Company: NCEL
Filing Date: 2025-10-17
Form Type: POS AM
Source: 0001213900-25-099986
Chunk: 51

Company: NewcelX Ltd.
Filing Date: 2025-10-17
Form: POS AM
Chunk 51
---
 — |     |             — |     |        |      — |     |            |     58,570 |     |              | —           |   |     |               |        — |   |     |       |     58,570 |   |
| Defined pension plan adjustments                              |     | —             |     |        | — |     | —                |     |        | — |     |             — |     |        |      — |     |            |            |     |              | —           |   |     |               |   40,850 |   |     |       |     40,850 |   |
| Effect of exchange rate changes on short-term loans           |     | —             |     |        | — |     | —                |     |        | — |     |             — |     |        |        |     |            |            |     |              | —           |   |     |               |  121,428 |   |     |       |    121,428 |   |
| Net loss                                                      |     | —             |     |        | — |     | —                |     |        | — |     |             — |     |        |      — |     |            |            |     |              | (2,035,834  | ) |     |               |          |   |     |       | (2,035,834 | ) |
| BALANCE, JUNE 30,                                             
 2024                                                          |     | —             |     | $      | — |     | —                |     | $      | — |     |       985,723 |     | $      | 33,589 |     | $          | 63,103,265 |     | $            | (72,409,318 | ) |     | $             |    4,207 |   |     | $     | (9,268,258 | ) |

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

Annex A-4

NLS PHARMACEUTICS LTD.
UNAUDITED INTERIM CONDENSED STATEMENTS OF CASH FLOWS

| Operating Activities:                                                       |     | For the Six Months Ended 
 June 30,                 
 2025                     |            |   |     | 2024 |            |   |
|:----------------------------------------------------------------------------|:----|:-------------------------|-----------:|: