Company: NCEL
Filing Date: 2025-09-10
Form Type: 424B3
Source: 0001213900-25-086600
Chunk: 762

Company: NewcelX Ltd.
Filing Date: 2025-09-10
Form: 424B3
Chunk 762
---
| Stock based compensation                                      |     |                — |        |     |   |        — |        |     |             — |     |   |         — |     |            |    125,644 |   |     |              | —           |   |     |               |        — |   |     |       |     125,644 |   |
| Defined pension plan adjustments                              |     |                — |        |     |   |        — |        |     |             — |     |   |         — |     |            |          — |   |     |              | —           |   |     |               |  266,924 |   |     |       |     266,924 |   |
| Deemed dividend                                               |     |                — |        |     |   |        — |        |     |             — |     |   |         — |     |            |  2,076,180 |   |     |              | (2,076,180  | ) |     |               |        — |   |     |       |           — |   |
| Net loss                                                      |     |                — |        |     |   |        — |        |     |             — |     |   |         — |     |            |          — |   |     |              | (1,980,810  | ) |     |               |        — |   |     |       |  (1,980,810 | ) |
| BALANCE, DECEMBER 31, 2024                                    |     |          206,452 |        |     | $ |  166,353 |        |     |     3,159,535 |     | $ | 2,740,958 |     | $          | 72,820,671 |   |     | $            | (74,430,474 | ) |     | $             |  108,853 |   |     | $     |   1,406,361 |   |

Adjusted for the effect of a 1 -to-40reverse share split that was effective September 27, 2024 (See note 2). The accompanying notes are an integral part of these consolidated financial statements.

Annex F-6

NLS PHARMACEUTICS LTD. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS

| Cash Flows From Operating Activities: