determined after the Company completes the purchase price allocation, which will be based on an independent valuation. The Company expects to complete the purchase price allocation within the measurement period, not to exceed one year from the acquisition date, in accordance with ASC 805-10-25-13.

 

Upon completion of the purchase price allocation, the preliminary goodwill will be adjusted (reduced) by the amount of any fair value step-up allocated to identifiable intangible assets and PP&E, net of the associated deferred tax liability. Correspondingly, the pro forma statement of operations would include incremental amortization and depreciation expense related to these fair value adjustments, and the pro forma net loss would increase. These adjustments are not reflected in the accompanying pro forma financial statements because the valuations have not been completed.

 

Component  Amount 
Consideration transferred  US$240,000,000 
Less: Landvision identifiable net assets at book value   (340,887)
Less: Fair value adjustments on assets acquired (preliminary)   TBD(P) 
Add: Deferred tax liability on FV adjustments (preliminary)   TBD(P) 
Preliminary goodwill  US$239,659,113 (subject to revision) 

 

Note 6 — Pro Forma Loss Per Share

 

Component  Amount 
Pro forma net loss attributable to ordinary shareholders  US$(1,496,590)
MKDW weighted-average ordinary shares outstanding (pre-acquisition)   3,869,429 
Consideration Shares issued to Vendors   30,000,000 
Pro forma weighted-average shares — basic and diluted   33,869,429 
Pro forma loss per share — basic and diluted  US$(0.04)

 

PPA amortization, when finalized, may further reduce pro forma EPS. Anti-dilutive securities are excluded.

 

Note 7 — Lock-Up Arrangements

 

The Consideration Shares issued to Restricted Vendors (20 out of 23 sellers, representing approximately 86.7% of the Consideration Shares) are subject to staged lock-up restrictions: 20% released at 6 months, 20% at 12 months, 20% at 18 months, and the remaining 40% at 24 months post-Completion, per SPA Clause 7.2. The lock-up is a contractual restriction on the selling shareholders and does not affect the shares’ classification as outstanding for EPS and equity purposes, as the shares are legally issued and carry full voting and dividend rights from the date of issuance.

 

MKDW has committed to file a Registration Statement on Form F-1 with the SEC within three months of Completion (SPA Clause 8.1). The Free Vendors (3 out of 23, representing approximately 4,000,000 Consideration Shares) are not subject to lock-up restrictions.

 

In addition, certain Landvision shareholders entered into voting agreements with the controlling shareholder of MKDW, pursuant to which the voting rights attached to a portion of the Consideration Shares held by such Landvision shareholders will be exercised in accordance with the instructions of the controlling shareholder. These voting agreements, together with the super-voting rights attached to the Company’s preference shares held by the controlling shareholder, result in the controlling shareholder retaining more than 50% of the total voting power of the combined entity.

 

Note 8 — Purchase Price Allocation — Preliminary (Continued)

 

The purchase price allocation described in Note 5 is preliminary and subject to revision. The pro forma financial statements do not reflect any final allocation adjustments, including fair value step-ups or incremental amortization/depreciation, as the valuations have not yet been completed. See Note 5 for a detailed description of the preliminary purchase price allocation and the categories of identifiable intangible assets expected to be valued.