Company: NCEL
Filing Date: 2025-03-03
Form Type: F-4/A
Source: 0001213900-25-018981
Chunk: 862

Company: NewcelX Ltd.
Filing Date: 2025-03-03
Form: F-4/A
Chunk 862
---
,473 | ) |     |            — |   |     |            — |     |             |   |     | —           |   |     |      — |   |
| Shareholder transactions, net            |     |                — |     |       — |     |        — |   |     |            — |   |     |          312 |     |             |   |     | —           |   |     |    312 |   |
| Cost of share-based payment              |     |                — |     |       — |     |        — |   |     |          149 |   |     |            — |     |             |   |     | —           |   |     |    149 |   |
| Balance as of December 31,               
 2023                                     |     |            1,238 |     |  62,286 |     |    1,273 |   |     |          518 |   |     |        3,830 |     | (1,002      | ) |     | (69,345     | ) |     | (1,202 | ) |

The accompanying Notes are an integral part of the interim financial statements.

Annex G-54

KADIMASTEM LTD.
STATEMENTS OF CASH FLOWS

|                                                                                       |     |   6 months ended 
         June 30, 
             2024 |   |     |   2023 |   |     |   Year ended 
 December 31, 
         2023 |   |
|:--------------------------------------------------------------------------------------|:----|-----------------:|:--|:----|-------:|:--|:----|-------------:|:--|
|                                                                                       |     |        Unaudited |   |     |        |   |     |      Audited |   |
|                                                                                       |     | USD in thousands |   |     |        |   |     |              |   |
| Cash flows from operating activities                                                  |     |                  |   |     |        |   |     |              |   |
| Loss                                                                                  |     |           (1,237 | ) |     | (1,920 | ) |     |       (3,255 | ) |
| Adjustments to reconcile loss to net cash provided by (used in) operating activities: |     |                  |   |     |        |   |     |              |   |
| Adjustments to profit