Exhibit 99.3 

 

Notes:

● Forecasts are based on Base scenario which projects existing services to further expand in Singapore. The existing services are Medical Urgent Care, Property Management Services and Euda Society (Doctor’s Insurance).

● The Property Management Service covers the management of properties such as condominiums and shopping malls. Categorized under Home Care Service line from 2023 onward, this service line will eventually evolve to provide home-based medical services to households.

● Growth rates are based on the following assumptions:

○	Economies of scale (expansion of healthcare, lifestyle & wellness service lines and enablement in Singapore);
○	Cross-selling opportunities between the service vertical; and
○	Southeast Asia demands i.e., addressing gaps in the identified markets.

● Surge in revenue growth is aligned with our projected expansion timeline.