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 March 31, 2026
☐
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 May 14, 2026, the Company has 235,710,043 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
8
Item
4.
Controls and Procedures
8
PART II—OTHER INFORMATION
9
Item
1.
Legal Proceedings
9
Item
1A.
Risk Factors
9
Item
2.
Unregistered Sales of Securities and Use of Proceeds
9
Item
3.
Defaults Upon Senior Securities
9
Item
4.
Mine Safety Disclosure
9
Item
5.
Other Information
9
Item
6.
Exhibits
10
SIGNATURES
11
EXHIBIT 31.1
EXHIBIT 31.2
EXHIBIT 32.1
2
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,” “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.
3
Index
to Financial Statements
As
of March 31, 2026
and
for the Three Months Ended March 31, 2026 and 2025
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)
March 31, 2026
December 31, 2025
Assets
Current Assets
Cash
$ 95,754
$ 211,948
Accounts receivable, net
24,947
43,489
Inventory
679,582
820,956
Prepaid expenses
165,127
90,659
Total Current Assets
965,410
1,167,052
Fixed assets, net
1,259,054
1,268,555
Intangible assets, net
488,281
502,382
Right-of-use asset
976,100
628,125
Goodwill
466,648
466,648
Other non-current assets
16,010
16,010
Total Assets
$ 4,171,503
$ 4,048,772
Liabilities and Stockholders’ Equity (Deficit)
Current Liabilities
Accounts payable and accrued expenses
$ 1,558,217
$ 1,560,425
Accounts payable – related party
-
-
Accounts payable
-
-
Notes payable
309,341
162,110
Notes payable – related party
167,500
117,500
Notes payable
167,500
117,500
Deferred revenue
478,019
457,178
Right-of-use liability, current portion
235,234
124,856
Total Current Liabilities
2,748,311
2,422,069
Notes payable – related party, net of current portion
-
38,126
Notes payable, net of current portion
-
50,000
Right-of use liability, net of current portion
773,009
536,253
Total Liabilities
3,521,320
3,046,448
Stockholders’ Equity (Deficit)
Preferred stock, par value $ 0.001 ; 10,000,000 shares authorized, of which 0 were issued and outstanding
-
-
Common stock, par value $ 0.001 ; 300,000,000 shares authorized, of which 235,710,043 and 234,105,560 shares were issued and outstanding at March 31, 2026 and December 31, 2025, respectively
235,710
234,106
Additional paid in capital
7,155,000
6,911,713
Subscription payable
265,000
15,000
Accumulated deficit
( 7,005,527 )
( 6,158,495 )
Total Stockholders’ Equity (Deficit)
650,183
1,002,324
Total Liabilities and Stockholders’ Equity (Deficit)
$ 4,171,503
$ 4,048,772
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
F- 2
MDwerks,
Inc.
Consolidated
Statements of Operations
(Unaudited)
2026
2025
For the Three Months Ended
March 31,
2026
2025
Revenues
$ 434,087
$ 513,930
Cost of revenues
570,350
381,398
Gross profit
( 136,263 )
132,532
Operating expenses:
Selling, general and administrative expenses
487,894
583,905
Salaries and wages
146,054
93,809
Depreciation expense
67,601
72,607
Total operating expenses
701,549
750,321
Operating loss
( 837,812 )
( 617,789 )
Other income (expense):
Gain (loss) on sale of assets
-
-
Other income
-
200
Interest expense, net
( 9,220 )
( 11,765 )
Total other income (expense)
( 9,220 )
( 11,565
Net loss
$ ( 847,032 )
$ ( 629,354 )
Net loss per common share – basic
$ ( 0.00 )
$ ( 0.00 )
Net loss per common share – diluted
$ ( 0.00 )
$ ( 0.00 )
Weighted average common shares outstanding
Basic
235,456,983
210,632,031
Diluted
235,456,983
210,632,031
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
F- 3
MDwerks,
Inc.
Consolidated
Statement of Changes in Stockholders’ Equity (Deficit)
(Unaudited)
Shares
Amount
Shares
Amount
Capital
Payable
Deficit
Total
Preferred Stock
Common Stock
Additional
Paid-in
Subscription
Accumulated
Shares
Amount
Shares
Amount
Capital
Payable
Deficit
Total
Balance December 31, 2024
-
$ -
204,744,872
$ 204,745
$ 2,511,788
$ 15,000
$ ( 2,360,505 )
$ 371,028
Common shares sold for cash
-
-
9,493,332
9,493
1,414,507
160,000
-
1,584,000
Common shares issued for inventory
-
-
5,000,000
5,000
845,000
-
-
850,000
Stock based compensation
-
-
692,858
693
51,379
14,250
-
66,322
Net loss
-
-
-
-
-
-
( 629,354 )
( 629,354 )
Balance March 31, 2025
-
$ -
219,931,062
$ 219,931
$ 4,822,674
$ 189,250
$ ( 2,989,859 )
$ 2,241,996
Balance December 31, 2025
-
$ -
234,105,560
$ 234,106
$ 6,911,713
$ 15,000
$ ( 6,158,495 )
$ 1,002,324
Common shares sold for cash
-
-
1,333,333
1,333
198,667
250,000
-
450,000
Stock based compensation
-
-
271,150
271
44,620
-
-
44,891
Net loss
-
-
-
-
-
-
( 847,032 )
( 847,032 )
Balance March 31, 2026
-
$ -
235,710,043
$ 235,710
$ 7,155,000
$ 265,000
$ ( 7,005,527 )
$ 650,183
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
F- 4
MDwerks,
Inc.
