Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2024


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File No. 001-41131

INTEGRATED WELLNESS ACQUISITION CORP

(Exact name of registrant as specified in its charter)

Cayman Islands

98-1615488

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

59 N. Main Street, Suite 1

Florida, NY 10921

(Address of Principal Executive Offices, including zip code)

(845) 651-5039

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Units, each consisting of one Class A ordinary share, $0.0001 par value, and one-half of one redeemable warrant	WEL.U	The New York Stock Exchange
Class A ordinary shares, par value $.0001 per share	WEL	The New York Stock Exchange
Redeemable warrants, each exercisable for one Class A ordinary share for $11.50 per share	WEL.WS	The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

☐	Large accelerated filer	☐	Accelerated filer
☒	Non-accelerated filer	☒	Smaller reporting company
		☒	Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☒ No ☐

As of August 21, 2024, there were 4,255,117 Class A ordinary shares, par value $0.0001 per share, and 2,875,000 Class B ordinary shares, par value $0.0001 per share, of the registrant issued and outstanding.

Table of Contents

INTEGRATED WELLNESS ACQUISITION CORP

FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2024

TABLE OF CONTENTS


		Page
PART I – FINANCIAL INFORMATION		1
Item 1.	Financial Statements	1
	Condensed Consolidated Balance Sheets as of June 30, 2024 (unaudited) and December 31, 2023	1
	Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2024 and 2023 (unaudited)	2
	Condensed Consolidated Statements of Changes in Class A Ordinary Shares Subject to Possible Redemption and Shareholders’ Deficit for the Three and Six Months Ended June 30, 2024 and 2023 (unaudited)	3
	Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023 (unaudited)	4
	Notes to Condensed Consolidated Financial Statements (unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	20
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	25
Item 4.	Controls and Procedures.	25

PART II – OTHER INFORMATION		27
Item 1.	Legal Proceedings	27
Item 1A.	Risk Factors	27
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	27
Item 3.	Defaults Upon Senior Securities	27
Item 4.	Mine Safety Disclosures	27
Item 5.	Other Information	27
Item 6.	Exhibits	28

SIGNATURES		29

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

INTEGRATED WELLNESS ACQUISITION CORP

CONDENSED CONSOLIDATED BALANCE SHEETS


	June 30,		December 31,
	2024		2023
	(unaudited)
ASSETS
Current assets
Cash	$	5,517	$	7,567
Prepaid expenses		99,457		—
Due from related party		965		—
Total Current Assets		105,939		7,567
Non-current assets:
Cash held in Trust Account		49,388,822		47,466,611
Total Non-current Assets		49,388,822		47,466,611
TOTAL ASSETS	$	49,494,761	$	47,474,178

LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT
Current liabilities
Accrued expenses	$	1,665,921	$	1,179,943
Accounts payable		433,361		348,345
Due to related party		233,229		233,229
Due to Suntone		—		556,390
Promissory note – Suntone		1,821,487		—
Promissory note – related party		1,790,000		1,790,000
Total Current Liabilities		5,943,998		4,107,907
Non-current liabilities:
Deferred underwriter’s fee payable		4,025,000		4,025,000
Total Noncurrent Liabilities		4,025,000		4,025,000
Total Liabilities		9,968,998		8,132,907

Commitments and Contingencies (Note 5)
Class A ordinary shares subject to possible redemption, $0.0001 par value; 4,255,117 shares issued and outstanding at redemption value		49,388,822		47,466,611

Shareholders’ Deficit
Preference shares, $0.0001 par value, 1,000,000 shares authorized; none issued and outstanding		—		—
Class A ordinary shares subject to possible redemption, $0.0001 par value; 479,000,000 shares authorized; no shares issued and outstanding (excluding 4,255,117 shares subject to possible redemption)		—		—
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 2,875,000 shares issued and outstanding		288		288
Additional paid-in capital		—		—
Accumulated deficit		(9,863,347)		(8,125,628)
Total Shareholders’ Deficit		(9,863,059)		(8,125,340)
TOTAL LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT	$	49,494,761	$	47,474,178

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

INTEGRATED WELLNESS ACQUISITION CORP

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)


	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2024		2023		2024		2023
Formation and operating costs	$	27,502	$	125,755	$	73,970	$	244,149
Accounting and legal expenses		498,364		438,096		683,871		1,137,549
Listing fees		21,250		21,250		42,500		42,500
Insurance expense		24,988		115,995		43,850		231,990
Advertising and marketing		—		17,751		18,369		154,989
Administrative expenses – related party		30,000		—		300,000		—
Administrative expenses		—		113		158		311
Total operating expenses		602,104		718,960		1,162,718		1,811,488
Loss from operations		(602,104)		(718,960)		(1,162,718)		(1,811,488)

Other income:
Interest earned on cash held in Trust Account		523,726		—		1,047,210		—
Earnings on marketable securities held in the Trust Account		—		1,398,168		—		2,204,722
Unrealized (loss) gain on marketable securities held in Trust Account		—		(166,146)		—		293,063
Total other income		523,726		1,232,022		1,047,210		2,497,785
Net (loss) income	$	(78,378)	$	513,062	$	(115,508)	$	686,297

Basic and diluted weighted average shares outstanding of redeemable Class A ordinary shares		4,255,117		9,620,391		4,255,117		10,555,003
Basic and diluted net income per share, redeemable Class A ordinary shares	$	0.07	$	0.07	$	0.17	$	0.13

Basic and diluted weighted average shares outstanding of non-redeemable Class B ordinary shares		2,875,000		2,875,000		2,875,000		2,875,000
Basic and diluted net loss per share, non-redeemable Class B ordinary shares	$	(0.14)	$	(0.07)	$	(0.29)	$	(0.23)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

INTEGRATED WELLNESS ACQUISITION CORP

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CLASS A ORDINARY SHARES SUBJECT TO

POSSIBLE REDEMPTION AND SHAREHOLDERS’ DEFICIT (UNAUDITED)

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2024 AND 2023


	Class A			Class B			Additional				Total
	Ordinary Shares Subject to Possible Redemption			Ordinary Shares			Paid-in		Accumulated		Shareholders’
	Shares	Amount		Shares	Amount		Capital		Deficit		Deficit
Balance – January 1, 2024	4,255,117	$	47,466,611	2,875,000	$	288	$	—	$	(8,125,628)	$	(8,125,340)
Sponsor waiver of administrative services fee	—		—	—		—		270,000		—		270,000
Accretion of Class A ordinary shares to redemption amount	—		1,023,484	—		—		(270,000)		(753,484)		(1,023,484)
Net loss	—		—	—		—		—		(37,130)		(37,130)
Balance – March 31, 2024	4,255,117	$	48,490,095	2,875,000	$	288	$	—	$	(8,916,242)	$	(8,915,954)
Sponsor waiver of administrative services fee	—		—	—		—		30,000		—		30,000
Accretion of Class A ordinary shares to redemption amount	—		898,727	—		—		(30,000)		(868,727)		(898,727)
Net loss	—		—	—		—		—		(78,378)		(78,378)
Balance – June 30, 2024	4,255,117	$	49,388,822	2,875,000	$	288	$	—	$	(9,863,347)	$	(9,863,059)


	Class A			Class B			Additional				Total
	Ordinary Shares Subject to Possible Redemption			Ordinary Shares			Paid-in		Accumulated		Shareholders’
	Shares	Amount		Shares	Amount		Capital		Deficit		Deficit
Balance – January 1, 2023	11,500,000	$	118,992,274	2,875,000	$	288	$	—	$	(3,517,709)	$	(3,517,421)
Accretion of Class A ordinary shares to redemption amount	—		2,415,762	—		—		—		(2,415,762)		(2,415,762)
Net income	—		—	—		—		—		173,235		173,235
Balance – March 31, 2023	11,500,000	$	121,408,036	2,875,000	$	288	$	—	$	(5,760,236)	$	(5,759,948)
Redemption of Class A ordinary shares	(6,108,728)		(64,980,943)	—		—		—		—		—
Accretion of Class A ordinary shares to redemption amount	—		1,392,022	—		—		—		(1,392,022)		(1,392,022)
Net income	—		—	—		—		—		513,062		513,062
Balance – June 30, 2023	5,391,272	$	57,819,115	2,875,000	$	288	$	—	$	(6,639,196)	$	(6,638,908)

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

INTEGRATED WELLNESS ACQUISITION CORP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)


	Six Months Ended
	June 30,
	2024		2023
Cash Flows from Operating Activities:
Net loss	$	(115,508)	$	(686,297)
Adjustments to reconcile net income to net cash provided by operating activities:
Unrealized earnings on marketable securities held in Trust Account		—		(293,063)
Sponsor waiver of administrative services fee		300,000		—
Changes in operating assets and liabilities:
Prepaid expenses		(99,457)		229,490
Accounts payable and accrued expenses		570,994		988,755
Due from related party		(965)		—
Due to related party		—		167,467
Net cash provided by operating activities		655,064		1,778,946

Cash Flows from Investing Activities:
Purchase of marketable securities in Trust Account		—		(1,310,000)
Reinvestment of earnings in Trust Account		—		(2,204,722)
Proceeds from redemption of marketable securities held in Trust Account		—		64,980,943
Net cash provided by investing activities		—		61,466,221

Cash Flows from Financing Activities:
Payments and deposits made by Suntone		1,265,097		—
Proceeds from promissory note – related party		—		1,310,000
Payment of shareholder redemptions		—		(64,980,943)
Net cash provided by (used in) financing activities		1,265,097		(63,670,943)

Net Change in Cash and Cash held in Trust Account ⁽¹⁾		1,920,161		(425,776)
Cash and cash held in Trust Account – Beginning ⁽¹⁾		47,474,178		436,972
Cash and cash held in Trust Account – Ending ⁽¹⁾	$	49,394,339	$	11,196

Non-Cash Investing and Financing Activities:
Accretion of Class A ordinary shares subject to possible redemption	$	1,922,211	$	3,807,784
Transfer of Due to Suntone amounts to Promissory Note – Suntone	$	1,533,284		—

(1)	At December 31, 2022, no cash was held in the Trust Account and substantially all of the Trust Account assets were held in money market funds investing solely in U.S. Treasuries.

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

INTEGRATED WELLNESS ACQUISITION CORP

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1 — ORGANIZATION AND BUSINESS OPERATIONS

Organization and General

Integrated Wellness Acquisition Corp (the “Company” or “IWAC”) is a blank check company incorporated in the Cayman Islands as an exempted company on July 7, 2021. The Company was incorporated for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses (“Business Combination”). The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended (the “Securities Act”), as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”). IWAC Holdings Inc., a Delaware corporation and wholly owned subsidiary of the Company, was incorporated on January 20, 2023. IWAC Georgia Merger Sub, Inc., a Georgia corporation and wholly owned subsidiary of the Company, was incorporated on May 17, 2024.

Sponsor and Initial Financing

As of June 30, 2024, the Company had not commenced any operations. All activity for the period from July 7, 2021 (inception) through June 30, 2024 relates to the Company’s formation, the initial public offering (the “Initial Public Offering” or “IPO”), which is described below, and identifying and negotiating with a target for a Business Combination. The Company generates non-operating income in the form of earnings and interest on marketable securities and cash held in the Trust Account (as defined below) from the proceeds derived from the Initial Public Offering. The Company has selected December 31 as its fiscal year end.

The registration statement for the Company’s IPO was declared effective on December 8, 2021. On December 13, 2021, the Company consummated the IPO of 11,500,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units sold, the “Public Shares”), which includes the exercise by the underwriter of its over-allotment option in the amount of 1,500,000 Units, at $10.00 per Unit, generating gross proceeds of $115,000,000. Each whole Public Warrant entitles the holder to purchase one Class A ordinary share at a price of $11.50 per share, subject to adjustment (see Note 4).

Simultaneously with the closing of the IPO, the Company consummated the sale of 6,850,000 warrants (each, a “Private Placement Warrant” and, collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant in a private placement to IWH Sponsor LP (the “Prior Sponsor”), generating proceeds of $6,850,000.

Transaction costs of the IPO amounted to $6,822,078, consisting of $2,300,000 of underwriting discount, $4,025,000 of deferred underwriting discount, and $497,078 of offering costs. Of these amounts, $302,696 was allocated to the Public Warrants and charged against additional paid-in capital and $6,519,382 were allocated to Class A ordinary shares subject to possible redemption reducing the initial carrying amount of such shares.

Sponsor Handover

On November 8, 2023, the Company entered into a purchase agreement (the “Purchase Agreement”) with IWH Sponsor LP, the Company’s Prior Sponsor, and Sriram Associates, LLC ( “Sriram”), pursuant to which, the Prior Sponsor agreed to transfer to Sriram or its designees (i) 2,012,500 of the Company’s Class B ordinary shares and (ii) 4,795,000 of the Company’s private placement warrants for a total purchase price of one dollar (the “Transfer”). In connection with the Transfer, new persons were to be appointed officers and directors of the Company and the Company agreed to take such actions necessary to effectuate such changes (the “Management Change”). The Transfer, the Management Change and the other transactions contemplated by the Purchase Agreement are hereinafter referred to as the “Sponsor Handover.”

In addition to the payment of the purchase price, Sriram agreed to assume various obligations of the Company, including (i) the costs and expenses associated with the monthly extension approved by the Company’s shareholders until December 12, 2023 including monthly extension payments of $160,000, (ii) the costs and expenses for the Company to take all necessary actions to file a proxy statement and hold a shareholders meeting prior to December 13, 2023 in order to extend the term of the Company to the date which is 36 months following the consummation of its IPO, (iii) satisfaction of all of its public company reporting requirements, (iv) payment of D&O insurance premium to extend the Company’s existing D&O insurance policy and maintain D&O coverage through the closing

Table of Contents

of the Business Combination and obtain appropriate tail coverage, (v) payment of all outstanding legal fees owed by the Company at or before the closing of a Business Combination, (vi) payment of all of the Company’s existing liabilities and (vii) performance of all other obligations of a sponsor related to the Company. As of June 30, 2024, a designee and affiliate of Sriram has paid $1,821,487 for the Company’s outstanding obligations and deposits into the Trust Account, which are recorded as a liability on the consolidated balance sheets.

On February 1, 2024, the Sponsor Handover was consummated (the “Closing”). Suntone Investment Pty Ltd (“Suntone”), a designee and affiliate of Sriram, acquired the securities in the Transfer and has subsequently served as the Sponsor of the Company. In connection with the Closing, the parties agreed to the changes to the Company’s management team and board of directors.

