Company: NCEL
Filing Date: 2025-03-31
Form Type: F-4/A
Source: 0001213900-25-026428
Chunk: 826

Company: NewcelX Ltd.
Filing Date: 2025-03-31
Form: F-4/A
Chunk 826
---
     8,366 |     |    3,095 |   |     |            — |   |     |            — |     |             |   |     | —           |   |     | 11,837 |   |
| Exercise of warrants                     |     | 8f      |     |               78 |     |     3,969 |     |     (868 | ) |     |            — |   |     |            — |     |             |   |     | —           |   |     |  3,179 |   |
| Expiration of departed employees options |     |         |     |                — |     |       259 |     |        — |   |     |         (259 | ) |     |            — |     |             |   |     | —           |   |     |      — |   |
| Shareholder transactions, net            |     |         |     |                — |     |         — |     |        — |   |     |            — |   |     |          468 |     |             |   |     | —           |   |     |    468 |   |
| Expiration of shareholder options        |     |         |     |                — |     |       202 |     |     (202 | ) |     |            — |   |     |            — |     |             |   |     | —           |   |     |      — |   |
| Cost of share-based payment              |     |         |     |                — |     |         — |     |        — |   |     |           91 |   |     |            — |     |             |   |     | —           |   |     |     91 |   |
| Balance as of December 31, 2021          |     |         |     |              999 |     |    56,519 |     |    2,815 |   |     |        1,273 |   |     |        3,208 |     |        (454 | ) |     | (59,415     | ) |     |  4,945 |   |

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

Annex G-6

KADIMASTEM LTD.
STATEMENTS OF CASH FLOWS

|                                                                                       |     | Year ended December 31, 
                    2023 |