Consolidated
Statements of Cash Flows
(Unaudited)
March 31, 2026
March 31, 2025
Three Months Ended
March 31, 2026
March 31, 2025
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 847,032 )
$ ( 629,354 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
67,601
72,607
Stock-based compensation
44,891
66,322
Inventory impairment
28,988
-
Allowance for credit losses
( 8,148 )
11,715
Changes in operating assets and liabilities:
Accounts receivable
26,690
2,365
Prepaid expense
73,505
18,490
Inventory
112,386
( 17,537 )
Right-of-use asset
102,891
60,686
Accounts payable
16,701
37,030
Accounts payable – related
-
( 46,812 )
Accounts payable
-
( 46,812 )
Deferred revenue
20,841
83,216
Right-of-use liability
( 103,732 )
( 80,044 )
NET CASH USED IN OPERATING ACTIVITIES
( 464,418 )
( 421,316 )
CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of property and equipment
( 62,907 )
( 604,377 )
NET CASH USED IN INVESTING ACTIVITIES
( 62,907 )
( 604,377 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from related party notes payable
-
150,000
Repayment of related party notes payable
-
( 55,500 )
Repayment of notes payable
( 38,869 )
( 70,791 )
Proceeds from subscription agreements
450,000
1,584,000
NET CASH PROVIDED BY FINANCING ACTIVITIES
411,131
1,607,709
NET CHANGE IN CASH
( 116,194 )
582,016
CASH - BEGINNING OF YEAR
211,948
11,159
CASH - END OF PERIOD
$ 95,754
$ 593,175
Supplemental disclosures of cash flow information:
Cash paid for interest
$ 2,250
$ 276
Cash paid for taxes
$ -
$ -
Supplemental disclosure of non-cash investing and financing activities
Right of use asset, operating lease
$ 450,866
$ -
Common stock issued for inventory
$ -
$ 850,000
Insurance premium financed with a note payable
$ 147,973
$ 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 Months Ended March 31, 2026 and 2025
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. The Company has two lines of business as outlined
below from acquisitions completed in 2023.
Two
Trees Beverage Co. (“Two Trees”) 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 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.
RF
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 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, 2025, which was filed with the
Securities and Exchange Commission (“SEC”) on March 25, 2026. 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 March 31, 2026, and for the three months ended March
31, 2026 and 2025. 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, 2025.
The
accompanying 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, Drilling, RAS LLC, (collectively referred
to as “Two Trees”) and 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 US GAAP requires the Company’s 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 - 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 $ 24,947
net of $ 1,976
allowance for doubtful accounts as of March 31, 2026. The Company had an accounts receivable balance of $ 43,489
net of $ 10,627
allowance for doubtful accounts as of December 31, 2025. The Company had credit losses (recoveries) of $ ( 8,148 )
and $ 11,715
during the three months ended March 31, 2026 and 2025, respectively. As of and for the three months ended March 31, 2026, the
Company had three customers that accounted for 30 %, 28 %
and 16 %
of total accounts receivable. As of December 31, 2025, the Company had four customers that accounted for 35 %, 23 %, 14 %,
and 14 %
of total accounts receivable.
Prepaid
Expenses and Other Assets - Prepaid expenses primarily consist of prepaid purchases, insurance, income tax refund receivable, and
various other expenses. These amounts are recognized as an expense in the period the related service or benefit is received.
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 FASB Accounting Standards Codification 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 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 financial statements, the Company had loss of $ 847,032 for the three months ended March 31, 2026 and an accumulated
deficit of $ 7,005,527 as of March 31, 2026 Although management believes that it will be able to successfully execute its business plans,
which includes third party financing and raising 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 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. 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 March 31, 2026 and December 31, 2025, the Company had $ 478,019 and $ 457,158 , respectively, in unsatisfied performance obligations
that it expects to satisfy over the next 12 months.
During
the three months ended March 31, 2026, the Company’s revenue consisted of liquor sales from the Two Trees and RF Specialties and
labor costs related to the product and service income resulting from the RF Specialties and Two Trees Distilling.
