Company: NCEL
Filing Date: 2025-06-23
Form Type: F-4/A
Source: 0001213900-25-056787
Chunk: 766

Company: NewcelX Ltd.
Filing Date: 2025-06-23
Form: F-4/A
Chunk 766
---
      (69 | ) |     |            — |   |     |            — |     | —           |   |     |           — |   |     |  1,718 |   |
| Expiration of departed employees’ options |     |      |     |                — |     |       144 |     |        — |   |     |         (144 | ) |     |            — |     | —           |   |     |           — |   |     |      — |   |
| Shareholder transactions, net             |     |      |     |                — |     |         — |     |        — |   |     |            — |   |     |          310 |     | —           |   |     |           — |   |     |    310 |   |
| Cost of share-based payment               |     |      |     |                — |     |         — |     |        — |   |     |          235 |   |     |            — |     | —           |   |     |           — |   |     |    235 |   |
| Balance as of December 31, 2022           |     |      |     |            1,081 |     |    58,368 |     |    2,746 |   |     |        1,364 |   |     |        3,518 |     | (904        | ) |     |     (66,080 | ) |     |     93 |   |

The attached Notes constitute an integral part of the financial statements.

Annex G-6

KADIMASTEM LTD.STATEMENTS OF CASH FLOWS

|                                                                                       |     | Year ended December 31, 
                    2024 |   |     |   2023 |   |     |   2022 |   |
|:--------------------------------------------------------------------------------------|:----|------------------------:|:--|:----|-------:|:--|:----|-------:|:--|
|                                                                                       |     |        USD in thousands |   |     |        |   |     |        |   |
| Cash flows from operating activities                                                  |     |                         |   |     |        |   |     |        |   |
| Loss                                                                                  |     |                  (7,178 | ) |     | (3,255 | ) |     | (6,765 | ) |
| Adjustments