Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 959

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 959
---
 | ​ | ​ | 4.90x  | ​ | ​      | ​ | ​    | ​ | 11.20x | ​ | ​      | ​ | ​ | ​ | 8.20x   | ​ | ​      | ​ | ​ | ​ | 6.40x  | ​ | ​      | ​ | ​ | ​ | 6.90x  | ​ | ​ | ​ | ​ | ​ | 5.40x  | ​ | ​ |
| Coefficient of Variance | ​      | ​ | ​               | ​ |         ​ | ​ | ​      | ​ | ​       | ​ | 109.0% | ​ | ​      | ​ | ​ | ​ | 101.0% | ​ | ​      | ​ | ​ | ​ | 92.0% | ​ | ​      | ​ | ​ | ​ | 74.0% | ​ | ​      | ​ | ​ | ​ | 73.0% | ​ | ​      | ​ | ​      | ​ | 60.0%  | ​ | ​      | ​ | ​ | ​ | 49.0%  | ​ | ​      | ​ | ​ | ​ | 46.0%  | ​ | ​      | ​ | ​ | ​ | 43.0%  | ​ | ​      | ​ | ​ | ​ | 31.0%  | ​ | ​      | ​ | ​    | ​ | 50.0%  | ​ | ​      | ​ | ​ | ​ | 105.0%  | ​ | ​      | ​ | ​ | ​ | 72.0%  | ​ | ​      | ​ | ​ | ​ | 81.0%  | ​ | ​ | ​ | ​ | ​ | 73.0%  | ​ | ​ |

Notes to Schedule (1) See Schedule 11.

G-10

TABLE OF CONTENTS

| Company Name          
 ​                     | ​      
 CY2024 | ​ | Forecast Revenue |   |        ​ | ​ | CY2025 |   |   |   |        ​ | ​ | CY2026 |   |   |   |        ​ | ​ | CY2027 |   |   |   |        ​ | ​ | CY2028 |   |   |   |        ​ | ​ | ​      
 CY2024 | ​ | Forecast EBIT