Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 307

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 307
---
 | ​ | ​ | ​         | ​ |      34.24% | ​ | ​ |

161

TABLE OF CONTENTS

Projected Balance Sheet

| Statement of Financial Positions atParticulars | ​         | ​ | Preliminary |   |            |   | ​         | ​ | Projected Years |   |              |   |           |   |   |   |              |   |           |   |   |   |              |   |           |   |   |   |              |   |           |   |   |   |              |   | ​ |
| ​                                              | 31-Dec-23 |   |             |   |          ​ | ​ | 31-Dec-24 |   |                 |   |            ​ | ​ | 31-Dec-25 |   |   |   |            ​ | ​ | 31-Dec-26 |   |   |   |            ​ | ​ | 31-Dec-27 |   |   |   |            ​ | ​ | 31-Dec-28 |   |   |   |            ​ |   |   |
| Current Assets                                 | ​         | ​ | ​           | ​ |          ​ | ​ | ​         | ​ | ​               | ​ |            ​ | ​ | ​         | ​ | ​ | ​ |            ​ | ​ | ​         | ​ | ​ | ​ |            ​ | ​ | ​         | ​ | ​ | ​ |            ​ | ​ | ​         | ​ | ​ | ​ |            ​ | ​ | ​ |
| Cash & CashEquivalents                         | ​         | ​ | ​           | ​ |    318,281 | ​ | ​         | ​ | ​               | ​ |    3,952,203 | ​ | ​         | ​ | ​ | ​ |   13,613,247 | ​ | ​         | ​ | ​ | ​ |   75,451,606 | ​ | ​         | ​ | ​ | ​ |  192,745,279 | ​ | ​         | ​ | ​ | ​ |  422,841,109 | ​ | ​ |
| Trade & Other Receivables                      | ​         | ​ | ​           | ​ |  2,392,872 | ​ | ​         | ​ | ​               | ​ |      846,000 | ​ | ​         | ​ | ​ | ​ |    2,851,891 | ​