Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 219

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 219
---
 | ​       | $ |   -0.04 | ​ | ​ |

As Pubco was in a pro forma net loss position for the period and each of the scenarios presented, diluted net loss per share is the same as basic net loss per share for the period and each scenario, as the inclusion of all potential common shares outstanding would have been anti-dilutive. The following securities were excluded from the computation of pro forma diluted net loss per share for the period and scenarios presented because including them would have had an anti-dilutive effect:

| ​                                                                | ​ | ​ | Six Months Ended June 30, 2025  |   |            |   |   |   |                                      |   |            |   | ​ |
|:-----------------------------------------------------------------|:--|:--|:--------------------------------|:--|-----------:|:--|:--|:--|:-------------------------------------|:--|-----------:|:--|:--|
| ​                                                                | ​ | ​ | Assuming NoRedemptions IntoCash |   |            |   | ​ | ​ | Assuming MaximumRedemptions IntoCash |   |            |   | ​ |
| Pubco common stock underlying IWAC public warrants               | ​ | ​ | ​                               | ​ |  5,750,000 | ​ | ​ | ​ | ​                                    | ​ |  5,750,000 | ​ | ​ |
| Pubco common stock underlying IWAC private placement warrants(1) | ​ | ​ | ​                               | ​ |  6,850,000 | ​ | ​ | ​ | ​                                    | ​ |  6,850,000 | ​ | ​ |
| Total anti-dilutive Pubco common stock                           | ​ | ​ | ​                               | ​ | 12,600,000 | ​ | ​ | ​ | ​                                    | ​ | 12,600,000 | ​ | ​ |

(1) Represents 4,795,000 warrants held by the Sponsor in the No Redemption and Maximum Redemption Scenarios and 2,055,000 warrants held by the Prior Sponsor in the No Redemption and Maximum Redemption Scenarios.

98

TABLE OF CONTENTS

Pro forma basic and diluted loss per share is calculated as follows for the year ended December 31, 2024:

| ​                                                                                                                                                                                                               | ​ | ​ | Year Ended December 31, 2024     |   |            |   |   |   |         |   |         |   | ​ |