Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 306

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 306
---
.

The key elements of the financial projections provided by the management of Btab to IWAC are summarized in the table below.

<div align='center'>160</div>

TABLE OF CONTENTS

Projected Profit & Loss Statement (USD)

| ​                                    
 For the year ended                   | ​ 
 ​ | ​ 
 ​ | Preliminary 
 31-Dec-23   |   |           |   | ​ 
 ​ | ​ 
 ​ | Projected Years 
 31-Dec-24       |   |            |   | ​ | ​ | 31-Dec-25 |   |            |   | ​ | ​ | 31-Dec-26 |   |             |   | ​ | ​ | 31-Dec-27 |   |             |   | ​ | ​ | 31-Dec-28 |   |             |   | ​ 
 ​ |
|:-------------------------------------|:--|:--|:------------|:--|----------:|:--|:--|:--|:----------------|:--|-----------:|:--|:--|:--|:----------|:--|-----------:|:--|:--|:--|:----------|:--|------------:|:--|:--|:--|:----------|:--|------------:|:--|:--|:--|:----------|:--|------------:|:--|:--|
| Revenue from:                        | ​ | ​ | ​           | ​ |         ​ | ​ | ​ | ​ | ​               | ​ |          ​ | ​ | ​ | ​ | ​         | ​ |          ​ | ​ | ​ | ​ | ​         | ​ |           ​ | ​ | ​ | ​ | ​         | ​ |           ​ | ​ | ​ | ​ | ​         | ​ |           ​ | ​ | ​ |
| Product Supply and OnlineStores      | ​ | ​ | ​           | ​ | 9,126,627 | ​ | ​ | ​ | ​               | ​ | 15,439,500 | ​ | ​ | ​ | ​         | ​ | 51,314,868 | ​ | ​ | ​ | ​         | ​ | 187,864,155 | ​ | ​ | ​ | ​         | ​ | 348,928,733 | ​ | ​ | ​ | ​         | ​ | 645,807,168 | ​ | ​ |
| Managed Listing and Advertising      | ​ | ​ | ​