For
the three months ended March 31, 2026, the Company had one customer who accounted for 16 % of total revenue.
For
the three months ended March 31, 2025, the Company had one customer who accounted for 29 % 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 3 three to 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 months ended March 31, 2026, and 2025, 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 months ended March 31, 2026, and 2025, 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
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 5 five years, vehicles are depreciated
over 5 five years, and computer and equipment are depreciated over 3 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:
SCHEDULE OF PROPERTY AND EQUIPMENT
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 $ 8,382 and $ 7,232 for the three months ended
March 31, 2026 and 2025, 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 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
March 31, 2026
December 31, 2025
Raw materials
$ 641,965
$ 832,285
Finished goods and packaging
179,352
124,295
Inventory allowance
( 141,735 )
( 135,624 )
Total inventories
$ 679,582
$ 820,956
During
the three months ended March 31, 2026, the Company recognized an impairment of $ 28,988 related to barrel inventory with a market price
below the Company’s carrying value.
F- 10
NOTE
4 – FIXED ASSETS, NET
Fixed
assets, net consisted of the following:
SCHEDULE OF FIXED ASSETS, NET
March 31, 2026
December 31, 2025
Machinery and equipment
$ 1,233,929
$ 647,369
Furniture and office equipment
264,584
262,890
Buildings
10,497
10,497
Construction in progress
299,216
843,471
Total Property and equipment
1,808,226
1,764,227
Less accumulated depreciation
( 549,172 )
( 495,672 )
Total property and equipment, net
$ 1,259,054
$ 1,268,555
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, 2026.
Depreciation
expense totaled $ 53,500 and $ 58,506 for the three months ended March 31, 2026, and 2025, respectively.
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 Exchange Agreement requires monthly payments through March 2027.
NOTE
5 – INTANGIBLE ASSETS, NET
Intangible
assets, net consisted of the following:
SCHEDULE OF INTANGIBLE ASSETS, LESS ACCUMULATED AMORTIZATION
March 31, 2026
December 31, 2025
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
( 131,219 )
( 117,118 )
Total intangible assets, net
$ 488,281
$ 502,382
Total
amortization expense for the three months ended March 31, 2026 and 2025 was $ 14,101 and $ 14,101 , respectively. The Company expects to
recognize amortization expense of $ 56,402 annually in each of the next five years.
F- 11
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 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, 2026 and December 31, 2025,
the royalty payable balance was $ 149,495 and $ 135,872 , respectively, included in accounts payable and accrued expenses on the consolidated
balance sheets.
NOTE
6 - NOTES PAYABLE
The
Company has the following outstanding notes payable:
SCHEDULE OF NOTES PAYABLE
Loans
Origination
Date
Interest
Rate
Balance as of
March 31, 2026
Balance as of
December 31, 2025
Asset purchase agreement notes
December 1, 2023 and January 31, 2024
0.00
%
$ 139,785
$ 178,652
Termination Agreement
December 31, 2021
0.13
%
21,584
21,584
Insurance Note payable
December 14, 2026
9.70 %
147,792
-
Advances and Notes Payable – Related parties
Various
10.00 %- 12.00 %
167,500
167,500
Total notes payable
476,841
367,736
Less current portion
( 476,841 )
( 279,610 )
Total long term
$ -
$ 88,126
The
following is a summary of the future minimum payments of loans payable:
SCHEDULE OF FUTURE MINIMUM PAYMENTS OF LOANS PAYABLE
12 months ending:
March 31, 2027
476,841
March 31, 2028
-
March 31, 2029
-
Total loans payable
$ 476,841
During
the year ended December 31, 2020, the Company entered into a termination agreement in which it agreed to pay the sum of $ 50,000 . During
the year ended December 31, 2021, the Company issued a promissory note payable in the amount of $ 31,584 at the rate of 0.13 % per annum,
with a maturity date on or before January 1, 2025 , for settlement of the $ 50,000 agreed upon in the termination agreement. The balance
as of March 31, 2026, and December 31, 2025, is $ 21,584 .
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 the first asset purchase 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 RF Specialties. The agreement requires monthly payments through October 2026.
On
January 31, 2024, the Company received assets under the second asset 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.
During
the year ended December 31, 2025, the Company received a total of $ 150,000 in proceeds from shareholders. The advances are unsecured,
due on demand and have stated interest of 10 % per annum. As of March 31, 2026 and December 31, 2025, the balance owed on the advances
from shareholders was $ 167,500 respectively.
F- 12
In
February 2026, the Company entered into an insurance policy financing arrangement. The total principal was $ 147,793 with an interest
rate of 9.70 % and monthly payments of $ 12,437 due through December 2026. The Company made principal payments of $ 28,956 during the three
months ended March 31, 2026. As of March 31, 2025, the remaining balance was $ 147,792 .
