Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 204

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 204
---
 6,635,738 | ​ | ​                                 | ​ | ​                                 | ​ | 422,363 | ​ | ​                                     | ​ | ​ | ​ | ​     | ​ | ​     | ​ | ​ | ​ |  -6,238,125 | ​ | ​ | ​ | ​ | ​ | ​    | ​ | ​                     | ​ | ​ | ​ | 15,591,925 | ​ | ​                                | ​ | ​                                      | ​ |           — | ​ | ​ | ​ | ​ | ​ | ​    | ​ | ​                     | ​ | ​ | ​ | 15,591,925 | ​ | ​ |
| ​                                                                                                                                                                                                |                               |   |              |   |         |   |                                               |   |              |   |             |   |                                       |   |              |   |            |   |                                   |   |                                   |   |         |   |                                       |   |   |   |       |   |       |   |   |   |             |   |   |   |   |   |      |   |                       |   |   |   |            |   |                                  |   |                                        |   |             |   |   |   |   |   |      |   |                       |   |   |   |            |   |   |

See accompanying notes to the unaudited pro forma condensed combined financial information

88

TABLE OF CONTENTS

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2025

| ​                                                                                                  | ​ | ​ | Six MonthsEndedJune 30, 2025 |   |       |   | ​ | ​ | Six MonthsEndedJune 30, 2025                              |   |           |   | ​ | ​ | Six MonthsEndedJune 30, 2025         |   |             |   | ​ | ​ | Scenario 1Assuming No Redemptions |   |          |   |   |   |       |   |      |   |   |   |                                |   |            |   | ​ | ​ | ​ | ​ | ​    | ​ | ​ | ​ | Scenario 2Assuming Maximum Redemptions |   |   |   |   |   |       |   |   |                                |   |            |   | ​ | ​ | ​     | ​ | ​    | ​