The Trust Account

Following the closing of the IPO on December 13, 2021, an amount of $117,300,000 ($10.20 per Unit) from the net proceeds of the sale of the Units in the IPO and the sale of the Private Placement Warrants was placed in a trust account (the “Trust Account”). The funds in the Trust Account were invested only in U.S. government treasury bills with a maturity of 185 days or less or in money market funds investing solely in U.S. Treasuries and meeting certain conditions under Rule 2a-7 of the Investment Company Act of 1940, as amended (the “Investment Company Act”). The Company is not permitted to withdraw any of the principal or interest held in the Trust Account except for the withdrawal of interest to pay taxes, if any. The funds held in the Trust Account will not otherwise be released from the Trust Account until the earlier of: (i) the Company’s completion of a Business Combination and (ii) the distribution of the funds held in the Trust Account, as described below.

Business Combination

The Company’s management has broad discretion with respect to the specific application of the net proceeds of the IPO, although substantially all of the net proceeds from the Initial Public Offering are intended to be generally applied toward consummating a Business Combination with (or acquisition of) a Target Business. As used herein, “Target Business” means one or more operating businesses that together have an aggregate fair market value equal to at least 80% of the value of the assets held in the Trust Account (excluding the deferred underwriting commissions and taxes payable on the interest earned on the Trust Account) at the time of the signing of a definitive agreement in connection with a Business Combination. Furthermore, there is no assurance that the Company will be able to successfully effect a Business Combination.

The Company will provide its public shareholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination, either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The public shareholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account, calculated as of two business days prior to the completion of a Business Combination, including any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations. The per-share amount to be distributed to the public shareholders who redeem their shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriter (as discussed in Note 5). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants. As a result, Class A ordinary shares are recorded at their redemption amount and classified as temporary equity, in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 480, “Distinguishing Liabilities from Equity” (“ASC 480”).

The Company will only proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 either prior to or upon such consummation of a Business Combination and, if the Company seeks shareholder approval, a majority of the shares voted are voted in favor of the Business Combination. If a shareholder vote is not required by applicable law or stock exchange rules and the Company does not decide to hold a shareholder vote for business or other reasons, the Company will, pursuant to its Amended and Restated Memorandum and Articles of Association (the “Amended and Restated Memorandum and Articles of Association”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to completing a Business Combination. If, however, shareholder approval of the transaction is required by applicable law or stock exchange rules, or the Company decides to obtain shareholder approval for business or other reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. If the Company seeks shareholder approval in connection with a Business Combination, the Sponsor has agreed to vote its Founder Shares (as defined in Note 3), and any Public Shares purchased during or after the IPO in favor of

Table of Contents

approving a Business Combination. Additionally, each public shareholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction or do not vote at all.

Notwithstanding the above, if the Company seeks shareholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Amended and Restated Memorandum and Articles of Association provides that a public shareholder, together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a “group” (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)), will be restricted from redeeming its shares with respect to more than an aggregate of 15% or more of the Public Shares, without the prior consent of the Company.

The Amended and Restated Memorandum and Articles of Association of the Company provides that only Public Shares and not any Founder Shares are entitled to redemption rights. In addition, the Sponsor has agreed (a) to waive its redemption rights with respect to its Founder Shares and Public Shares held by it in connection with the completion of a Business Combination and (b) not to propose an amendment to the Amended and Restated Memorandum and Articles of Association (i) to modify the substance or timing of the Company’s obligation to allow redemption in connection with the Company’s initial Business Combination or to redeem 100% of its Public Shares if the Company does not complete a Business Combination or (ii) with respect to any other provision relating to shareholders’ rights or pre-initial business combination activity, unless the Company provides the public shareholders with the opportunity to redeem their Public Shares in conjunction with any such amendment.

The Company originally had until 18 months from the closing of the IPO to complete a Business Combination (or up to 21 months from the closing of the IPO if the Company extended the time to complete a Business Combination by the sponsor depositing into the Trust Account for each three-month extension $1,150,000 ($0.10 per share)), up to an aggregate of $2,300,000, or $0.20 per unit, on or prior to the date of the applicable deadline. On March 14, 2023, the Prior Sponsor deposited an aggregate of $1,150,000 (representing $0.10 per public share) into the Trust Account for its public shareholders. The deposit enabled the Company to extend the date by which the Company has to complete a Business Combination from March 13, 2023 to June 13, 2023 (the “Initial Extension”). The Initial Extension was the first of two three-month automatic extensions permitted under the Company’s governing documents and provides the Company with additional time to complete a Business Combination. On June 2, 2023, the Company’s shareholders voted to extend the date by which the Company has to consummate an initial business combination from June 13, 2023 to December 13, 2023 (or such earlier date as determined by the Company’s board of directors (the “Board”) in its sole discretion) (the “Second Extension”).

On June 2, 2023, the Company held an extraordinary general meeting of shareholders (the “Meeting”). At the Meeting, the shareholders of the Company approved, among other things, a proposal by special resolution to extend the date by which the Company has to consummate an initial business combination from June 13, 2023 to December 13, 2023. An aggregate of $160,000 (representing $0.03 per public share) was deposited into the Trust Account for each of the six one-month extension through December 13, 2023. During the fiscal year ended December 31, 2023, the Company exercised six one-month extensions, depositing an aggregate $960,000 into the Trust Account to extend the date by which the Company had to consummate an initial business combination through December 13, 2023.

In connection with the Meeting, holders of 6,108,728 of the Company’s Class A ordinary shares exercised their right to redeem such shares for a pro rata portion of the funds in the Trust Account. As a result, $64,980,943 was removed from the Trust Account to pay such holders.

On December 11, 2023, the Company held an extraordinary general meeting of shareholders (the “December Meeting”). At the December Meeting, the shareholders of the Company approved, among other things, a proposal to amend by special resolution the Company’s amended and restated memorandum and articles of association to extend the date by which the Company has to consummate an initial business combination from December 13, 2023 to December 13, 2024 (the “Termination Date”). An aggregate of $125,000 (representing $0.03 per public share) will be deposited into the Trust Account for each of the twelve one-month extension through December 13, 2024. As of June 30, 2024, an aggregate of $875,000 was deposited into the Trust Account to extend the date by which the Company has to consummate an initial business combination through July 13, 2024. On July 19, 2024, $125,000 was deposited into the Trust Account to extend the date by which the Company has to consummate an initial business combination through August 13, 2024 (see Note 6).

Table of Contents

In connection with the December Meeting, holders of 1,136,155 of the Company’s Class A ordinary shares exercised their right to redeem such shares for a pro rata portion of the funds in the Trust Account. As a result, $12,644,095 was removed from the Trust Account to pay such holders.

If the Company is unable to complete a Business Combination by the Termination Date, the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account including interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations (less up to $100,000 of interest to pay dissolution expenses, which interest shall be net of taxes payable), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public shareholders rights as shareholders (including the right to receive further liquidating distributions, if any), and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining shareholders and the Company’s board of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Cayman Islands law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination by the Termination Date.

The Sponsor has agreed to waive its liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination by the Termination Date. However, if the Sponsor acquires Public Shares in or after the IPO, such Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination by the Termination Date. The underwriter has agreed to waive it right to its deferred underwriting commission held in the Trust Account in the event the Company does not complete a Business Combination by the Termination Date and, in such event, such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less than the per share amount in the Trust Account, which was initially $10.20 per public share.

The Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party for services rendered (other than its independent registered public accounting firm) or products sold to the Company, or a prospective Target Business with which the Company has discussed entering into a transaction agreement, reduce the amount of funds in the Trust Account to below (1) $10.20 per Public Share or (2) such lesser amount per Public Share held in the Trust Account as of the date of the liquidation of the Trust Account due to reductions in the value of the trust assets, in each case net of the interest which may be withdrawn to pay franchise and income taxes. This liability will not apply with respect to claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account and will not apply as to any claims under the Company’s indemnity of the underwriter of the IPO against certain liabilities, including liabilities under the Securities Act. Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, the Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to reduce the possibility that the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers (except the Company’s independent registered public accounting firm), prospective Target Businesses and other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

On February 10, 2023, the Company entered into an Agreement and Plan of Merger (as it may be amended or supplemented from time to time, the “Merger Agreement”) with Refreshing USA, LLC, a Washington limited liability company (“Refreshing”), IWAC Holdings Inc. (“Pubco”), a Delaware corporation and wholly-owned subsidiary of IWAC, IWAC Purchaser Merger Sub Inc., a Delaware corporation and a wholly-owned subsidiary of Pubco (“Purchaser Merger Sub”), Refreshing USA Merger Sub LLC, a Washington limited liability company and a wholly-owned subsidiary of Pubco (“Refreshing Merger Sub”), the Prior Sponsor, as the representative from and after the Effective Time (as defined in the Merger Agreement) of the stockholders of Pubco (other than the Sellers (as defined below) and their successors and assignees), and Ryan Wear, in the capacity as the representative of the equity holders of Refreshing (the “Sellers”) from and after the Effective Time.

On September 26, 2023, the Company notified Refreshing that the Company had elected to terminate the Merger Agreement, effective immediately, pursuant to the Merger Agreement, since conditions to the closing of the initial business combination were not satisfied or waived by the outside date of July 31, 2023. As a result, the Merger Agreement is of no further force and effect, with the exception of certain specified provisions in the Merger Agreement, which shall survive the Termination and remain in full force and effect in accordance with their respective terms.

Table of Contents

On May 30, 2024, IWAC entered into a business combination agreement (the “Business Combination Agreement”) with IWAC Georgia Merger Sub, Inc. (“Merger Sub”) and Btab Ecommerce Enterprises, Inc., a Georgia corporation (“Btab”). Pursuant to the terms of the Business Combination Agreement, a business combination between IWAC and Btab will be effected through the merger of Merger Sub with and into Btab (the “Merger”), with Btab surviving the Merger as a wholly owned subsidiary of IWAC. Upon the consummation of the transactions contemplated by the Business Combination Agreement (the “Transactions”), IWAC expects to be renamed “Btab Ecommerce Holdings, Inc.”.

Pursuant to the Business Combination Agreement, subject to the terms and conditions set forth therein, (i) at least one day prior to the consummation of the Transactions (the “Closing”), IWAC shall cause each IWAC Class B ordinary share to be converted into one IWAC Class A ordinary share, (ii) prior to the effective time of the Merger (the “Effective Time”), IWAC will transfer by way of continuation out of the Cayman Islands and into the State of Delaware to domesticate as a Delaware corporation (the “Domestication), (iii) in connection with the Domestication, (a) each IWAC Class A ordinary share, par value $0.0001 (each an “IWAC Class A Ordinary Share”) that is issued and outstanding immediately prior to the Domestication shall become one share of IWAC Class A common stock, $0.0001 par value per share (each an “IWAC Class A Common Share”), and (b) each IWAC warrant that is outstanding immediately prior to the Domestication shall, from and after the Domestication, represent the right to purchase one IWAC Class A Common Share at an exercise price of $11.50 per share on the terms and subject to the conditions set forth in the IWAC warrant agreement, and (iv) the Company shall also create a new class of voting common stock with 1,000 votes per share, par value $0.0001 (the “IWAC Class V Common Shares”).

Pursuant to the terms of the Business Combination Agreement, the Transaction consideration to be paid by IWAC to the shareholders of Btab shall be an aggregate amount equal to $250,000,000. The Transaction consideration shall be paid solely by IWAC issuing an aggregate of 25,000,000 new shares of common stock to Btab’s shareholders, consisting of 24,900,000 IWAC Class A Common Shares and 100,000 IWAC Class V Common Shares, with each IWAC Class A Common Share and IWAC Class V Common Share valued at $10.00 per share.

Going Concern

As of June 30, 2024 and December 31, 2023, the Company had $5,517 and $7,567 in cash, respectively, and a working capital deficit of $5,838,059 and $4,100,340, respectively. The Company has incurred and expects to continue to incur significant costs in pursuit of its financing and acquisition plans. The Company may need to raise additional capital through loans or additional investments from its Sponsor, shareholders, officers, directors, or third parties. The Company’s officers, directors and Sponsor may, but are not obligated to, loan the Company funds, from time to time or at any time, in whatever amount they deem reasonable in their sole discretion, to meet the Company’s working capital needs. Accordingly, the Company may not be able to obtain additional financing. If the Company is unable to raise additional capital, it may be required to take additional measures to conserve liquidity, which could include, but not necessarily be limited to, curtailing operations, suspending the pursuit of a potential transaction, and reducing overhead expenses. The Company cannot provide any assurance that new financing will be available to it on commercially acceptable terms, if at all. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

Risks and Uncertainties

Results of operations and the Company’s ability to complete the Business Combination may be adversely affected by various factors that could cause economic uncertainty and volatility in the financial markets, many of which are beyond its control. The business could be impacted by, among other things, downturns in the financial markets or in economic conditions, inflation, increases in interest rates, adverse developments affecting the financial services industry, and geopolitical instability, such as the military conflict in Ukraine and in the Middle East. The Company cannot at this time fully predict the likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact our business and our ability to complete the Business Combination. The unaudited condensed consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.

Table of Contents

NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair statement of the financial position, operating results and cash flows for the periods presented. The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, IWAC Holdings Inc. and IWAC Georgia Merger Sub, Inc., and are presented on a condensed consolidated basis.

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 as filed with the SEC on April 2, 2024, which contains the audited financial statements and notes thereto. The financial information as of December 31, 2023 is derived from the audited financial statements presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023. The interim results for the three months and six ended June 30, 2024 are not necessarily indicative of the results to be expected for the year ending December 31, 2024 or for any future interim periods.

Emerging Growth Company

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act, as modified by the JOBS Act, and it may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies.

The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company’s condensed consolidated financial statements with another public company, which is neither an emerging growth company nor an emerging growth company that has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the condensed consolidated financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.

Cash and Cash Equivalents

The Company considers all short-term investments with an original maturity of three months or less when purchased to be cash equivalents. The Company does not have any cash equivalents as of June 30, 2024 or December 31, 2023.

Table of Contents

Cash and Marketable Securities Held in Trust Account

Following the closing of the IPO on December 13, 2021, an amount of $117,300,000 from the net proceeds of the sale of the Units in the IPO and the sale of the Private Placement Warrants was placed in the Trust Account and invested in money market funds meeting certain conditions under Rule 2a-7 under the Investment Company Act, which invest only in direct U.S. government treasury obligations. The Trust Account is intended as a holding place for funds pending the earliest to occur of: (i) the completion of a Business Combination and (ii) the distribution of the funds held in the Trust Account. As of June 30, 2024 and December 31, 2023, substantially all of the assets were held in cash deposits. Dividend income is included in other income as earnings on marketable securities held in the Trust Account, interest income is included in other income as interest earned on cash held in the Trust Account, and accrued dividend income is included in other income as unrealized (loss) gain on marketable securities held in the Trust Account in the condensed consolidated statements of operations.