Interest
expense of $ 9,220 and $ 11,765 was recorded in the three months ended March 31, 2026, and 2025, respectively. Accrued interest as of March
31, 2026 and December 31, 2025, was $ 35,711 and $ 30,355 , respectively.
NOTE
7 - CAPITAL STOCK
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 rights and preferences to the Series A Convertible Preferred stock. Each share of Series A Convertible
Preferred stock may be converted into one hundred (100) shares of common stock. Additionally, each share of Series A Preferred stock
holds the same number of common stock share votes into which it is convertible, prior to being converted, for the purposes of voting
on any company matter requiring a vote of shareholders.
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 shares of the Company from, Tradition Reserve I LLC, a New York limited liability
company, in exchange for $ 10 . At March 31, 2026 and December 31, 2025, there were 0 shares of Series A Convertible Preferred 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, 2026, the Company sold 2,833,333 shares of common stock in exchange for cash proceeds of $ 450,000 . A
total of 2,500,000 shares of common stock were not issued as of the date of this report related to $ 250,000 of cash proceeds, which is
included in subscription payable on the consolidated balance sheet. The Company has also not yet issued 300,000 shares of common stock
related to a prior royalty agreement which are included in subscriptions payable on the Company’s consolidated balance sheet at
a value of $ 15,000 .
During
the three months ended March 31, 2026, the Company issued a total of 271,150 shares of common stock to officers, directors and consultants
for services under the agreements discussed in Note 8. The Company recorded stock-based compensation of $ 44,891 under the agreements,
based on the common stock prices ranging from $ 0.13 to $ 0.15 on the respective grant dates.
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.
At
March 31, 2026 and December 31, 2025, there were 235,710,043 and 234,105,560 shares issued and outstanding, respectively.
F- 13
Warrants
The
following table represents warrant activity during the three months ended March 31, 2026:
SCHEDULE OF WARRANT ACTIVITY
Number of Options
Weighted Average Exercise Price
Outstanding at December 31, 2025
17,262,656
$ 1.50
Granted
-
-
Forfeited, cancelled
-
-
Outstanding at March 31, 2026
17,262,656
$ 1.50
Exercisable at March 31, 2026
17,262,656
$ 1.50
The
warrants had a weighted average remaining life of 2.40 years and no intrinsic value as of March 31, 2026.
Stock
options
The
following is a summary of activity of outstanding stock options during the three months ended March 31, 2026:
SCHEDULE OF ACTIVITY OF OUTSTANDING STOCK OPTIONS
Weighted
Average
Number
Exercise
of Options
Prices
Balance, December 31, 2025
4,650,685
$ 0.36
Granted
-
-
Cancelled
-
-
Balance, March 31, 2026
4,650,685
$ 0.36
Exercisable, March 31, 2026
4,650,685
$ 0.36
The
options had a weighted average remaining life of 7.69 years and no intrinsic value as of March 31, 2026.
Stock
Appreciation Rights
On
July 15, 2025, the Company awarded a total of 2,180,000 Stock Appreciation Rights (‘SARs”) to the Company’s common
stock to the employees under the 2025 Plan at an exercise price of $ 0.22 per share, vesting immediately, with a 10 year exercise period.
The Company has the sole discretion to settle the SARs in shares or cash. The Company will issue shares when exercised based on the difference
between the fair value on the exercise date and the exercise price of $ 0.22 . The SARs are classified as equity instruments in accordance
with ASC 718.
The
following is a summary of activity of outstanding SARs during the three months ended March 31,2026:
SCHEDULE OF ACTIVITY OF OUTSTANDING STOCK OPTIONS
Weighted Average
Number of SARs
Exercise Prices
Balance, December 31, 2025
2,180,000
$ 0.22
Granted
Cancelled
( 250,000 )
0.22
Balance, March 31,2026
1,930,000
$ 0.22
Exercisable, March 31,2026
1,930,000
$ 0.22
NOTE
8 - 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. Under the broker agreement, the Company incurred fees of $ 0 and $ 1,500
during the three months ended March 31, 2026 and 2025, respectively, and owed the broker $ 0 as of March 31, 2026.
In
August 2024, the Company entered into an affiliate agreement with an independent contractor, whereby the Company agreed to pay the contractor
a commission of 5 % of gross revenue related to any SRAS system sales or sales from aging services performed by the Company through customers
introduced by the contractor. The agreement has a term of 10 years, and provides the contractor with exclusivity rights to provide its
services to the Company. During the year ended December 31, 2025, the Company incurred commissions of $ 11,150 and owed $ 11,150 as of
March 31, 2026 and December 31, 2025, respectively.
