Company: NCEL
Filing Date: 2025-07-29
Form Type: F-4/A
Source: 0001213900-25-068765
Chunk: 498

Company: NewcelX Ltd.
Filing Date: 2025-07-29
Form: F-4/A
Chunk 498
---
,000 | ) |     | -E    |     |           | (77,929,697 | ) |
|                                                                                                                                                                                                                                               |     |                   |             |   |     |               |             |   |     |             |            |   |     |       |     |             |    (300,000 | ) |     | -E    |     |           |             |   |
|                                                                                                                                                                                                                                               |     |                   |             |   |     |               |             |   |     |             |            |   |     |       |     |             |  73,880,474 |   |     | -L    |     |           |             |   |
| Foreign currency translation/Accumulated other comprehensive loss                                                                                                                                                                             |     |                   |  (1,093,528 | ) |     |               |     108,853 |   |     |             |          — |   |     |       |     |             |    (108,853 | ) |     | -L    |     |           |  (1,093,528 | ) |
| Total shareholders’ (deficit) equity                                                                                                                                                                                                          |     |                   |  (7,996,088 | ) |     |               |   1,406,361 |   |     |             |  3,528,699 |   |     |       |     |             |  25,305,116 |   |     |       |     |           |  22,245,088 |   |
| Total Liabilities and Shareholders’ (Deficit) Equity                                                                                                                                                                                          |     | $                 |     903,757 |   |     | $             |   2,233,125 |   |     | $           |  3,528,699 |   |     |       |     | $           |  18,372,158 |   |     |       |     | $         |  25,037,739 |   |

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.

270

Unaudited Pro Forma Condensed Combined Statement of Operations and Other Comprehensive Loss

|                                                                                                               |     | For the Twelve Months Ended December 31, 2024 |            |       |     |                  |            |      |     |             |           |   |     |       |     |           |            |   |
|:--------------------------------------------------------------------------------------------------------------|:----