Derivative Financial Instruments

The Company accounts for derivative liabilities as either equity-classified or liability-classified instruments based on an assessment of the instruments’ specific terms and applicable authoritative guidance in ASC 480 and ASC 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the instruments are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the instruments meet all of the requirements for equity classification under ASC 815, including whether the instruments are indexed to the Company’s own common shares and whether the instrument holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, was conducted at the time of issuance and as of each subsequent quarterly period end date while the instruments are outstanding. Management concluded that the Public Warrants and Private Placement Warrants issued pursuant to the warrant agreement qualify for equity accounting treatment.

Fair Value Measurements

Fair value is defined as the price that would be received for the sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:

●

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

●

Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

●

Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as calculations derived from valuation techniques in which one or more significant inputs or significant value drivers are observable.

In many cases, a valuation technique used to measure fair value includes inputs from multiple levels of the fair value hierarchy described above. The lowest level of significant input determines the placement of the entire fair value measurement in the hierarchy.

The fair value of the Company’s financial assets and liabilities approximates the carrying amounts represented in the condensed consolidated balance sheets, primarily due to its short-term nature.

Income taxes

The Company accounts for income taxes in accordance with the provisions of ASC Topic 740, “Income Taxes” using the asset and liability method and deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities in the condensed consolidated financial statements and their respective tax basis. Deferred tax assets and liabilities are measured using enacted income tax rates expected to apply to the period

Table of Contents

when assets are realized or liability is settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in the operation of statement in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities. Deferred tax assets were deemed immaterial and the Company has recorded a full valuation allowance as of June 30, 2024 and December 31, 2023.

Tax positions must initially be recognized in the condensed consolidated financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. There were no unrecognized tax benefits as of June 30, 2024 and December 31, 2023. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of interest and penalties as of June 30, 2024 and December 31, 2023. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.

There is currently no taxation imposed on income by the government of the Cayman Islands. In accordance with federal income tax regulations, income taxes are not levied on the Company, but rather on the individual owners. United States taxation would occur on the individual owners if certain tax elections are made by U.S. owners and the Company were treated as a passive foreign investment company. Additionally, U.S. taxation could occur to the Company itself if the Company is engaged in a U.S. trade or business. The Company is not expected to be treated as engaged in a U.S. trade or business at this time.

Class A Ordinary Shares Subject to Possible Redemption

The Company accounts for its Class A ordinary shares subject to possible redemption in accordance with the guidance in ASC 480. Class A ordinary shares subject to mandatory redemption are classified as a liability instrument and are measured at fair value. Conditionally redeemable ordinary shares (including ordinary shares that features redemption rights that are either within the control of the holder or subject to redemption upon the occurrence of uncertain events not solely within the Company’s control) are classified as temporary equity. At all other times, ordinary shares are classified as shareholders’ equity. The Company’s Class A ordinary shares features certain redemption rights that are considered to be outside of the Company’s control and subject to the occurrence of uncertain future events. Accordingly, at June 30, 2024, Class A ordinary shares subject to possible redemption are presented at redemption value as temporary equity, outside of the shareholders’ deficit section of the Company’s condensed consolidated balance sheets.

The Company recognizes changes in redemption value at the end of each reporting period and adjusts the carrying value of redeemable ordinary shares to equal the redemption value at the end of each reporting period. Such changes are reflected in additional paid-in capital, or in the absence of additional paid-capital, in accumulated deficit. For the three months ended June 30, 2024 and 2023, the Company has recorded $898,727 and $1,392,022 to remeasure Class A ordinary shares subject to possible redemption to its redemption value, respectively. For the six months ended June 30, 2024 and 2023, the Company has recorded $1,922,211 and $3,807,784 to remeasure Class A ordinary shares subject to possible redemption to its redemption value, respectively.

Net Income (Loss) Per Ordinary Share

The condensed consolidated statements of operations includes a presentation of income (loss) per Class A redeemable ordinary share and loss per Class B non-redeemable ordinary share following the two-class method of income per ordinary share. In order to determine the net income (loss) attributable to both the Class A redeemable ordinary shares and Class B non-redeemable ordinary shares, the Company first considered the total income (loss) allocable to both sets of shares.

This is calculated using the total net income (loss) less any dividends paid. For purposes of calculating net income (loss) per share, any remeasurement of the Class A ordinary shares subject to possible redemption was treated as dividends paid to the public shareholders. Subsequent to calculating the total income (loss) allocable to both classes of shares, the Company split the amount to be allocated using the weighted average shares outstanding for the Class A redeemable ordinary shares and the Class B non-redeemable ordinary shares for the three and six months ended June 30, 2024 and 2023, reflective of the respective participation rights.

Table of Contents

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2024:


	For the Three Months Ended
	June 30, 2024
Net loss	$	(78,378)
Accretion of temporary equity to redemption value		(898,727)
Net loss including accretion of temporary equity to redemption value	$	(977,105)


	For the Three Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(583,117)	$	(393,988)
Allocation of accretion of temporary equity to redemption value		898,727		—
Allocation of net income (loss)	$	315,610	$	(393,988)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.14)


	For the Six Months Ended
	June 30, 2024
Net loss	$	(115,508)
Accretion of temporary equity to redemption value		(1,922,211)
Net loss including accretion of temporary equity to redemption value	$	(2,037,719)


	For the Six Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(1,216,072)	$	(821,647)
Allocation of accretion of temporary equity to redemption value		1,922,211		—
Allocation of net income (loss)	$	706,139	$	(821,647)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.17	$	(0.29)

Table of Contents

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2023:


	For the Three Months Ended
	June 30, 2023
Net income	$	513,062
Accretion of temporary equity to redemption value		(1,392,022)
Net loss including accretion of temporary equity to redemption value	$	(878,960)


	For the Three Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(676,725)	$	(202,235)
Allocation of accretion of temporary equity to redemption value		1,392,022		—
Allocation of net income (loss)	$	715,297	$	(202,235)

Denominator:
Weighted-average shares outstanding		9,620,391		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.07)


	For the Six Months Ended
	June 30, 2023
Net income	$	686,297
Accretion of temporary equity to redemption value		(3,807,784)
Net loss including accretion of temporary equity to redemption value	$	(3,121,487)


	For the Six Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(2,453,262)	$	(668,225)
Allocation of accretion of temporary equity to redemption value		3,807,784		—
Allocation of net income (loss)	$	1,354,522	$	(668,225)

Denominator:
Weighted-average shares outstanding		10,555,003		2,875,000
Basic and diluted net income (loss) per share	$	0.13	$	(0.23)

Related Parties

Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Companies are also considered to be related if they are subject to common control or common significant influence.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed Federally insured limits. Exposure to cash and cash equivalents credit risk is reduced by placing such deposits with major financial institutions and monitoring their credit ratings. At June 30, 2024 and December 31, 2023, the Company has not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.

Table of Contents

Recent Accounting Pronouncements

In August 2020, the FASB issued ASU No. 2020-06, “Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity” (“ASU 2020-06”), which simplifies accounting for convertible instruments by removing major separation models required under current GAAP. ASU 2020-06 removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and it also simplifies the diluted earnings per share calculation in certain areas. ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company is currently assessing the impact, if any, that ASU 2020-06 would have on its financial position, results of operations or cash flows.

Management does not believe that any other recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s condensed consolidated financial statements.

NOTE 3 — RELATED PARTY TRANSACTIONS

Founder Shares

On July 7, 2021, the Prior Sponsor paid an aggregate of $25,000 to cover certain expenses on behalf of the Company in exchange for issuance of 2,875,000 of the Company’s Class B ordinary shares (the “Founder Shares”). The Founder Shares included an aggregate of up to 375,000 shares subject to forfeiture by the Prior Sponsor to the extent that the underwriter’s over-allotment option was not exercised in full, so that the number of Founder Shares would collectively represent 20% of the Company’s issued and outstanding shares after the IPO. Simultaneously with the closing of the IPO, the underwriters exercised the over-allotment option in full. Accordingly, 375,000 Founder Shares are no longer subject to forfeiture.

The Sponsor has agreed, subject to certain limited exceptions, not to transfer, assign or sell any of the Founder Shares until the earlier of (A) one year after the completion of a Business Combination or (B) subsequent to a Business Combination, (x) if the last reported sale price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share capitalization, share subdivisions, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 180 days after a Business Combination, or (y) the date on which the Company completes a liquidation, merger, share exchange, reorganization or other similar transaction that results in all of the Public Shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property.

Promissory Note — Related Party

In March 2023, the Prior Sponsor issued an unsecured promissory note to the Company (the “Extension Note”) in connection with the extension payment made by the Prior Sponsor for the Initial Extension. The Extension Note is non-interest bearing and payable on the earlier of the date the business combination is consummated or the liquidation of the Company. As of June 30, 2024, the Company had borrowed $1,150,000, the maximum amount under the Extension Note.

In June 2023, the Prior Sponsor issued an additional unsecured promissory note to the Company (the “Second Extension Note”) in connection with the shareholder approval of the Second Extension. The Second Extension Note is non-interest bearing and payable on the earlier of the date the business combination is consummated or the liquidation of the Company. The Second Extension Note has a principal amount up to $960,000, and the Prior Sponsor previously deposited $640,000 pursuant to such note to extend the time by which the Company has to complete an initial Business Combination from June 13, 2023 to October 13, 2023.

As of June 30, 2024 and December 31, 2023, the Company had borrowed $1,150,000 under the Extension Note and $640,000 under the Second Extension Note for aggregate borrowings of $1,790,000. These amounts are recorded to Promissory note – related party on the condensed consolidated balance sheets.

Table of Contents

Promissory Note – Suntone

In connection with the Second Extension, Sriram assumed the monthly extension deposits and a designee and affiliate of Sriram contributed $320,000 to the Trust Account for the final two extension deposits to extend the time by which the Company has to complete an initial Business Combination from October 13, 2023 to December 13, 2023. The contributions made by a designee and affiliate of Sriram were not pursuant to the Second Extension Note and instead are recorded to Promissory note - Suntone as of June 30, 2024 and Due to Suntone as of December 31, 2023 on the condensed consolidated balance sheets.

On December 13, 2023, the Company issued a promissory note (the “Third Extension Note”) in the aggregate principal amount of up to $1,500,000 to Sriram, pursuant to which Sriram agreed to loan the Company up to $1,500,000 in connection with the extension of the Company’s Termination Date from December 13, 2023 to December 13, 2024. The Third Extension Note bears no interest and is repayable in full upon the earlier of (a) the date of the consummation of the Company’s initial Business Combination, and (b) the date of the liquidation of the Company.

On June 18, 2024, Sriram assigned the Third Extension Note (the “Assignment”) by and between Sriram, as assignor, and Suntone, as assignee.

As of June 30, 2024, the Company has borrowed $1,821,487 under the Third Extension Note. This amount includes $1,533,284 of amounts previously classified as a Due to Suntone liability on the condensed consolidated balance sheets, and $288,203 of additional deposits and payments made by Suntone on behalf of the Company subsequent to the Assignment. These amounts are recorded to Promissory note – Suntone on the condensed consolidated balance sheets.

Administrative Services Agreement

The Company has agreed to pay the Sponsor a total of $10,000 per month for office space, secretarial and administrative services provided to the Company. Upon completion of the initial Business Combination or the Company’s liquidation, the Company will cease paying these monthly fees. Both Prior Sponsor and Sriram have waived these payments under this agreement, which the Company accounts for as capital contributions. For the three months ended June 30, 2024 and 2023, the Company has recorded $30,000 and $0 to Administrative Expense – Related Party on the condensed consolidated statements of operations, respectively. For the six months ended June 30, 2024 and 2023, the Company recorded $300,000 and $0 to Administrative Expense – Related Party on the condensed consolidated statements of operations, respectively, which includes an out-of-period adjustment to account for the $10,000 monthly administrative services fee incurred for the years ended December 31, 2023 and 2022, or $240,000 in the aggregate.

Related Party Loans

In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsor, an affiliate of the Sponsor, or certain of the Company’s officers and directors or their affiliates may, but are not obligated to, loan the Company funds as may be required (“Working Capital Loans”). The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender’s discretion, up to $1,500,000 of such Working Capital Loans may be convertible into warrants, at a price of $1.00 per warrant, of the post Business Combination entity. If the Company completes a Business Combination, the Company will repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. The warrants would be identical to the Private Placement Warrants. As of June 30, 2024 and December 31, 2023, no Working Capital Loans were outstanding.

Due from Related Party

As of June 30, 2024 and December 31, 2023, the Sponsor owed the Company $965 and $0, respectively, for payments made by the Company on behalf of the Sponsor. The Sponsor intends to repay the Company for this amount.

Table of Contents

Due to Related Party

As of June 30, 2024 and December 31, 2023, the Company owed the Sponsor $233,229 and $233,229, respectively, for payments made by the Sponsor on behalf of the Company. The Company intends to repay the Sponsor for this amount.

Due to Suntone

Subsequent to the Sponsor Handover, Suntone has paid for ongoing and outstanding obligations of the Company and extension deposits. As of June 30, 2024 and December 31, 2023, Suntone has made payments in the aggregate of $1,821,487 and $556,390, respectively. As Suntone will be repaid for these amounts, the Company recorded payments made on behalf of the Company to Due to Suntone on the condensed consolidated balance sheets.

The Company and Sriram formalized repayment terms in accordance with the Assignment of the Third Extension Note on June 18, 2024. As such, $1,533,284 of amounts recorded to Due to Suntone on the condensed consolidated balance sheets as of June 18, 2024 have been reclassified to Promissory note – Suntone on the condensed consolidated balance sheets as of June 30, 2024.

NOTE 4 — SHAREHOLDERS’ EQUITY

Preference Shares — The Company is authorized to issue 1,000,000 preference shares with a par value of $0.0001 per share with such designation, rights and preferences as may be determined from time to time by the Company’s board of directors. At June 30, 2024 and December 31, 2023, there were no preference shares issued or outstanding.

Class A Ordinary Shares — The Company is authorized to issue 479,000,000 Class A ordinary shares with a par value of $0.0001 per share. Holders of Class A ordinary shares are entitled to one vote for each share. In connection with the Meeting on June 2, 2023, holders of Class A ordinary shares redeemed 6,108,728 shares for cash. In connection with the shareholders meeting on December 11, 2023, holders of Class A ordinary shares redeemed 1,136,155 shares for cash. Accordingly, at June 30, 2024 and December 31, 2023, there were no Class A ordinary shares issued and outstanding, except for 4,255,117 Class A ordinary shares subject to possible redemption.