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 three months ended March
31, 2026 and 2025, the Company recognized expense of $ 3,063 and $ 0 for these awards and expects to recognize an additional $ 33,688 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, 2026 and 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 for 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 three months ended March 31, 2026 and 2025, the Company recognized expense of $ 3,063 and $ 0 for these awards and expects to recognize
an additional $ 33,688 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, 2026 and 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. The Company issued an initial 100,000 shares of common stock to Mr. Brocopp 100,000 shares of common
stock upon execution of the agreement, subject to the terms and conditions of the Company’s applicable equity incentive plan and
any related grant documentation, and will issue an additional $ 10,000 of shares each quarter based on a VWAP schedule using the previous
20 Trading days at quarter end. During the three months ended March 31, 2026, the Company issued 85,575 shares to Mr Brocopp for shares
earned in 2025. Furthermore, the Company is to issue an additional 46,546 shares of common stock with a fair value of $ 6,288 based on
the closing price of the Company’s common stock as of March 31, 2026. As of the date of
this report, the Company has not issued the 46,546 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, and will issue an additional $ 10,000 of shares each quarter based on a VWAP schedule using the previous
20 Trading days at quarter end. During the three months ended March 31, 2026, the Company issued 85,575 shares to Mr. Blackstone for
shares earned in 2025. Furthermore, the Company is to issue an additional 46,546 shares of common stock with a fair value of $ 6,288 based
on the closing price of the Company’s common stock as of March 31, 2026. As of the date
of this report, the Company has not issued the 46,546 shares of common stock to Mr. Blackstone.
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.
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 $ 1,500 and $ 9,000 for these awards during the three months ended March 31, 2026 and 2025, respectively and expects to recognize
an additional $ 16,500 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, 2026 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 $ 3,333 and $ 20,000 during the three months ended March 31,
2026 and 2025, respectively and expects to recognize an additional $ 32,222 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, 2026 and 2025 related to these awards as vesting was not deemed probable.
On
February 11, 2026, the Board of Directors appointed Roy Milner (“Mr. Milner”) to serve as an independent director of the
Company, as defined under the applicable SEC rules and Nasdaq listing standards. On February 10, 2026, Mr. Milner and the Company entered
into an Independent Director Agreement, with the following summarized terms:
F- 16
Mr.
Milner 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. Milner’s employment commenced on February 10, 2026, and continues
for a term of three (3) years.
Compensation
that Mr.
Milner 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 issued to Mr. Milner 100,000
shares of common stock with a fair value of $ 15,100
based on the closing price of the Company’s common stock at the date of the agreement, subject to the terms and conditions of
the Company’s applicable equity incentive plan and any related grant documentation. The Company will also grant each calendar
quarter of $ 10,000
in shares of Common Stock with shares divided by a VWAP schedule based on the 20 previous trading days. The Company is to issue an
additional 46,546
shares of common stock with a fair value of $ 6,288
based on the closing price of the Company’s common stock as of March 31, 2026. As of the date of this report, the Company has
not issued the 46,546
shares of common stock to Mr. Milner.
The
Company shall reimburse Mr. Milner for all reasonable out-of-pocket expenses incurred in the ordinary course of the Director’s
business, with out-of-pocket expenses of the Director in excess of $ 500 subject to preapproval in advance by the Company.
Mr.
Milner is bound by certain confidentiality covenants with the Company. And has made certain representations and warranties customary
to directors. According to the terms of the Independent Director Agreement, Mr. Milner shall relinquish all ownership to the Company,
of work product related to his position with the Company, including any intellectual and proprietary rights of work product resulting
from his position as director.
NOTE
9 - 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, 2026 and December 31, 2025, the balance owed on the advances from shareholders was $ 167,500 . See Note 6 above.
NOTE
10 – 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 9.11 % 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. During the three
months ended March 31, 2026, the Company renewed a facility lease for its Two Trees business for an additional three years and recognized
an initial right of use asset and liability of $ 405,866 .
As
of March 31, 2026, the amount of right-of-use assets and lease liabilities were $ 976,100 and $ 1,008,242 , respectively. As of December
31, 2025, the amount of right-of-use assets and lease liabilities were $ 628,125 and $ 661,109 , respectively. Aggregate lease expense for
the three months ended March 31, 2026, and 2025 was $ 78,473 and $ 79,725 , respectively.
The
following table provides the maturities of lease liabilities at March 31, 2026:
SCHEDULE
OF MATURITIES LEASE LIABILITIES
Operating Lease
Remaining
Term in Years
2026
(9 months remaining)
$
238,695
2027
324,082
2028
333,630
2029
204,387
2030
92,799
thereafter
-
Total lease payments
1,193,593
Less: imputed interest
( 185,350
)
Present value of lease liability
$ 1,008,242
3.75
NOTE
11 – 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.
