Company: NCEL
Filing Date: 2025-03-31
Form Type: F-4/A
Source: 0001213900-25-026428
Chunk: 868

Company: NewcelX Ltd.
Filing Date: 2025-03-31
Form: F-4/A
Chunk 868
---
,509 |      |
| EQUITY                                                |     |                  |   |     |         |   |     |              |      |
| Share capital                                         |     |            1,238 |   |     |   1,238 |   |     |        1,238 |      |
| Share premium                                         |     |           62,286 |   |     |  61,418 |   |     |       62,286 |      |
| Warrants                                              |     |            1,273 |   |     |   1,273 |   |     |        1,273 |      |
| Reserve from share-based payment transactions         |     |              546 |   |     |   1,359 |   |     |          518 |      |
| Reserve from transactions with related parties        |     |            4,013 |   |     |   3,708 |   |     |        3,830 |      |
| Foreign currency translation reserve                  |     |             (941 | ) |     |    (951 | ) |     |       (1,002 | )    |
| Accumulated deficit                                   |     |          (70,582 | ) |     | (68,000 | ) |     |      (69,345 | )    |
| Total equity                                          |     |           (2,167 | ) |     |      45 |   |     |       (1,202 | )    |
|                                                       |     |            1,430 |   |     |   2,584 |   |     |        2,307 |      |

____________ (*)Reclassified — see Note 2b.

| November 7, 2024        |     |                                  |     |            |
|:------------------------|:----|:---------------------------------|:----|:-----------|
| Date of approval of the 
 financial statements    |     | Ronen Twito                      
 Executive Chairman and President |     | Uri Ben Or 
 CFO        |

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

Annex G-51

KADIMASTEM LTD.
STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

|                                                                                                             |     |   6 months ended 
         June 30, 
             2024 |   |     |  2023 |   |     |   Year ended 
 December 31,