Class B Ordinary Shares — The Company is authorized to issue 20,000,000 Class B ordinary shares with a par value of $0.0001 per share. At June 30, 2024 and December 31, 2023, there were 2,875,000 Class B ordinary shares issued and outstanding.

With respect to any matter submitted to a vote of our shareholders, including any vote in connection with a Business Combination, except as required by law, holders of our Founder Shares and holders of our Public Shares will vote together as a single class, with each share entitling the holder to one vote. However, prior to the consummation of the Business Combination, holders of the Class B ordinary shares will have the right to elect all of the Company’s directors and may remove members of the board of directors for any reason.

The Class B ordinary shares will automatically convert into Class A ordinary shares at the time of a Business Combination on a one-for-one basis, subject to adjustment. In the case that additional Class A ordinary shares, or equity-linked securities, are issued or deemed issued in excess of the amounts offered in the IPO and related to the closing of a Business Combination, the ratio at which Class B ordinary shares shall convert into Class A ordinary shares will be adjusted (unless the holders of a majority of the outstanding Class B ordinary shares agree to waive such adjustment with respect to any such issuance or deemed issuance) so that the number of Class A ordinary shares issuable upon conversion of all Class B ordinary shares will equal, in the aggregate, on an as-converted basis, 20% of the sum of the total number of all ordinary shares outstanding upon the completion of the IPO plus all Class A ordinary shares and equity-linked securities issued or deemed issued in connection with a Business Combination, excluding any shares or equity-linked securities issued, or to be issued, to any seller in a Business Combination and excluding any private placement warrants issued to our sponsor, its affiliates or any member of our management team upon conversion of Working Capital Loans. The holders of a majority of the issued and outstanding Class B ordinary shares may agree to waive the foregoing adjustment provisions as to any particular issuance or deemed issuance of additional Class A ordinary shares or equity-linked securities.

Warrants — Public Warrants may only be exercised for a whole number of shares. No fractional warrants will be issued upon separation of the Units and only whole warrants will trade. Accordingly, unless a unit holder purchases at least two units, they will

Table of Contents

not be able to receive or trade a whole warrant. The Public Warrants will become exercisable on the later of (a) 12 months from the closing of the IPO and (b) 30 days after the completion of a Business Combination.

The Company will not be obligated to deliver any Class A ordinary shares pursuant to the exercise of a Public Warrant and will have no obligation to settle such Public Warrant exercise unless a registration statement under the Securities Act with respect to the Class A ordinary shares underlying the Public Warrants is then effective and a prospectus relating thereto is current, subject to the Company satisfying its obligations with respect to registration, or a valid exemption from registration is available. No Public Warrant will be exercisable, and the Company will not be obligated to issue any Class A ordinary shares upon exercise of a Public Warrant unless the Class A ordinary shares issuable upon such Public Warrant exercise have been registered, qualified or deemed to be exempt under the securities laws of the state of residence of the registered holder of the Public Warrants.

The Company has agreed that as soon as practicable, but in no event later than 20 business days after the closing of a Business Combination, it will use its commercially reasonable efforts to file with the SEC a registration statement for the registration, under the Securities Act, of the Class A ordinary shares issuable upon exercise of the Public Warrants, and the Company will use its commercially reasonable efforts to cause the same to become effective within 60 business days after the closing of a Business Combination, and to maintain the effectiveness of such registration statement and a current prospectus relating to those Class A ordinary shares until the Public Warrants expire or are redeemed, as specified in the warrant agreement; provided that if the Class A ordinary shares is at the time of any exercise of a Public Warrant not listed on a national securities exchange such that they satisfy the definition of a “covered security” under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their Public Warrants to do so on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, but it will use its commercially reasonably efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. If a registration statement covering the Class A ordinary shares issuable upon exercise of the Public Warrants is not effective by the 60^th business day after the closing of a Business Combination, public warrant holders may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise Public Warrants on a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption, but the Company will use its commercially reasonably efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available.

Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:

●

in whole and not in part;

●

at a price of $0.01 per warrant;

●

upon not less than 30 days’ prior written notice of redemption to each warrant holder; and

●

if, and only if, the closing price of the Class A ordinary shares equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending three trading days before the Company sends the notice of redemption to the warrant holders.

If and when the Public Warrants become redeemable by the Company, it may exercise its redemption right even if the Company is unable to register or qualify the underlying securities for sale under all applicable state securities laws.

In addition, if (x) the Company issues additional Class A ordinary shares or equity-linked securities for capital raising purposes in connection with the closing of a Business Combination at an issue price or effective issue price of less than $9.20 per Class A ordinary shares (with such issue price or effective issue price to be determined in good faith by the Company’s board of directors and, in the case of any such issuance to the Sponsor or its affiliates, without taking into account any Founder Shares held by the Sponsor or such affiliates, as applicable, prior to such issuance) (the “Newly Issued Price”), (y) the aggregate gross proceeds from such issuances represent more than 60% of the total equity proceeds, and interest thereon, available for the funding of a Business Combination on the date of the consummation of a Business Combination (net of redemptions), and (z) the volume weighted average trading price of the Class A ordinary shares during the 20 trading day period starting on the trading day prior to the day on which the Company consummates a Business Combination (such price, the “Market Value”) is below $9.20 per share, then the exercise price of the warrants will be adjusted (to the nearest cent) to be equal to 115% of the higher of the Market Value and the Newly Issued Price

Table of Contents

and the $18.00 per share redemption trigger price will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.

The Private Placement Warrants are identical to the Public Warrants included in the Units sold in the IPO, except that the Private Placement Warrants and the Class A ordinary shares issuable upon the exercise of the Private Placement Warrants are not transferable, assignable or saleable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants are exercisable for cash or on a cashless basis, at the holder’s option, and are non-redeemable by the Company.

NOTE 5 — COMMITMENTS AND CONTINGENCIES

Registration Rights Agreement

The holders of the Founder Shares, Private Placement Warrants, and warrants that may be issued upon conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants and warrants that may be issued upon conversion of the Working Capital Loans and upon conversion of the Founder Shares) are entitled to registration rights pursuant to a registration rights agreement signed on the effective date of the IPO, requiring the Company to register such securities for resale. The holders will have the right to require the Company to register for resale these securities pursuant to a shelf registration under Rule 415 under the Securities Act. The holders of a majority of these securities will also be entitled to make up to three demands, plus short form registration demands, that the Company register such securities. In addition, the holders will be entitled to certain “piggy-back” registration rights with respect to registration statements filed subsequent to our completion of the Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Underwriting Agreement

The Company granted the underwriters a 45-day option from the date of the IPO to purchase up to 1,500,000 additional Units to cover over- allotments, if any, at the IPO price less the underwriting discount. On December 13, 2021, the underwriters exercised the over-allotment option in full, generating an additional $15,000,000 in gross proceeds. As a result of the over-allotment being exercised in full, the Prior Sponsor did not forfeit any Founder Shares back to the Company. The underwriters were paid a cash underwriting discount of $0.20 per Unit, or $2,300,000 in the aggregate at the closing of the IPO. In addition, $0.35 per Unit, or $4,025,000 is payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms of the underwriting agreement. This fee will be forfeited by the underwriters if a Business Combination does not occur.

NOTE 6 - SUBSEQUENT EVENTS

On July 19, 2024, Suntone deposited $125,000 into the Trust Account to extend the date by which the Company has to consummate an initial business combination through August 13, 2024.

On August 19, 2024, Suntone deposited $125,000 into the Trust Account to extend the date by which the Company has to consummate an initial business combination through September 13, 2024.

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

References to the “Company,” “Integrated Wellness Acquisition Corp,” “our,” “us” or “we” refer to Integrated Wellness Acquisition Corp. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

Special Note Regarding Forward-Looking Statements

This Quarterly Report includes “forward-looking statements” that are not historical facts, and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Quarterly Report including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, please refer to the Risk Factors section of the Company’s final prospectus for its initial public offering filed with the U.S. Securities and Exchange Commission (the “SEC”). The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

Overview

We are a blank check company incorporated in the Cayman Islands for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization or similar business combination with one or more businesses or entities, which we refer to throughout this Quarterly Report as our initial business combination. While we may pursue an initial business combination target in any industry, we currently intend to concentrate our efforts in identifying businesses in the health, nutrition, fitness, wellness and beauty sectors and the products, devices, applications and technology driving growth within these verticals.

The issuance of additional shares in connection with a business combination to the owners of the target or other investors:

●may significantly dilute the equity interest of investors in our initial public offering, which dilution would further increase if the anti- dilution provisions in the Class B ordinary shares resulted in the issuance of Class A ordinary shares on a greater than one-to-one basis upon conversion of the Class B ordinary shares;

●may subordinate the rights of holders of Class A ordinary shares if preference shares are issued with rights senior to those afforded our Class A ordinary shares;

●could cause a change in control if a substantial number of our Class A ordinary shares are issued, which may affect, among other things, our ability to use our net operating loss carry forwards, if any, and could result in the resignation or removal of our present officers and directors;

●may have the effect of delaying or preventing a change of control of us by diluting the share ownership or voting rights of a person seeking to obtain control of us;

●may adversely affect prevailing market prices for our units, Class A ordinary shares and/or warrants; and

●may not result in adjustment to the exercise price of our warrants.

Table of Contents

Similarly, if we issue debt securities or otherwise incur significant debt to bank or other lenders or the owners of a target, it could result in:

●default and foreclosure on our assets if our operating revenues after an initial business combination are insufficient to repay our debt obligations;

●acceleration of our obligations to repay the indebtedness even if we make all principal and interest payments when due if we breach certain covenants that require the maintenance of certain financial ratios or reserves without a waiver or renegotiation of that covenant;

●our immediate payment of all principal and accrued interest, if any, if the debt is payable on demand;

●our inability to obtain necessary additional financing if the debt contains covenants restricting our ability to obtain such financing while the debt is outstanding;

●our inability to pay dividends on our Class A ordinary shares;

●using a substantial portion of our cash flow to pay principal and interest on our debt, which will reduce the funds available for dividends on our Class A ordinary shares if declared, expenses, capital expenditures, acquisitions and other general corporate purposes;

●limitations on our flexibility in planning for and reacting to changes in our business and in the industry in which we operate;

●increased vulnerability to adverse changes in general economic, industry and competitive conditions and adverse changes in government regulation; and

●limitations on our ability to borrow additional amounts for expenses, capital expenditures, acquisitions, debt service requirements, execution of our strategy and other purposes and other disadvantages compared to our competitors who have less debt.

We expect to incur significant costs in the pursuit of our initial business combination. We cannot assure you that our plans to raise capital or to complete our initial business combination will be successful. These factors, among others, raise substantial doubt about our ability to continue as a going concern.

Sponsor Handover

On November 8, 2023, the Company entered into a purchase agreement (the “Purchase Agreement”) with the Prior Sponsor and Sriram Associates, LLC (the “Acquirer”), pursuant to which, the Prior Sponsor agreed to transfer to the Acquirer (i) 2,012,500 of the Company’s Class B ordinary shares and (ii) 4,795,000 of the Company’s private placement warrants for a total purchase price of one dollar (the “Transfer”). In connection with the Transfer, the Acquirer may, in its sole discretion, replace any new officers or directors to the Company and the Company agreed to take such actions necessary to effectuate such changes (the “Management Change”). The Transfer, the Management Change, and the other transactions contemplated by the Purchase Agreement are referred to as the “Sponsor Handover”. On February 1, 2024, the Sponsor Handover was consummated (the “Closing”). Suntone Investment Pty Ltd, a designee and affiliate of Sriram, acquired the securities in the Transfer and has subsequently served as the Sponsor of the Company.

Btab Business Combination

On May 30, 2024, the Company (or “IWAC”) entered into a business combination agreement (the “Business Combination Agreement”) with IWAC Georgia Merger Sub, Inc. (“Merger Sub”) and Btab Ecommerce Enterprises, Inc., a Georgia corporation (“Btab”). Pursuant to the terms of the Business Combination Agreement, a business combination between IWAC and Btab will be effected through the merger of Merger Sub with and into Btab (the “Merger”), with Btab surviving the Merger as a wholly owned subsidiary of IWAC. Upon the consummation of the transactions contemplated by the Business Combination Agreement (the “Transactions”), IWAC expects to be renamed “Btab Ecommerce Holdings, Inc.”.

Table of Contents

For more information about the Btab Business Combination, see IWAC’s Current Report on Form 8-K filed with the SEC on June 5, 2024.

Results of Operations

We have neither engaged in any operations nor generated any revenues to date. Our only activities since inception have been related to the Company’s formation, the initial public offering, and identifying a target for a Business Combination. We will not generate any operating revenues until after completion of our initial business combination. We generate non-operating income in the form of interest and earnings on cash marketable securities held in the Trust Account. Our expenses have increased substantially after the closing of our initial public offering as a result of being a public company (for legal, financial reporting, accounting and auditing compliance), as well as for due diligence expenses.

For the three months ended June 30, 2024, we had a net loss of $78,378. Net loss is comprised primarily of formation and operating costs of $27,502, accounting and legal expenses of $498,364, listing fees of $21,250, insurance expense of $24,988, and administrative expenses due to related party of $30,000, offset by interest earned on cash held in the Trust Account of $523,726.

For the six months ended June 30, 2024, we had a net loss of $115,508. Net loss is comprised primarily of formation and operating costs of $73,970, accounting and legal expenses of $683,871, listing fees of $42,500, insurance expense of $43,850, advertising and marketing expenses of $18,369, and administrative expenses of $300,158 (of which $300,000 is due to related party), offset by interest earned on cash held in the Trust Account of $1,047,210.

For the three months ended June 30, 2023, we had net income of $513,062. Net income is comprised primarily of earnings on marketable securities held in the Trust Account of $1,398,168, offset by unrealized losses on marketable securities held in the Trust Account of $166,146, formation and operating costs of $125,755, accounting and legal expenses of $438,096, listing fees of $21,250, insurance expense of $115,995, advertising and marketing expenses of $17,751, and administrative expenses of $113.

For the six months ended June 30, 2023, we had net income of $686,297. Net income is comprised primarily of earnings on marketable securities held in the Trust Account of $2,204,722 and unrealized earnings on marketable securities held in the Trust Account of $293,063, offset by formation and operating costs of $244,149, accounting and legal expenses of $1,137,549, listing fees of $42,500, insurance expense of $231,990, advertising and marketing expenses of $154,989, and administrative expenses of $311.