F- 17
Significant
segment expenses and assets information is as follows:
SCHEDULE OF SEGMENT EXPENSES AND ASSETS INFORMATION
2026
2025
For the Three Months ended
March 31,
2026
2025
Revenue
Two Trees Distilling
$ 313,739
$ 252,837
RF Specialties
120,348
261,093
Total
$ 434,087
$ 513,930
Revenue
$ 434,087
$ 513,930
Cost of Sales
Two Trees Distilling
$ 371,051
$ 168,715
RF Specialties
199,299
212,683
Total
$ 570,350
$ 381,398
Cost of Sales
$ 570,350
$ 381,398
Gross profit
Two Trees Distilling
$ ( 57,312 )
$ 84,122
RF Specialties
( 78,951 )
48,410
Total
$ ( 136,263 )
$ 132,532
Gross profit
$ ( 136,263 )
$ 132,532
General & Administrative Expense
Two Trees Distilling
$ 135,892
$ 145,338
RF Specialties
43,660
73,670
Corporate
308,342
364,897
Total
$ 487,894
$ 583,905
General & Administrative Expense
$ 487,894
$ 583,905
Salary and Wages
Two Trees Distilling
$ -
$ 16,148
RF Specialties
-
-
Corporate
146,054
77,661
Total
$ 146,054
$ 93,809
Salary and Wages
$ 146,054
$ 93,809
Depreciation and Amortization Expense
Two Trees Distilling
$ 30,570
$ 24,617
RF Specialties
33,789
44,885
Corporate
3,242
3,105
Total
$ 67,601
$ 72,607
Depreciation and Amortization Expense
$ 67,601
$ 72,607
Net loss from operations
Two Trees Distilling
$ ( 223,774 )
$ ( 101,981 )
RF Specialties
( 156,400 )
( 70,145 )
Corporate
( 457,638 )
( 445,663 )
Total
$ ( 837,812 )
$ ( 617,789 )
Net loss from operations
$ ( 837,812 )
$ ( 617,789 )
Capital expenditures
Two Trees Distilling
$ 22,202
$ 571,765
RF Specialties
( 35,717 )
32,612
Total
$ ( 13,515 )
$ 604,377
Capital expenditures
$ ( 13,515 )
$ 604,377
Assets
As Of March 31, 2026
As of December 31, 2025
Two Trees Distilling
$ 2,705,042
$ 243,519
RF Specialties
1,268,888
1,233,372
Corporate
197,573
3,498,660
Total
$ 4,171,503
$ 4,975,551
Assets
$ 4,171,503
$ 4,975,551
NOTE
12 - SUBSEQUENT EVENTS
The
Company has evaluated events occurring after the balance sheet date through the date these financial statements were issued. Based on
management’s assessment, no significant events were identified for the three-month period ended March 31, 2026.
On
April 15, 2026, the Company entered into three convertible notes, two with members of the Board of Directors, and one with a family member
of a Director, for an aggregate principal amount of $ 145,000 (the “Convertible Notes”). The Company received cash proceeds
of $ 115,000 and settled $ 30,000 of accounts payable owed to a Director. The Convertible Notes bear interest at 20 % per annum, payable
monthly, mature on October 15, 2026 and are convertible beginning on the three month anniversary of issuance into common stock of the
Company at a fixed price of $ 0.10 per share.
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
MDwerks,
Inc. (the “Company,” “MDwerks,” “we,” “us,” or “our”), a Delaware corporation,
is a technology company pioneering the development of innovative energy wave solutions for industrial and other commercial enterprises.
Our expertise in radio wave technologies and microwave technologies has led to multiple breakthroughs with applications both industrial
and commercial. Our patented energy wave technology introduces a revolutionary approach to industrial processes by specific molecular
targeting, which can be applied at precise and multiple locations in a system in ways that conventional single point heat sources cannot,
resulting in improved efficiency, higher quality, and reduced processing time. In December 2023, we completed the acquisition of RF Specialties,
LLC (“RFS”) and Two Trees Beverage Co. and its subsidiaries (“Two Trees”).
RFS,
is engaged in the business of developing sustainable radio frequency (“RF”) applications, and for over 14 years, has addressed
a variety of challenges faced by companies by implementing automated radio frequency technology. One of these applications is a method
for the rapid aging of distilled spirits using RF energy. This proprietary Spirits Rapid Aging System (“SRAS”) reduces energy
and production costs and increases the speed to market for distilled beverages when compared to traditional methods.
Our
wholly-owned subsidiary, Two Trees Beverage Company, utilizes the SRAS, validating the use of this patented energy wave technology within
the premium craft spirits industry. Our proprietary and patented molecular targeting system swiftly and sustainably transforms distillate
to maturity, delivering traditional flavors in a fraction of the time with greatly reduced environmental impact and cost. Precision engineered
to match traditional aging flavors and aromas, it has been used to produce over 50 SKUs and many award-winning products.
