Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 203

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 203
---
,925 | ​ | ​                                 | ​ | ​                                      | ​ |           — | ​ | ​ | ​ | ​ | ​ | ​    | ​ | ​                     | ​ | ​ | ​ | 10,591,925 | ​ | ​ |

87

TABLE OF CONTENTS

| ​                                                                                                                                                                                                | ​                             | ​ | June 30,2025 |   |         |   | ​                                             | ​ | June 30,2025 |   |             |   | ​                                     | ​ | June 30,2025 |   |            |   | ​                                 | ​ | Scenario 1Assuming No Redemptions |   |         |   |                                       |   |   |   |       |   |       |   |   |   |             |   |   |   |   |   |      |   |                       |   |   |   |            |   | ​                                | ​ | Scenario 2Assuming Maximum Redemptions |   |             |   |   |   |   |   |      |   |                       |   |   |   |            |   | ​ |
| ​                                                                                                                                                                                                | IWACHoldingCompany Inc.       |   |              |   |       ​ | ​ | IntegratedWellnessAcquisitionCorp(Historical) |   |              |   |           ​ | ​ | BtabEcommerceGroup, Inc.(Historical)  |   |              |   |          ​ | ​ | Transaction AccountingAdjustments |   |                                   |   |         |   |                                       |   |   |   |       |   |       |   |   |   |             |   |   |   |   |   | ​    | ​ | Pro FormaBalanceSheet |   |   |   |          ​ | ​ | TransactionAccountingAdjustments |   |                                        |   |             |   |   |   |   |   | ​    | ​ | Pro FormaBalanceSheet |   |   |   |          ​ |   |   |
| ​                                                                                                                                                                                                | Adjustmentsfor MaterialEvents |   |              |   |       ​ | ​ | Notes                                         |   |              |   |           ​ | ​ | OtherTransactionAccountingAdjustments |   |              |   |          ​ | ​ | Notes                             |   |                                   |   |       ​ | ​ | OtherTransactionAccountingAdjustments |   |   |   | ​     | ​ | Notes |   |