Liquidity, Capital Resources and Going Concern

On December 13, 2021, we consummated the initial public offering of 11,500,000 units, at $10.00 per unit, which included the full exercise by the underwriters of their over-allotment option in the amount of 1,500,000 units, generating gross proceeds of $115,000,000.

Table of Contents

Simultaneously with the closing of the initial public offering, we completed the private sale of an aggregate of 6,850,000 warrants to our Prior Sponsor at a purchase price of $1.00 per private placement warrant, generating gross proceeds of $6,850,000.

A total of $117,300,000 of the proceeds from the initial public offering and the sale of the private placement warrants was placed in a U.S.-based trust account maintained by Continental, acting as trustee (the “Trust Account”).

Transaction costs of the initial public offering amounted to $6,822,078, consisting of $2,300,000 of underwriting discount, $4,025,000 of deferred underwriting discount, and $497,078 of actual offering costs. Of these amounts, $302,696 was allocated to the public warrants and charged against additional paid-in capital and $6,519,382 were allocated to Class A ordinary shares reducing the initial carrying amount of such shares.

For the six months ended June 30, 2024, net cash provided by operating activities was $655,064. Net loss of $115,508 was decreased by the Sponsor waiver of administrative services fees of $300,000 and $470,572 related to changes in operating assets and liabilities.

For the six months ended June 30, 2023, net cash provided by operating activities was $1,778,946. Net income of $686,297 was decreased by unrealized earnings on marketable securities held in the Trust Account of $293,063 and offset by an increase of $1,385,712 related to changes in operating assets and liabilities.

As of June 30, 2024, we had cash held in the Trust Account of $49,388,822 (including $523,726 of interest earned on cash held in the Trust Account, and $375,000 of deposits for extension payments for the three months ended June 30, 2024 and $1,047,210 of interest earned on cash held in the Trust Account, and $875,000 of deposits for extension payments for the six months ended June 30, 2024).

As of June 30, 2024, we had cash of $5,517 held outside the Trust Account. We intend to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, and close our business combination with Btab.

We may need to raise additional funds in order to meet the expenditures required for operating our business prior to our initial business combination. We expect to incur significant costs to complete an initial business combination. These conditions raise substantial doubt about our ability to continue as a going concern for a period of time within one year from the date that the condensed consolidated financial statements are issued. In order to fund working capital deficiencies or finance transaction costs in connection with an intended initial business combination, our sponsor or an affiliate of our sponsor or certain of our officers and directors may, but are not obligated to, loan us funds as may be required. If we complete our initial business combination, we may repay such loaned amounts out of the proceeds of the Trust Account released to us. In the event that our initial business combination does not close, we may use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000 of such loans may be convertible into warrants of the post business combination entity at a price of $1.00 per warrant at the option of the lender. The warrants would be identical to the private placement warrants. The terms of such loans, if any, have not been determined and no written agreements exist with respect to such loans. Prior to the completion of our initial business combination, we do not expect to seek loans from parties other than our sponsor, its affiliates or an affiliate of our management team as we do not believe third parties will be willing to loan such funds and provide a waiver against any and all rights to seek access to funds in our Trust Account.

Contractual Obligations

We do not have any long-term debt obligations, capital lease obligations, operating lease obligations, purchase obligations or other long-term liabilities, other than described below.

We have an agreement to pay our sponsor a monthly fee of $10,000 for office space, utilities and administrative support until the earlier of the completion of an initial business combination and our liquidation. Both sponsors have waived these payments under this agreement, which the Company accounts for as capital contributions from the both sponsors. For the three months ended June 30, 2024 and December 31, 2023, the Company has recorded $30,000 and $0 to Administrative Expense – Related Party on the condensed consolidated statements of operations, respectively. For the six months ended June 30, 2024 and December 31, 2023, the Company has recorded $300,000 and $0 to Administrative Expense – Related Party on the condensed consolidated statements of operations, respectively.

Table of Contents

The underwriters of the initial public offering are entitled to a deferred fee $4,025,000. The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that we complete our initial business combination, subject to the terms of the underwriting agreement.

Promissory Note – Related Party

In March 2023, the Prior Sponsor issued an unsecured promissory note to the Company (the “Extension Note”) in connection with the extension payment made by the Prior Sponsor to extend the Termination Date from March 13, 2023 to June 13, 2023. The Extension Note is non-interest bearing and payable on the earlier of the date the business combination is consummated or the liquidation of the Company. As of June 30, 2024, the Company had borrowed $1,150,000, the maximum amount under the Extension Note.

In June 2023, the Prior Sponsor issued an additional unsecured promissory note to the Company (the “Second Extension Note”) in connection with the shareholder approval to extend the date which the Company must consummate an initial business combination from June 13, 2023 for up to an additional six months to December 13, 2023. The Second Extension Note is non-interest bearing and payable on the earlier of the date the business combination is consummated or the liquidation of the Company. The Second Extension Note has a principal amount up to $960,000, and the Prior Sponsor previously deposited $640,000 pursuant to such note to extend the time by which the Company has to complete an initial Business Combination from June 13, 2023 to October 13, 2023.

Promissory Note - Suntone

In connection with the shareholder approval to extend the date which the Company must consummate an initial business combination from June 13, 2023 to December 13, 2023, Sriram assumed the monthly extension deposits subsequent to the Prior Sponsor depositing $640,000 to extend the time by which the Company has to complete an initial business Combination from June 13, 2023 to October 13, 2023. A designee and affiliate of Sriram paid for the final two extension deposits to extend the time by which the Company has to complete an initial Business Combination from October 13, 2023 to December 13, 2023, contributing $320,000 to the Trust Account. The contributions by a designee and affiliate of Sriram were not pursuant to the Second Extension Note and instead are recorded to Promissory note - Suntone as of June 30, 2024 and Due to Suntone as of December 31, 2023 on the consolidated balance sheets.

In December 2023, the Company issued a promissory note (the “Third Extension Note”) in the aggregate principal amount of up to $1,500,000 to Sriram, pursuant to which Sriram agreed to loan the Company up to $1,500,000 in connection with the extension of the Company’s Termination Date from December 13, 2023 to December 13, 2024. The Third Extension Note bears no interest and is repayable in full upon the earlier of (a) the date of the consummation of the Company’s initial Business Combination, and (b) the date of the liquidation of the Company.

On June 18, 2024, Sriram entered into an assignment of the Third Extension Note (the “Assignment”) by and between Sriram, as assignor, and Suntone, as assignee.

As of June 30, 2024, the Company has borrowed $1,821,487 under the Third Extension Note. This amount includes $1,533,284 of amounts previously classified to Due to Suntone on the condensed consolidated balance sheets, and $288,203 of additional deposits and payments made by Suntone on behalf of the Company subsequent to the Assignment. These amounts are recorded to Promissory note – Suntone on the condensed consolidated balance sheets.

Registration Rights Agreement

Table of Contents

form registration demands, that the Company register such securities. In addition, the holders will be entitled to certain “piggy-back” registration rights with respect to registration statements filed subsequent to our completion of the initial Business Combination. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Critical Accounting Estimates

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. We have not identified any critical accounting estimates as of June 30, 2024.

Factors That May Adversely Affect our Results of Operations

Our results of operations and our ability to complete an initial business combination may be adversely affected by various factors that could cause economic uncertainty and volatility in the financial markets, many of which are beyond our control. Our business could be impacted by, among other things, downturns in the financial markets or in economic conditions, increases in oil prices, inflation, increases in interest rates, supply chain disruptions, declines in consumer confidence and spending, and geopolitical instability, such as the military conflict in Ukraine and in the Middle East. We cannot at this time fully predict the likelihood of one or more of the above events, their duration or magnitude or the extent to which they may negatively impact our business and our ability to complete initial business combination.

Item 3.Quantitative and Qualitative Disclosures About Market Risk

Not required for smaller reporting companies.

Item 4.Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of our management, including our principal executive officers and principal financial officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the fiscal quarter ended June 30, 2024. Based on this evaluation, our principal executive officer and principal financial officer have concluded that as of June 30, 2024, our disclosure controls and procedures were not effective due to the material weaknesses described below.

As previously disclosed in Part II, Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2022, as of December 31, 2022 we identified a material weakness related to the fact that we have not yet designed and maintained effective controls relating to the financial statement close process which resulted in errors in the classification of investing activities in our statements of cash flows. Specifically, we incorrectly presented dividends earned and reinvested in money market mutual funds on the trust account within the cash flows from operating activities section on our statements of cash flows. This material weakness continues to exist as of June 30, 2024.

As previously disclosed in Part II, Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2023, as of December 31, 2023, we identified a material weakness related to the fact that we have not yet designed and maintained effective controls related to the accounting for complex transactions which resulted in an error in the classification of payments made under certain purchase agreements. Specifically, we incorrectly accounted for a purchase agreement whereby payments made on behalf of the Company by parties to the agreement were presented as capital contributions prior to the consummation of the purchase agreement and should have been presented as a liability. This material weakness continues to exist as of June 30, 2024.

Table of Contents

We have implemented a remediation plan which includes our Chief Financial Officer performing additional post-closing review procedures including a review of the classification of earnings on the trust account and confirmation of amounts and balances with the trustee of the trust account. We have implemented a remediation plan which includes our Chief Financial Officer consulting with legal and account experts to review complex transactions, specifically newly executed agreements, and performing additional post-closing review procedures including review of the accounting for complex transactions and newly executed agreements.

We do not expect that our disclosure controls and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met. Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances of fraud, if any. The design of disclosure controls and procedures also is based partly on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

Changes in Internal Control over Financial Reporting

Other than the above, there was no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

None.

Item 1A. Risk Factors.

As a smaller reporting company under Rule 12b-2 of the Exchange Act, we are not required to include risk factors in this Report.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

(a) Sales of Unregistered Securities – Not Applicable.

(b) Use of Proceeds - Not Applicable.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not Applicable.

Item 5. Other Information.

During the quarterly period ended June 30, 2024, none of our directors or officers (as defined in Rule 16a-1(f) promulgated under the Exchange Act) adopted or terminated any “Rule 10b5-1 trading arrangement” or any “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408 of Regulation S-K.

Additional Information

None.

Table of Contents

Item 6. Exhibits

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q.


No.		Description of Exhibit
2.1		Business Combination Agreement, dated as of May 30, 2024, by and among Integrated Wellness Acquisition Corp, IWAC Georgia Merger Sub Inc., and Btab Ecommerce Group, Inc (incorporated by reference to Exhibit 2.1 of the Company’s Form 8-K filed with SEC on June 5, 2024).
10.1		Form of Shareholder Support Agreement, dated May 30, 2024 by and among Integrated Wellness Acquisition Corp, Btab Ecommerce Group, Inc., and the shareholders signed thereto (incorporated by reference to Exhibit 10.1 of the Company’s Form 8-K filed with SEC on June 5, 2024).
10.2		Sponsor Letter Agreement, dated as of May 30, 2024, by and among Suntone Investment Pty Ltd., Integrated Wellness Acquisition Corp, Btab Ecommerce Group, Inc., and those certain holders of Integrated Wellness Acquisition Corp Class B shares set forth on the signature pages therein (incorporated by reference to Exhibit 10.2 of the Company’s Form 8-K filed with SEC on June 5, 2024).
10.3		Form of Lock-Up Agreement by and among Integrated Wellness Acquisition Corp and certain holders therein (incorporated by reference to Exhibit 10.3 of the Company’s Form 8-K filed with SEC on June 5, 2024).
31.1*		Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15(d)-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15(d)-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**		Certification of the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**		Certification of the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*		Inline XBRL Instance Document
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.SCH*		Inline XBRL Taxonomy Extension Schema Document
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*		Cover Page Interactive Data File (Embedded as Inline XBRL document and contained in Exhibit 101).

*	Filed herewith.

**	Furnished herewith.

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	INTEGRATED WELLNESS ACQUISITION CORP

Date: August 21, 2024	By:	/s/ Suren Ajjarapu
	Name:	Suren Ajjarapu
	Title:	Chief Executive Officer
		(Principal Executive Officer)

Exhibit 31.1

CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a) AND RULE 15d-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Suren Ajjarapu, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Integrated Wellness Acquisition Corp;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a–15(e) and 15d–15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a–15(f) and 15d–15(f)) for the registrant and have:

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls over financial reporting.

19
Date: August 21, 2024	By:	/s/ Suren Ajjarapu
	Name:	Suren Ajjarapu
	Title:	Chief Executive Officer
		(Principal Executive Officer)

Exhibit 31.2

CERTIFICATION OF THE PRINCIPAL FINANCIAL OFFICER

PURSUANT TO RULE 13a-14(a) AND RULE 15d-14(a)

UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Matthew Malriat, certify that:

1.	I have reviewed this Quarterly Report on Form 10-Q of Integrated Wellness Acquisition Corp;

2.	Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.	Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

5.	The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls over financial reporting.


Date: August 21, 2024	By:	/s/ Matthew Malriat
	Name:	Matthew Malriat
	Title:	Chief Financial Officer
		(Principal Financial Officer)

Exhibit 32.1

CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2024 of Integrated Wellness Acquisition Corp (the “Company”), as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Suren Ajjarapu, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

(1)	the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: August 21, 2024
	/s/ Suren Ajjarapu
	Name:	Suren Ajjarapu
	Title:	Chief Executive Officer
		(Principal Executive Officer)

Exhibit 32.2

CERTIFICATION OF THE PRINCIPAL FINANCIAL OFFICER PURSUANT TO

18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2024 of Integrated Wellness Acquisition Corp (the “Company”), as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Matthew Malriat, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to my knowledge:

(1)	the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)	the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.