Overview
of the Business of RF Specialties
RFS
is engaged in the business of developing sustainable radio frequency (RF) applications, and for over 14 years, has addressed the challenges
faced by companies by implementing automated radio frequency technology. RFS has developed a system and method for the rapid aging of
distilled spirits with RF energy that reduces energy and production costs thus increasing the speed to market for distilled beverages
when compared to traditional technologies.
Our
patented energy wave technology introduces a revolutionary approach to industrial processes by specific molecular targeting, which can
be applied at precise and multiple locations in a system in ways that conventional single point heat sources cannot, resulting in improved
efficiency, higher quality, and reduced processing time.
The
Company is currently deploying its first industrial application of our Molecular sawdust drying system with a lumber mill. The system
offers scalable, flexible solutions for any tonnage of sawdust, catering to diverse pellet manufacturing needs. It utilizes patented
technology to adjust moisture content as required, optimizing it to precise specifications. The system features precision automation
for controlling temperature and drying parameters, ensuring consistent high-quality output. This adaptable system enhances safety and
productivity, achieving uniform results with minimal downtime.
The
Company is also targeting applications of this process in engineered wood products, adhesives, wood forest products and food and beverages.
Overview
of the Business of Two Trees
Our
Two Trees spirits business produces a variety of aged alcoholic beverages using our innovative rapid-aging system. This scalable technology
results in all-natural, high-quality products, quickly and efficiently produced, with a reduced environmental impact. Our products are
nearly indistinguishable from those that are traditionally aged.
Deep
in Appalachian Mountain country, we 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 distillate selection,
local water, and the full-bodied flavors from our wood chip varieties that are toasted to just the right char, bringing rich barrel flavor
profiles to life.
4
Whiskey-as-a-Service
Among
our accomplishments to start the year, we successfully launched our “Whiskey-as-a-Service” (“WaaS”) business
model, offering use of the SRAS through a flexible technology license structure to enable customers to access this transformative technology
with minimal upfront investment, while securing long-term, predictable revenue streams for the Company. We also offer on-site aging of
bulk spirits.
We
have signed new contracts with two companies for the construction and deployment of our proprietary SRAS and see excellent potential
for multiple additional SRAS deployments by both customers within the next twelve months as well as by other third parties.
The
first of these units is anticipated to be installed on site at one of the largest distilleries in the U.S. in the second quarter of 2026,
with the second unit deployed approximately three months thereafter. The second contract is with a leading U.S. wholesaler and broker
of bulk spirits for one SRAS unit at their facility, which is estimated to be installed in the third quarter of 2026.
Under
both contracts, RFS will manufacture and assemble the SRAS units and provide ongoing machine servicing and maintenance in addition to
the recurring monthly license payments from the customers for use of the SRAS units.
These
contracts validate the economic and sustainability benefits of our SRAS units and provide us with attractive recurring revenue streams
through licensing agreements and ancillary fees for ongoing machine servicing and maintenance.
Building
on the momentum of our first two WaaS contracts, we signed a separate new agreement with an international spirits investment fund (the
“Fund”) providing the Fund with limited exclusivity for the deployment of our SRAS units in three countries outside of the
United States. To retain exclusivity, the Fund is required to deploy at least one SRAS unit annually in each of the three countries.
Recent
Developments
Upgraded
Capacity
In
2025, we began aging tanker loads of distillate at our facility for one of our SRAS customers to fill immediate demand for aged spirits.
In early 2026, we completed installation of a higher capacity SRAS at our Two Trees facility in order to increase existing production
across our aging services and brand production.
5
Results
of Operations
Three
Months Ended March 31, 2026 Compared to Three Months Ended March 31, 2025
For the Three Months ended
March 31,
2026
2025
Revenue
Two Trees Distilling
$ 313,739
$ 252,837
RF Specialties
120,348
261,093
Total
$ 434,087
$ 513,930
Cost of Sales
Two Trees Distilling
$ 371,051
$ 168,715
RF Specialties
199,299
212,683
Total
$ 570,350
$ 381,398
Gross profit
Two Trees Distilling
$ (57,312 )
$ 84,122
RF Specialties
(78,951 )
48,410
Total
$ (136,263 )
$ 132,532
Revenue.
Revenue for the three months ended March 31, 2026 was $434,087 compared to $513,930 for the three months ended March 31, 2025. Revenue
of $313,739 for three months ending March,31,2026 is attributable to the Two Trees business, compared to $252,837 in 2025, and $120,348
of revenue for three months ending March 31,2026 attributable to product and service income from RFS, compared to $261,093 in 2025. The
$60,092 increase revenue in the Two Trees business was primarily attributable to increased bulk alcohol sales in the current period which
was partially offset by a decline in sales of RF Specialties of approximately $140,745 related to nearing completion on the MSD project
and lower service revenue compared to the prior year.
