Company: WELNF
Filing Date: 2025-11-12
Form Type: DEFM14A
Source: 0001104659-25-109577
Chunk: 213

Company: Integrated Wellness Acquisition Corp
Filing Date: 2025-11-12
Form: DEFM14A
Chunk 213
---
 ​ | ​ | ​                                                | ​ | 31,783,280 | ​ | ​ | ​ | ​                | ​ | 100.0% | ​ | ​ |

(1) Excludes 5,750,000 shares underlying certain Pubco warrants, previously IWAC public warrants and automatically converted into Pubco warrants on the Closing Date, under the No Redemption and Maximum Redemption Scenarios. (2) Excludes 4,795,000 shares underlying certain Pubco warrants, previously IWAC private placement warrants held by the Sponsor and automatically converted into Pubco warrants on the Closing Date, under the No Redemption and Maximum Redemption Scenarios. (3) Excludes 2,055,000 shares underlying certain Pubco warrants, previously IWAC private placement warrants held by the Prior Sponsor and automatically converted into Pubco warrants on the Closing Date, under the No Redemption and Maximum Redemption Scenarios. (4) Represents Pubco Class A Shares held by certain individuals who served as directors and executive officers of IWAC prior to the Business Combination. Following the close of the Business Combination, one of these individuals, who holds 100,000 of these Pubco Class A Shares, will continue to serve as a director and executive officer post-Business Combination. (5) Represents Pubco Class A shares underlying the convertible promissory note held by the Sponsor whic is assumed to be conveted following the close of the Business Combination. As a result of the Amended and Restated Business Combination Agreement, former shareholders of Btab common stock will receive an aggregate of 24,900,000 shares of Pubco Class A common stock, each share having one vote. The former shareholders of Btab Class V common stock will receive an aggregate of 100,000 shares of Pubco Class V common stock, each share having 1,000 votes. The above voting rights of the Btab Shareholders will approximate 96.9% and 97.8% of the total voting rights of Pubco’s issued equity interests under the No Redemption Scenario and Maximum Redemption Scenario, respectively. The table directly below summarizes the pro forma voting rights of the Pubco common stock immediately after the Closing Date:

93

TABLE OF CONTENTS

| ​                                                                             | ​ | ​ | Scenario 1Assuming No Redemptions Into Cash |   |             |   |   |   |                    |   |        |   | ​ | ​ | Scenario 2Assuming Maximum Redemptions Into Cash |   |             |   |   |