Date: August 21, 2024
	/s/ Matthew Malriat
	Name:	Matthew Malriat
	Title:	Chief Financial Officer
		(Principal Financial Officer)

Cover Page - shares	6 Months Ended
Cover Page - shares	Jun. 30, 2024	Aug. 21, 2024
Document and Entity Information
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Jun. 30, 2024
Document Transition Report	false
Entity File Number	001-41131
Entity Registrant Name	INTEGRATED WELLNESS ACQUISITION CORP
Entity Incorporation, State or Country Code	E9
Entity Tax Identification Number	98-1615488
Entity Address, Address Line One	59 N. Main Street, Suite 1
Entity Address, City or Town	Florida
Entity Address, State or Province	NY
Entity Address, Postal Zip Code	10921
City Area Code	845
Local Phone Number	651-5039
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Entity Ex Transition Period	false
Entity Shell Company	true
Entity Central Index Key	0001877557
Current Fiscal Year End Date	--12-31
Document Fiscal Year Focus	2024
Document Fiscal Period Focus	Q2
Amendment Flag	false
Units, each consisting of one Class A ordinary share, $0.0001 par value, and one-half of one redeemable warrant
Document and Entity Information
Title of 12(b) Security	Units, each consisting of one Class A ordinary share, $0.0001 par value, and one-half of one redeemable warrant
Trading Symbol	WEL.U
Security Exchange Name	NYSE
Class A ordinary shares
Document and Entity Information
Title of 12(b) Security	Class A ordinary shares, par value $.0001 per share
Trading Symbol	WEL
Security Exchange Name	NYSE
Entity Common Stock, Shares Outstanding		4,255,117
Redeemable warrants, each exercisable for one Class A ordinary share for $11.50 per share
Document and Entity Information
Title of 12(b) Security	Redeemable warrants, each exercisable for one Class A ordinary share for $11.50 per share
Trading Symbol	WEL.WS
Security Exchange Name	NYSE
Class B ordinary shares
Document and Entity Information
Entity Common Stock, Shares Outstanding		2,875,000

CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)	Jun. 30, 2024	Dec. 31, 2023
Current assets
Cash	$ 5,517	$ 7,567
Prepaid expenses	99,457
Due from related party	$ 965	$ 0
Other Receivable, after Allowance for Credit Loss, Current, Related Party [Extensible Enumeration]	Sponsor [Member]	Sponsor [Member]
Total Current Assets	$ 105,939	$ 7,567
Non-current assets:
Cash held in Trust Account	49,388,822	47,466,611
Total Non-current Assets	49,388,822	47,466,611
TOTAL ASSETS	49,494,761	47,474,178
Current liabilities
Accrued expenses	1,665,921	1,179,943
Accounts payable	433,361	348,345
Total Current Liabilities	5,943,998	4,107,907
Non-current liabilities:
Deferred underwriter's fee payable	4,025,000	4,025,000
Total Noncurrent Liabilities	4,025,000	4,025,000
Total Liabilities	9,968,998	8,132,907
Commitments and Contingencies (Note 5)
Shareholders' Deficit
Preference shares, $0.0001 par value, 1,000,000 shares authorized; none issued and outstanding
Accumulated deficit	(9,863,347)	(8,125,628)
Total Shareholders' Deficit	(9,863,059)	(8,125,340)
TOTAL LIABILITIES, CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS' DEFICIT	49,494,761	47,474,178
Prior Sponsor
Current liabilities
Due to	233,229	233,229
Promissory note	1,790,000	1,790,000
New sponsor
Current liabilities
Due to		556,390
Promissory note	1,821,487
Total Current Liabilities	1,821,487	556,390
Common class A subject to redemption
Non-current liabilities:
Class A ordinary shares subject to possible redemption, $0.0001 par value; 4,255,117 shares issued and outstanding at redemption value of $11.61 and $11.12 per share as of June 30, 2024 and December 31, 2023, respectively	49,388,822	47,466,611
Class A ordinary shares not subject to possible redemption
Shareholders' Deficit
Ordinary shares	0	0
Class B ordinary shares
Shareholders' Deficit
Ordinary shares	$ 288	$ 288

CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares	Jun. 30, 2024	Dec. 31, 2023
Preference shares, par value (in dollars per share)	$ 0.0001	$ 0.0001
Preference shares, shares authorized	1,000,000	1,000,000
Preference shares, shares issued	0	0
Preference shares, shares outstanding	0	0
Common Class A
Ordinary shares, par value (in dollars per share)	$ 0.0001	$ 0.0001
Ordinary shares , shares authorized	479,000,000	479,000,000
Common class A subject to redemption
Temporary equity, shares issued	4,255,117	4,255,117
Temporary equity, shares outstanding	4,255,117	4,255,117
Class A ordinary shares not subject to possible redemption
Ordinary shares, shares issued	0	0
Ordinary shares, shares outstanding	0	0
Class B ordinary shares
Ordinary shares, par value (in dollars per share)	$ 0.0001	$ 0.0001
Ordinary shares , shares authorized	20,000,000	20,000,000
Ordinary shares, shares issued	2,875,000	2,875,000
Ordinary shares, shares outstanding	2,875,000	2,875,000

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)	3 Months Ended		6 Months Ended
	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Formation and operating costs	$ 27,502	$ 125,755	$ 73,970	$ 244,149
Accounting and legal expenses	498,364	438,096	683,871	1,137,549
Listing fees	21,250	21,250	42,500	42,500
Insurance expense	24,988	115,995	43,850	231,990
Advertising and marketing		17,751	18,369	154,989
Total operating expenses	602,104	718,960	1,162,718	1,811,488
Loss from operations	(602,104)	(718,960)	(1,162,718)	(1,811,488)
Other income:
Interest earned on cash held in Trust Account	523,726		1,047,210
Earnings on marketable securities held in the Trust Account		1,398,168		2,204,722
Unrealized (loss) gain on marketable securities held in Trust Account		(166,146)		293,063
Total other income	523,726	1,232,022	1,047,210	2,497,785
Net (loss) income	(78,378)	513,062	(115,508)	686,297
Related party
Administrative expenses	30,000	0	300,000	0
Nonrelated Party
Administrative expenses		113	158	311
Redeemable Class A ordinary shares
Other income:
Net (loss) income	$ 315,610	$ 715,297	$ 706,139	$ 1,354,522
Basic weighted average shares outstanding	4,255,117	9,620,391	4,255,117	10,555,003
Diluted weighted average shares outstanding	4,255,117	9,620,391	4,255,117	10,555,003
Basic net income (loss) per share	$ 0.07	$ 0.07	$ 0.17	$ 0.13
Diluted net income (loss) per share	$ 0.07	$ 0.07	$ 0.17	$ 0.13
Non-redeemable Class B ordinary shares
Other income:
Net (loss) income	$ (393,988)	$ (202,235)	$ (821,647)	$ (668,225)
Basic weighted average shares outstanding	2,875,000	2,875,000	2,875,000	2,875,000
Diluted weighted average shares outstanding	2,875,000	2,875,000	2,875,000	2,875,000
Basic net income (loss) per share	$ (0.14)	$ (0.07)	$ (0.29)	$ (0.23)
Diluted net income (loss) per share	$ (0.14)	$ (0.07)	$ (0.29)	$ (0.23)

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CLASS A ORDINARY SHARES SUBJECT TO POSSIBLE REDEMPTION AND SHAREHOLDERS' DEFICIT (UNAUDITED) - USD ($)	Class A Ordinary Shares Subject to Possible Redemption Common Stock	Class B ordinary shares Common Stock	Additional Paid-in Capital	Accumulated Deficit	Total
Beginning balance (in shares) at Dec. 31, 2022	11,500,000
Beginning balance at Dec. 31, 2022	$ 118,992,274
Increase (Decrease) in Temporary Equity
Accretion of Class A ordinary shares to redemption amount	$ 2,415,762
Ending balance (in shares) at Mar. 31, 2023	11,500,000
Ending balance at Mar. 31, 2023	$ 121,408,036
Beginning balance (in Shares) at Dec. 31, 2022		2,875,000
Beginning balance at Dec. 31, 2022		$ 288		$ (3,517,709)	$ (3,517,421)
Increase (Decrease) in Stockholders' Equity
Accretion of Class A ordinary shares to redemption amount				(2,415,762)	(2,415,762)
Net income (loss)				173,235	173,235
Ending balance (in Shares) at Mar. 31, 2023		2,875,000
Ending balance at Mar. 31, 2023		$ 288		(5,760,236)	(5,759,948)
Beginning balance (in shares) at Dec. 31, 2022	11,500,000
Beginning balance at Dec. 31, 2022	$ 118,992,274
Increase (Decrease) in Temporary Equity
Accretion of Class A ordinary shares to redemption amount					3,807,784
Ending balance (in shares) at Jun. 30, 2023	5,391,272
Ending balance at Jun. 30, 2023	$ 57,819,115
Beginning balance (in Shares) at Dec. 31, 2022		2,875,000
Beginning balance at Dec. 31, 2022		$ 288		(3,517,709)	(3,517,421)
Increase (Decrease) in Stockholders' Equity
Net income (loss)					686,297
Ending balance (in Shares) at Jun. 30, 2023		2,875,000
Ending balance at Jun. 30, 2023		$ 288		(6,639,196)	(6,638,908)
Beginning balance (in shares) at Mar. 31, 2023	11,500,000
Beginning balance at Mar. 31, 2023	$ 121,408,036
Increase (Decrease) in Temporary Equity
Redemption of Class A ordinary shares	$ (64,980,943)
Redemption of Class A ordinary shares (in shares)	(6,108,728)
Accretion of Class A ordinary shares to redemption amount	$ 1,392,022				1,392,022
Ending balance (in shares) at Jun. 30, 2023	5,391,272
Ending balance at Jun. 30, 2023	$ 57,819,115
Beginning balance (in Shares) at Mar. 31, 2023		2,875,000
Beginning balance at Mar. 31, 2023		$ 288		(5,760,236)	(5,759,948)
Increase (Decrease) in Stockholders' Equity
Accretion of Class A ordinary shares to redemption amount				(1,392,022)	(1,392,022)
Net income (loss)				513,062	513,062
Ending balance (in Shares) at Jun. 30, 2023		2,875,000
Ending balance at Jun. 30, 2023		$ 288		(6,639,196)	(6,638,908)
Beginning balance (in shares) at Dec. 31, 2023	4,255,117
Beginning balance at Dec. 31, 2023	$ 47,466,611
Increase (Decrease) in Temporary Equity
Accretion of Class A ordinary shares to redemption amount	$ 1,023,484
Ending balance (in shares) at Mar. 31, 2024	4,255,117
Ending balance at Mar. 31, 2024	$ 48,490,095
Beginning balance (in Shares) at Dec. 31, 2023		2,875,000
Beginning balance at Dec. 31, 2023		$ 288		(8,125,628)	(8,125,340)
Increase (Decrease) in Stockholders' Equity
Sponsor waiver of administrative services fee			$ 270,000		270,000
Accretion of Class A ordinary shares to redemption amount			(270,000)	(753,484)	(1,023,484)
Net income (loss)				(37,130)	(37,130)
Ending balance (in Shares) at Mar. 31, 2024		2,875,000
Ending balance at Mar. 31, 2024		$ 288		(8,916,242)	(8,915,954)
Beginning balance (in shares) at Dec. 31, 2023	4,255,117
Beginning balance at Dec. 31, 2023	$ 47,466,611
Increase (Decrease) in Temporary Equity
Accretion of Class A ordinary shares to redemption amount					1,922,211
Ending balance (in shares) at Jun. 30, 2024	4,255,117
Ending balance at Jun. 30, 2024	$ 49,388,822
Beginning balance (in Shares) at Dec. 31, 2023		2,875,000
Beginning balance at Dec. 31, 2023		$ 288		(8,125,628)	(8,125,340)
Increase (Decrease) in Stockholders' Equity
Net income (loss)					(115,508)
Ending balance (in Shares) at Jun. 30, 2024		2,875,000
Ending balance at Jun. 30, 2024		$ 288		(9,863,347)	(9,863,059)
Beginning balance (in shares) at Mar. 31, 2024	4,255,117
Beginning balance at Mar. 31, 2024	$ 48,490,095
Increase (Decrease) in Temporary Equity
Accretion of Class A ordinary shares to redemption amount	$ 898,727				898,727
Ending balance (in shares) at Jun. 30, 2024	4,255,117
Ending balance at Jun. 30, 2024	$ 49,388,822
Beginning balance (in Shares) at Mar. 31, 2024		2,875,000
Beginning balance at Mar. 31, 2024		$ 288		(8,916,242)	(8,915,954)
Increase (Decrease) in Stockholders' Equity
Sponsor waiver of administrative services fee			30,000		30,000
Accretion of Class A ordinary shares to redemption amount			$ (30,000)	(868,727)	(898,727)
Net income (loss)				(78,378)	(78,378)
Ending balance (in Shares) at Jun. 30, 2024		2,875,000
Ending balance at Jun. 30, 2024		$ 288		$ (9,863,347)	$ (9,863,059)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)

6 Months Ended

Jun. 30, 2024

Jun. 30, 2023

Cash Flows from Operating Activities:

Net loss

$ (115,508)

$ (686,297)

Adjustments to reconcile net income to net cash provided by operating activities:

Unrealized earnings on marketable securities held in Trust Account

(293,063)

Sponsor waiver of administrative services fee

300,000

Changes in operating assets and liabilities:

Prepaid expenses

(99,457)

229,490

Accounts payable and accrued expenses

570,994

988,755

Due from related party

(965)

Due to related party

167,467

Net cash provided by operating activities

655,064

1,778,946

Cash Flows from Investing Activities:

Purchase of marketable securities in Trust Account

(1,310,000)

Reinvestment of earnings in Trust Account

(2,204,722)

Proceeds from redemption of marketable securities held in Trust Account

64,980,943

Net cash provided by investing activities

61,466,221

Cash Flows from Financing Activities:

Payments and deposits made by Suntone

1,265,097

Proceeds from promissory note - related party

1,310,000

Payment of shareholder redemptions

(64,980,943)

Net cash provided by (used in) financing activities

1,265,097

(63,670,943)

Net Change in Cash and Cash held in Trust Account

^[1]

1,920,161

(425,776)

Cash and cash held in Trust Account - Beginning

^[1]

47,474,178

436,972

Cash and cash held in Trust Account - Ending

^[1]

49,394,339

11,196

Non-Cash Investing and Financing Activities:

Accretion of Class A ordinary shares subject to possible redemption

1,922,211

$ 3,807,784

Transfer of Due to Suntone amounts to Promissory Note - Suntone

$ 1,533,284

[1]	At December 31, 2022, no cash was held in the Trust Account and substantially all of the Trust Account assets were held in money market funds investing solely in U.S. Treasuries.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Parenthetical)	Dec. 31, 2022 USD ($)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Asset held in trust account	$ 0

ORGANIZATION AND BUSINESS OPERATIONS

6 Months Ended

Jun. 30, 2024

ORGANIZATION AND BUSINESS OPERATIONS

ORGANIZATION AND BUSINESS OPERATIONS

NOTE 1 — ORGANIZATION AND BUSINESS OPERATIONS

Organization and General

Sponsor and Initial Financing

Sponsor Handover

The Trust Account

Business Combination

Going Concern

Risks and Uncertainties

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

6 Months Ended

Jun. 30, 2024

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Emerging Growth Company

Use of Estimates

Cash and Cash Equivalents

Cash and Marketable Securities Held in Trust Account

Derivative Financial Instruments

Fair Value Measurements

●

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

●

The fair value of the Company’s financial assets and liabilities approximates the carrying amounts represented in the condensed consolidated balance sheets, primarily due to its short-term nature.