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, 2026 was $570,350 compared to $381,398 for three months ended March
31, 2025. Cost of sales for the Company’s Two Trees Distilling operations was $371,051 in 2026 compared to $168,715 in 2025, with
the decline driven by higher input costs for our products, increase freight costs, and higher bulk alcohol sales. The Company’s
RF Specialties business incurred costs of sales of $199,299 in 2026 compared to $212,683 in 2025. The slight decrease was due to lower
activity associated with the MSD project nearing completion.
Operating
Expenses . We reported operating expenses of $701,549 consisting primarily of legal, accounting, payroll, and general business related
expenses for the three months ended March 31, 2026 compared to $750,321 for the three months ended March 31, 2025. The $122,801 decrease
in operating expenses was primarily attributable to decreased general and administrative expense. Selling, general and administrative
expenses was $467,366 and $583,905 for the three months ended March 31, 2026 and 2025, respectively, and included legal, accounting and
audit fees related to our public company reporting obligations, stock-based compensation of $44,891 and $66,322, respectively due to
new equity awards to employees and consultants in the prior year. Operating expenses also included salary and wages expense of $146,054
and $93,809 for the three months ended March 31, 2026 and 2025, respectively. Operating expenses included depreciation and amortization
expense of $67,601 and $72,607 for the three months ended March 31, 2026 and 2025, respectively.
Total
Other Expenses . Total other expense was $9,220 for the three months ended March 31, 2026 compared to $11,565 for the three months
ended March 31, 2025. Other expense for the three months ended March 31, 2026 primarily consisted of interest expense of $9,220. Other
expense for the three months ended March 31, 2025 primarily consisted of interest expense of $11,765 and interest income of $200
Liquidity
and Capital Resources
As
of March 31, 2026, and December 31, 2025, we had $95,754 and $211,948 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, 2026, we have incurred operating losses since inception of $7,005,527. At March 31, 2026, we had a working capital deficit of $1,782,901.
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.
6
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 $450,000 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 three months ended March 31, 2026 and 2025 were $464,418
and $421,316. 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 three months ended March 31, 2026 and 2025 was $62,907
and $604,377, respectively, with higher costs in the prior year associated with construction of the Company’s new SRAS equipment,
deployed in the first quarter of 2026.
Cash
Provided by Financing Activities. Net cash provided by financing activities for the three months ended March 31, 2026 and 2025 was
$411,131 and $1,607,709, respectively. The cash provided by financing activities for the three months ended March 31, 2026 was attributable
to proceeds from the sale of common stock of $450,000, including subscription payable of $205,000, partially offset by repayments of
notes payable of $38,869. The cash provided by financing activities for the three months ended March 31, 2025 was attributable to proceeds
from the sale of common stock of $1,434,000, including subscription payable of $150,000, proceeds from related party notes payable of
$150,000, partially offset by repayments of notes payable of $126,291.
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
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. We are currently evaluating the impact of our pending adoption of this standard on our
consolidated financial statements.
We
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.
7
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. We recognize revenue by applying the following steps in accordance with 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.
We
recognize 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, we recognize 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 our radio frequency applications, we recognize revenue as the services are provided to the customer over the
length of the contract. Our 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,
we have 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, we conclude 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 we conclude otherwise, we are 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. We have determined that we have two
reporting 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 March 31, 2026. Based upon such evaluation,
the principal executive officer and principal financial officer have concluded that, as of March 31, 2026, our 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
March 31, 2026 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
8
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 three months ended March 31, 2026, we sold 2,833,333 shares of common stock in exchange for cash proceeds of $450,000, of which 2,500,000
shares are not yet issued.
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 our Board of Directors since
we last provided disclosure in response to the requirements of Item 407(c)(3) of Regulation S-K.
(c)
During the quarter ended March 31, 2026, no director or officer 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.
9
Item
6. Exhibits
Exhibit
No.
Descriptio n
10.1*
Convertible Promissory Note between the Company and Timothy Brocopp dated April 15, 2026
10.2*
Convertible Promissory Note between the Company and Keggan Brocopp dated April 15, 2026
10.3*
Convertible Promissory Note between the Company and Richard Blackstone dated April 15, 2026
10.4*
Convertible Promissory Note between the Company and Joshua Blackstone dated April 15, 2026
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
32.1**
Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
32.2**
Certification of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase Documen t
104*
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
*
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:
May 15, 2026
/s/
Steven C. Laker
Steven
C. Laker
Chief
Executive Officer and Chief Financial Officer
(Principal
Executive Officer)
Date:
May 15, 2026
/s/
David Stephens
David
Stephens
Chief
Financial Officer
(Principal
Financial Officer and Principal Accounting Officer)
11
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.