Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 206

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 206
---
0.04 | ​ | ​ | ​ | ​ | ​ | 4(d) | ​ | ​ | ​ | ​                                      | $ | — | ​ | ​ | ​ | ​     | ​ | ​ | ​                              | $ |      -0.04 | ​ | ​ | ​ | ​     | ​ | 4(d) | ​ | ​ |
| Pubco weighted-average Class V Shares outstanding – basic and diluted                              | ​ | ​ | ​                            | ​ |     — | ​ | ​ | ​ | ​                                                         | ​ |         — | ​ | ​ | ​ | ​                                    | ​ |           — | ​ | ​ | ​ | ​                                 | ​ |        — | ​ | ​ | ​ | ​     | ​ | ​    | ​ | ​ | ​ | ​                              | ​ |    100,000 | ​ | ​ | ​ | ​ | ​ | 4(d) | ​ | ​ | ​ | ​                                      | ​ | — | ​ | ​ | ​ | ​     | ​ | ​ | ​                              | ​ |    100,000 | ​ | ​ | ​ | ​     | ​ | 4(d) | ​ | ​ |
| Basic and diluted net loss per share, Pubco Class V Shares                                         | ​ | ​ | ​                            | $ |     — | ​ | ​ | ​ | ​                                                         | $ |         — | ​ | ​ | ​ | ​                                    | $ |           — | ​ | ​ | ​ | ​                                 | $ |        — | ​ | ​ | ​ | ​     | ​ | ​    | ​ | ​ | ​ | ​                              | $ |      -0.04 | ​ | ​ | ​ | ​ | ​ | 4(d) | ​ | ​ | ​ | ​                                      | ​ | ​ | ​ | ​ | ​ | ​     | ​ | ​ | ​                              | $ |      -0.04 | ​ | ​ | ​ | ​     | ​ | 4(d) | ​ | ​ |

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

89

TABLE OF CONTENTS

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2024

| ​                                                                                                 
 ​                                                                                                 
 Operating Income                                                                                  | ​ 
 ​ 
 ​ | ​ 
 ​ 
 ​ | For the periodfrom August