Income taxes

Class A Ordinary Shares Subject to Possible Redemption

Net Income (Loss) Per Ordinary Share

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2024:


	For the Three Months Ended
	June 30, 2024
Net loss	$	(78,378)
Accretion of temporary equity to redemption value		(898,727)
Net loss including accretion of temporary equity to redemption value	$	(977,105)


	For the Three Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(583,117)	$	(393,988)
Allocation of accretion of temporary equity to redemption value		898,727		—
Allocation of net income (loss)	$	315,610	$	(393,988)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.14)


	For the Six Months Ended
	June 30, 2024
Net loss	$	(115,508)
Accretion of temporary equity to redemption value		(1,922,211)
Net loss including accretion of temporary equity to redemption value	$	(2,037,719)


	For the Six Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(1,216,072)	$	(821,647)
Allocation of accretion of temporary equity to redemption value		1,922,211		—
Allocation of net income (loss)	$	706,139	$	(821,647)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.17	$	(0.29)

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2023:


	For the Three Months Ended
	June 30, 2023
Net income	$	513,062
Accretion of temporary equity to redemption value		(1,392,022)
Net loss including accretion of temporary equity to redemption value	$	(878,960)


	For the Three Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(676,725)	$	(202,235)
Allocation of accretion of temporary equity to redemption value		1,392,022		—
Allocation of net income (loss)	$	715,297	$	(202,235)

Denominator:
Weighted-average shares outstanding		9,620,391		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.07)


	For the Six Months Ended
	June 30, 2023
Net income	$	686,297
Accretion of temporary equity to redemption value		(3,807,784)
Net loss including accretion of temporary equity to redemption value	$	(3,121,487)


	For the Six Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(2,453,262)	$	(668,225)
Allocation of accretion of temporary equity to redemption value		3,807,784		—
Allocation of net income (loss)	$	1,354,522	$	(668,225)

Denominator:
Weighted-average shares outstanding		10,555,003		2,875,000
Basic and diluted net income (loss) per share	$	0.13	$	(0.23)

Related Parties

Concentration of Credit Risk

Recent Accounting Pronouncements

RELATED PARTY TRANSACTIONS

6 Months Ended

Jun. 30, 2024

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

NOTE 3 — RELATED PARTY TRANSACTIONS

Founder Shares

Promissory Note — Related Party

Promissory Note – Suntone

On June 18, 2024, Sriram assigned the Third Extension Note (the “Assignment”) by and between Sriram, as assignor, and Suntone, as assignee.

Administrative Services Agreement

Related Party Loans

Due from Related Party

Due to Related Party

Due to Suntone

SHAREHOLDERS' EQUITY

6 Months Ended

Jun. 30, 2024

SHAREHOLDERS' EQUITY

SHAREHOLDERS' EQUITY

NOTE 4 — SHAREHOLDERS’ EQUITY

Once the Public Warrants become exercisable, the Company may redeem the Public Warrants:

●

in whole and not in part;

●

at a price of $0.01 per warrant;

●

upon not less than 30 days’ prior written notice of redemption to each warrant holder; and

●

and the $18.00 per share redemption trigger price will be adjusted (to the nearest cent) to be equal to 180% of the higher of the Market Value and the Newly Issued Price.

COMMITMENTS AND CONTINGENCIES

6 Months Ended

Jun. 30, 2024

COMMITMENTS AND CONTINGENCIES

COMMITMENTS AND CONTINGENCIES

NOTE 5 — COMMITMENTS AND CONTINGENCIES

Registration Rights Agreement

Underwriting Agreement

SUBSEQUENT EVENTS

6 Months Ended

Jun. 30, 2024

SUBSEQUENT EVENTS

SUBSEQUENT EVENTS

NOTE 6 - SUBSEQUENT EVENTS

On July 19, 2024, Suntone deposited $125,000 into the Trust Account to extend the date by which the Company has to consummate an initial business combination through August 13, 2024.

On August 19, 2024, Suntone deposited $125,000 into the Trust Account to extend the date by which the Company has to consummate an initial business combination through September 13, 2024.

Pay vs Performance Disclosure - USD ($)	3 Months Ended				6 Months Ended
Pay vs Performance Disclosure - USD ($)	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023
Pay vs Performance Disclosure
Net Income (Loss)	$ (78,378)	$ (37,130)	$ 513,062	$ 173,235	$ (115,508)	$ 686,297

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Jun. 30, 2024
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

6 Months Ended

Jun. 30, 2024

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Emerging Growth Company

Use of Estimates

Cash and Cash Equivalents

Cash and Marketable Securities Held in Trust Account

Derivative Financial Instruments

Fair Value Measurements

●

Level 1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;

●

The fair value of the Company’s financial assets and liabilities approximates the carrying amounts represented in the condensed consolidated balance sheets, primarily due to its short-term nature.

Income taxes

Class A Ordinary Shares Subject to Possible Redemption

Net Income (Loss) per Ordinary Share

Net Income (Loss) Per Ordinary Share

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2024:


	For the Three Months Ended
	June 30, 2024
Net loss	$	(78,378)
Accretion of temporary equity to redemption value		(898,727)
Net loss including accretion of temporary equity to redemption value	$	(977,105)


	For the Three Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(583,117)	$	(393,988)
Allocation of accretion of temporary equity to redemption value		898,727		—
Allocation of net income (loss)	$	315,610	$	(393,988)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.14)


	For the Six Months Ended
	June 30, 2024
Net loss	$	(115,508)
Accretion of temporary equity to redemption value		(1,922,211)
Net loss including accretion of temporary equity to redemption value	$	(2,037,719)


	For the Six Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(1,216,072)	$	(821,647)
Allocation of accretion of temporary equity to redemption value		1,922,211		—
Allocation of net income (loss)	$	706,139	$	(821,647)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.17	$	(0.29)

The following tables reflect the calculation of basic and diluted net loss per ordinary share for the three and six months ended June 30, 2023:


	For the Three Months Ended
	June 30, 2023
Net income	$	513,062
Accretion of temporary equity to redemption value		(1,392,022)
Net loss including accretion of temporary equity to redemption value	$	(878,960)


	For the Three Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(676,725)	$	(202,235)
Allocation of accretion of temporary equity to redemption value		1,392,022		—
Allocation of net income (loss)	$	715,297	$	(202,235)

Denominator:
Weighted-average shares outstanding		9,620,391		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.07)


	For the Six Months Ended
	June 30, 2023
Net income	$	686,297
Accretion of temporary equity to redemption value		(3,807,784)
Net loss including accretion of temporary equity to redemption value	$	(3,121,487)


	For the Six Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(2,453,262)	$	(668,225)
Allocation of accretion of temporary equity to redemption value		3,807,784		—
Allocation of net income (loss)	$	1,354,522	$	(668,225)

Denominator:
Weighted-average shares outstanding		10,555,003		2,875,000
Basic and diluted net income (loss) per share	$	0.13	$	(0.23)

Related Parties

Concentration of Credit Risk

Recent Accounting Pronouncements

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

6 Months Ended

Jun. 30, 2024

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Summary of basic and diluted net loss per ordinary share


	For the Three Months Ended
	June 30, 2024
Net loss	$	(78,378)
Accretion of temporary equity to redemption value		(898,727)
Net loss including accretion of temporary equity to redemption value	$	(977,105)


	For the Three Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(583,117)	$	(393,988)
Allocation of accretion of temporary equity to redemption value		898,727		—
Allocation of net income (loss)	$	315,610	$	(393,988)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.14)


	For the Six Months Ended
	June 30, 2024
Net loss	$	(115,508)
Accretion of temporary equity to redemption value		(1,922,211)
Net loss including accretion of temporary equity to redemption value	$	(2,037,719)


	For the Six Months Ended
	June 30, 2024
	Class A		Class B
Basic and diluted net income (loss) per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(1,216,072)	$	(821,647)
Allocation of accretion of temporary equity to redemption value		1,922,211		—
Allocation of net income (loss)	$	706,139	$	(821,647)

Denominator:
Weighted-average shares outstanding		4,255,117		2,875,000
Basic and diluted net income (loss) per share	$	0.17	$	(0.29)


	For the Three Months Ended
	June 30, 2023
Net income	$	513,062
Accretion of temporary equity to redemption value		(1,392,022)
Net loss including accretion of temporary equity to redemption value	$	(878,960)


	For the Three Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(676,725)	$	(202,235)
Allocation of accretion of temporary equity to redemption value		1,392,022		—
Allocation of net income (loss)	$	715,297	$	(202,235)

Denominator:
Weighted-average shares outstanding		9,620,391		2,875,000
Basic and diluted net income (loss) per share	$	0.07	$	(0.07)


	For the Six Months Ended
	June 30, 2023
Net income	$	686,297
Accretion of temporary equity to redemption value		(3,807,784)
Net loss including accretion of temporary equity to redemption value	$	(3,121,487)


	For the Six Months Ended
	June 30, 2023
	Class A		Class B
Basic and diluted net loss per share:
Numerator:
Allocation of net loss including accretion of temporary equity	$	(2,453,262)	$	(668,225)
Allocation of accretion of temporary equity to redemption value		3,807,784		—
Allocation of net income (loss)	$	1,354,522	$	(668,225)

Denominator:
Weighted-average shares outstanding		10,555,003		2,875,000
Basic and diluted net income (loss) per share	$	0.13	$	(0.23)

ORGANIZATION AND BUSINESS OPERATIONS (Details)							6 Months Ended	12 Months Ended
ORGANIZATION AND BUSINESS OPERATIONS (Details)	Jul. 19, 2024 USD ($)	Dec. 11, 2023 USD ($) $ / shares shares	Nov. 08, 2023 USD ($) shares	Jun. 02, 2023 USD ($) $ / shares shares	Mar. 14, 2023 USD ($) $ / shares	Dec. 13, 2021 USD ($) $ / shares shares	Jun. 30, 2024 USD ($) item $ / shares shares	Dec. 31, 2023 USD ($) $ / shares	Dec. 31, 2021 $ / shares
ORGANIZATION AND BUSINESS OPERATIONS
Condition for future business combination number of businesses minimum \| item							1
Monthly payments, deposit into trust account by sponsor			$ 160,000
Contributions from Sriram							$ 1,821,487
Monthly deposits by sponsor for charter extension					$ 1,150,000
Per share deposit by sponsor for charter extension \| $ / shares					$ 0.10
Underwriting discount						$ 2,300,000
Deferred underwriting discount						4,025,000
Offering costs						497,078
Threshold minimum aggregate fair market value as percentage of net assets held in trust account							80.00%
Minimum net tangible assets upon consummations of business combination							$ 5,000,001
Threshold percentage of public shares subject to redemption without company prior written consent							15.00%
Percentage of obligation to redeem public shares if company does not complete business combination							100.00%
Threshold period from the closing of the public offering to consummate a business combination as per amended and restated memorandum and articles of association							18 months
Threshold period from the closing of the public offering extends the period of time to consummate a business combination							21 months
Maximum net interests to pay dissolution expenses							$ 100,000
Minimum per share amount to be maintained in the trust account \| $ / shares							$ 10.20
Aggregate amount to be deposited by sponsor for extension		$ 125,000		$ 160,000			$ 875,000	$ 960,000
Per share amount to be deposited by sponsor for extension \| $ / shares		$ 0.03		$ 0.03
Cash							5,517	7,567
Working capital (deficit) surplus							5,838,059	$ 4,100,340
Ecommerce Enterprises, Inc
ORGANIZATION AND BUSINESS OPERATIONS
Business combination price of acquisition							$ 250,000,000
Business acquisition, equity interest issued \| shares							25,000,000
Share price \| $ / shares							$ 10.00
Sriram Associates, LLC \| Purchase Agreement \| Sponsor
ORGANIZATION AND BUSINESS OPERATIONS
Aggregate amount deposited by sponsor			$ 1
Maximum
ORGANIZATION AND BUSINESS OPERATIONS
Aggregate amount to be deposited by sponsor for extension							$ 2,300,000
Per share amount to be deposited by sponsor for extension \| $ / shares							$ 0.20
Common class A subject to redemption
ORGANIZATION AND BUSINESS OPERATIONS
Transaction costs						$ 6,519,382
Number of shares redeemed \| shares		1,136,155		6,108,728			1,136,155
Amount removed from Trust Account				$ 64,980,943			$ 12,644,095
Class A Ordinary share
ORGANIZATION AND BUSINESS OPERATIONS
Number of shares issuable or issued for conversion of each share \| shares							1
Ordinary shares, par value (in dollars per share) \| $ / shares							$ 0.0001
Common Class A
ORGANIZATION AND BUSINESS OPERATIONS
Exercise price of warrants \| $ / shares							11.50
Ordinary shares, par value (in dollars per share) \| $ / shares							$ 0.0001	$ 0.0001
Common Class A \| Ecommerce Enterprises, Inc
ORGANIZATION AND BUSINESS OPERATIONS
Business acquisition, equity interest issued \| shares							24,900,000
Common Class B
ORGANIZATION AND BUSINESS OPERATIONS
Ordinary shares, par value (in dollars per share) \| $ / shares							$ 0.0001	$ 0.0001
Common Class B \| Sriram Associates, LLC \| Purchase Agreement \| Sponsor
ORGANIZATION AND BUSINESS OPERATIONS
Number of shares transferred \| shares			2,012,500
Class V Common share
ORGANIZATION AND BUSINESS OPERATIONS
Ordinary shares, par value (in dollars per share) \| $ / shares							$ 0.0001
Number of votes \| item							1,000
Class V Common share \| Ecommerce Enterprises, Inc
ORGANIZATION AND BUSINESS OPERATIONS
Business acquisition, equity interest issued \| shares							100,000
Private Placement Warrant
ORGANIZATION AND BUSINESS OPERATIONS
Shares issued, price per share \| $ / shares						$ 10.20
Proceeds from issuance of Class A ordinary shares						$ 117,300,000
Private Placement Warrant \| Sriram Associates, LLC \| Purchase Agreement \| Sponsor
ORGANIZATION AND BUSINESS OPERATIONS
Number of warrants transferred \| shares			4,795,000
Public Warrant
ORGANIZATION AND BUSINESS OPERATIONS
Transaction cost						$ 302,696
Public Warrant \| Common Class A
ORGANIZATION AND BUSINESS OPERATIONS
Exercise price of warrants \| $ / shares									$ 11.50
IPO
ORGANIZATION AND BUSINESS OPERATIONS
Stock issued during period, shares, new issues \| shares						11,500,000
Proceeds from issuance of Class A ordinary shares						$ 115,000,000
Transaction costs						$ 6,822,078
Aggregate amount to be deposited by sponsor for extension							$ 1,150,000
Per share amount to be deposited by sponsor for extension \| $ / shares							$ 0.10
Over-allotment option
ORGANIZATION AND BUSINESS OPERATIONS
Stock issued during period, shares, new issues \| shares						1,500,000
Shares issued, price per share \| $ / shares						$ 10.00
Private Placement \| Private Placement Warrant
ORGANIZATION AND BUSINESS OPERATIONS
Class of warrant or right, number of securities called by warrants or rights \| shares						6,850,000
Class of warrant or right, price of warrants or rights \| $ / shares						$ 1.00
Proceeds from sale of Private Placement Warrants						$ 6,850,000
Subsequent event
ORGANIZATION AND BUSINESS OPERATIONS
Amount deposited into the trust account	$ 125,000

