Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 220

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 220
---
 forma weighted-average shares outstanding – basic and diluted                                                                                                                                               | ​ | ​ | ​                                     | ​ | 31,575,120 | ​ | ​ | ​ | ​       | ​ | 100,000 | ​ | ​ |
| Pro forma net loss per share:                                                                                                                                                                                   | ​ | ​ | ​                                     | ​ |          ​ | ​ | ​ | ​ | ​       | ​ |       ​ | ​ | ​ |
| Pro forma net loss per Pubco Class A Share – basic and diluted                                                                                                                                                  | ​ | ​ | ​                                     | $ |      -0.20 | ​ | ​ | ​ | ​       | ​ |       ​ | ​ | ​ |
| Pro forma net loss per Pubco Class V Share – basic and diluted                                                                                                                                                  | ​ | ​ | ​                                     | ​ |          ​ | ​ | ​ | ​ | ​       | $ |   -0.20 | ​ | ​ |

99

TABLE OF CONTENTS

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:

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