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Additional Information (Details) - USD ($)		3 Months Ended		6 Months Ended
	Dec. 13, 2021	Jun. 30, 2024	Jun. 30, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Cash equivalents		$ 0		$ 0		$ 0
Underwriting discount	$ 2,300,000
Deferred underwriting discount	4,025,000
Unrecognized tax benefits		0		0		0
Unrecognized tax benefits, income tax penalties and interest accrued		0		0		$ 0
Re-measurement of Class A ordinary shares subject to possible redemption		898,727	$ 1,392,022	1,922,211	$ 3,807,784
Common class A subject to redemption
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Re-measurement of Class A ordinary shares subject to possible redemption		$ 898,727	$ 1,392,022	$ 1,922,211	$ 3,807,784
Public Warrant
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Transaction Cost	302,696
Private Placement Warrants
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Proceeds from issuance of Class A ordinary shares	$ 117,300,000

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Summary of Class A Ordinary Shares, Classified as Temporary Equity in the Condensed Balance Sheets (Details) - USD ($)	3 Months Ended				6 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023	Dec. 31, 2023
Add:
Redemption of Class A ordinary shares subject to possible redemption	$ 898,727	$ 1,023,484	$ 1,392,022	$ 2,415,762
Re-measurement of Class A ordinary shares subject to possible redemption	898,727		1,392,022		$ 1,922,211	$ 3,807,784
Accretion of Class A ordinary shares to redemption amount	898,727	$ 1,023,484	1,392,022	$ 2,415,762
Common class A subject to redemption
Add:
Re-measurement of Class A ordinary shares subject to possible redemption	898,727		$ 1,392,022		1,922,211	$ 3,807,784
Class A ordinary shares subject to possible redemption	$ 49,388,822				$ 49,388,822		$ 47,466,611

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Summary of Basic and Diluted Net Loss Per Ordinary Share (Details) - USD ($)	3 Months Ended				6 Months Ended
	Jun. 30, 2024	Mar. 31, 2024	Jun. 30, 2023	Mar. 31, 2023	Jun. 30, 2024	Jun. 30, 2023
Net Income (Loss)	$ (78,378)	$ (37,130)	$ 513,062	$ 173,235	$ (115,508)	$ 686,297
Accretion of temporary equity to redemption value	(898,727)		(1,392,022)		(1,922,211)	(3,807,784)
Net loss including accretion of temporary equity to redemption value	(977,105)		(878,960)		(2,037,719)	(3,121,487)
Numerator:
Net income (loss)	(78,378)	$ (37,130)	513,062	$ 173,235	(115,508)	686,297
Redeemable Class A ordinary shares
Net Income (Loss)	315,610		715,297		706,139	1,354,522
Accretion of temporary equity to redemption value	(898,727)		(1,392,022)		(1,922,211)	(3,807,784)
Numerator:
Allocation of net loss including accretion of temporary equity	(583,117)		(676,725)		(1,216,072)	(2,453,262)
Allocation of accretion of temporary equity to redemption value	898,727		1,392,022		1,922,211	3,807,784
Net income (loss)	$ 315,610		$ 715,297		$ 706,139	$ 1,354,522
Denominator:
Weighted-average shares outstanding , Basic	4,255,117		9,620,391		4,255,117	10,555,003
Weighted-average shares outstanding , Diluted	4,255,117		9,620,391	9,620,391	4,255,117	10,555,003
Basic net income (loss) per share	$ 0.07		$ 0.07		$ 0.17	$ 0.13
Diluted net income (loss) per share	$ 0.07		$ 0.07		$ 0.17	$ 0.13
Non-redeemable Class B ordinary shares
Net Income (Loss)	$ (393,988)		$ (202,235)		$ (821,647)	$ (668,225)
Numerator:
Allocation of net loss including accretion of temporary equity	(393,988)		(202,235)		(821,647)	(668,225)
Net income (loss)	$ (393,988)		$ (202,235)		$ (821,647)	$ (668,225)
Denominator:
Weighted-average shares outstanding , Basic	2,875,000		2,875,000		2,875,000	2,875,000
Weighted-average shares outstanding , Diluted	2,875,000		2,875,000		2,875,000	2,875,000
Basic net income (loss) per share	$ (0.14)		$ (0.07)		$ (0.29)	$ (0.23)
Diluted net income (loss) per share	$ (0.14)		$ (0.07)		$ (0.29)	$ (0.23)

RELATED PARTY TRANSACTIONS (Details)			1 Months Ended	3 Months Ended		6 Months Ended		12 Months Ended
RELATED PARTY TRANSACTIONS (Details)	Dec. 13, 2021 shares	Jul. 07, 2021 USD ($) shares	Jun. 30, 2023 USD ($) item	Jun. 30, 2024 USD ($) $ / shares	Jun. 30, 2023 USD ($)	Jun. 30, 2024 USD ($) $ / shares	Jun. 30, 2023 USD ($)	Dec. 31, 2023 USD ($)	Dec. 31, 2022 USD ($)	Jun. 18, 2024 USD ($)	Dec. 13, 2023 USD ($)
RELATED PARTY TRANSACTIONS
Proceeds from promissory note - related party							$ 1,310,000
Other Receivables, Net, Current				$ 965		$ 965		$ 0
Other Receivable, after Allowance for Credit Loss, Current, Related Party [Extensible Enumeration]				Sponsor		Sponsor		Sponsor
Adjustment to liability contribution from sponsor				$ 5,943,998		$ 5,943,998		$ 4,107,907
Contributions from Sriram						1,821,487
Over-allotment option
RELATED PARTY TRANSACTIONS
Purchase of additional units on over allotments \| shares	1,500,000
Related party
RELATED PARTY TRANSACTIONS
Administrative expenses				30,000	$ 0	300,000	0
Sponsor \| Administration services agreement
RELATED PARTY TRANSACTIONS
Amount per month for office space, secretarial and administrative services provided						10,000		10,000	$ 10,000
Aggregate administrative services fees								240,000	$ 240,000
Sponsor \| Working capital loans
RELATED PARTY TRANSACTIONS
Working capital loans convertible into warrants				$ 1,500,000		$ 1,500,000
Working capital loans convertible into warrants, in dollars per share \| $ / shares				$ 1.00		$ 1.00
Working capital loans outstanding				$ 0		$ 0		0
Prior Sponsor
RELATED PARTY TRANSACTIONS
Amount borrowed				640,000		640,000		640,000
Due to				233,229		233,229		233,229
Promissory note				1,790,000		1,790,000		1,790,000
Prior Sponsor \| Promissory note with related party
RELATED PARTY TRANSACTIONS
Maximum amount			$ 960,000		960,000		960,000
Amount borrowed			640,000	1,790,000	$ 640,000	1,790,000	$ 640,000	1,790,000
Prior Sponsor \| Promissory note with related party \| Unsecured promissory note
RELATED PARTY TRANSACTIONS
Maximum amount				1,150,000		1,150,000		1,150,000
New sponsor
RELATED PARTY TRANSACTIONS
Due to								556,390		$ 1,533,284
Promissory note				1,821,487		1,821,487
Additional deposits payments made by sponsor				288,203		288,203
Adjustment to liability contribution from sponsor				$ 1,821,487		$ 1,821,487		$ 556,390
New sponsor \| Promissory note with related party
RELATED PARTY TRANSACTIONS
Proceeds from contributed capital			$ 320,000
Number of extensions deposits \| item			2
Maximum amount											$ 1,500,000
Common Class A \| Sponsor \| Founder shares
RELATED PARTY TRANSACTIONS
Share price, in dollars per share \| $ / shares				$ 12.00		$ 12.00
Number of trading days for determining the share price						20 days
Number of consecutive trading days for determining the share price						30 days
Waiting period after business combination for determining the share price						180 days
Common Class B \| Sponsor \| Founder shares
RELATED PARTY TRANSACTIONS
Aggregate common stock value		$ 25,000
Purchase of additional units on over allotments \| shares		2,875,000
Percentage of ordinary shares issued and outstanding		20.00%
Ordinary shares lock in period						1 year
Common Class B \| Sponsor \| Founder shares \| Maximum
RELATED PARTY TRANSACTIONS
Shares subject to forfeiture \| shares		375,000
Common Class B \| Sponsor \| Founder shares \| Over-allotment option
RELATED PARTY TRANSACTIONS
Shares subject to forfeiture \| shares		375,000

SHAREHOLDERS' EQUITY (Details)			6 Months Ended
SHAREHOLDERS' EQUITY (Details)	Dec. 11, 2023 shares	Jun. 02, 2023 shares	Jun. 30, 2024 Vote $ / shares shares	Dec. 31, 2023 $ / shares shares
SHAREHOLDERS' EQUITY
Preference shares, shares authorized			1,000,000	1,000,000
Preference shares, par value (in dollars per share) \| $ / shares			$ 0.0001	$ 0.0001
Preference shares, shares issued			0	0
Preference shares, shares outstanding			0	0
Conversion basis			1
Public Warrants
SHAREHOLDERS' EQUITY
Warrants exercisable term from the closing of IPO			12 months
Warrants exercisable term from the date of completion of business combination			30 days
Number of days after consummation of business combination within which the securities shall be registered			20 days
Number of days after which business combination within which securities registration shall be effective			60 days
Class of warrants or rights redemption price per warrant \| $ / shares			$ 0.01
Notice period to be given prior to redemption			30 days
Volume weighted average price of shares \| $ / shares			$ 9.20
Common Class A
SHAREHOLDERS' EQUITY
Common shares, shares authorized			479,000,000	479,000,000
Ordinary shares, par value (in dollars per share) \| $ / shares			$ 0.0001	$ 0.0001
Common shares, voting rights \| Vote			1
Common Class A \| Share price equals or exceeds $18.00 per dollar
SHAREHOLDERS' EQUITY
Adjusted exercise price of warrants as a percentage of newly issued price			180.00%
Common Class A \| Public Warrants
SHAREHOLDERS' EQUITY
Adjusted exercise price of warrants as a percentage of newly issued price			115.00%
Common Class A \| Public Warrants \| Share price equals or exceeds $18.00 per dollar
SHAREHOLDERS' EQUITY
Number of trading days for determining the share price			20 days
Number of consecutive trading days for determining the share price			30 days
Common Class A \| Public Warrants \| Share price equals or exceeds $18.00 per dollar \| Adjusted Exercise Price One
SHAREHOLDERS' EQUITY
Share price \| $ / shares			$ 18.00
Common Class A \| Public Warrants \| Share price equals or less $9.20 per dollar
SHAREHOLDERS' EQUITY
Shares issued price \| $ / shares			$ 9.20
Proceeds from equity used for funding business combination (as a percent)			60.00%
Number of consecutive trading days for determining volume weighted average price of shares			20 days
Share redemption trigger price \| $ / shares			$ 18.00
Common Class A \| Private Placement Warrants
SHAREHOLDERS' EQUITY
Notice period to be given prior to redemption			30 days
Common class A subject to redemption
SHAREHOLDERS' EQUITY
Number of shares redeemed	1,136,155	6,108,728	1,136,155
Temporary equity, shares issued			4,255,117	4,255,117
Class A ordinary shares not subject to possible redemption
SHAREHOLDERS' EQUITY
Ordinary shares, shares issued			0	0
Ordinary shares, shares outstanding			0	0
Common Class B
SHAREHOLDERS' EQUITY
Common shares, shares authorized			20,000,000	20,000,000
Ordinary shares, par value (in dollars per share) \| $ / shares			$ 0.0001	$ 0.0001
Ordinary shares, shares issued			2,875,000	2,875,000
Ordinary shares, shares outstanding			2,875,000	2,875,000
Percentage of common stock on conversion of shares			20.00%

COMMITMENTS AND CONTINGENCIES (Details)	Dec. 13, 2021 USD ($) $ / shares shares
Over-allotment option
COMMITMENTS AND CONTINGENCIES
Purchase of additional units on over allotments \| shares	1,500,000
IPO
COMMITMENTS AND CONTINGENCIES
Purchase of additional units on over allotments \| shares	11,500,000
Underwriter
COMMITMENTS AND CONTINGENCIES
Deferred underwriting discount per share \| $ / shares	$ 0.35
Payment of deferred underwriting discount \| $	$ 4,025,000
Underwriter \| Over-allotment option
COMMITMENTS AND CONTINGENCIES
Underwriters granted period	45 days
Purchase of additional units on over allotments \| shares	1,500,000
Gross proceeds \| $	$ 15,000,000
Underwriter \| IPO
COMMITMENTS AND CONTINGENCIES
Cash underwriting discount \| $ / shares	$ 0.20
Payment of underwriting discount \| $	$ 2,300,000

SUBSEQUENT EVENTS (Details) - Subsequent event - USD ($)	Aug. 19, 2024	Jul. 19, 2024
SUBSEQUENT EVENTS
Amount deposited into the trust account		$ 125,000
New sponsor
SUBSEQUENT EVENTS
Amount deposited into the trust account	$ 125,000	$ 125,000

Grafico Azioni Integrated Wellness Acqu... (NYSE:WEL)
Storico
Da Ott 2024 a Nov 2024

Clicca qui per i Grafici di Integrated Wellness Acqu...

Grafico Azioni Integrated Wellness Acqu... (NYSE:WEL)
Storico
Da Nov 2023 a Nov 2024

WEL Integrated Wellness Acquisition Corp

Notizie Integrated Wellness Acquisition Corp - WEL

La tua Cronologia

Più Attivi

Toplist

WEL Integrated Wellness Acquisition Corp

Notizie Integrated Wellness Acquisition Corp - WEL

La tua Cronologia