Company: NCEL
Filing Date: 2025-10-17
Form Type: POS AM
Source: 0001213900-25-099986
Chunk: 37

Company: NewcelX Ltd.
Filing Date: 2025-10-17
Form: POS AM
Chunk 37
---
 |     |       |     |             | (13,608,926 | ) |     |       |     |           |  3,388,008 |
| Total liabilities                                                                     |     |                     | 15,541,813 |     |               | 1,455,121 |     |             | — |     |       |     |             | (13,608,926 | ) |     |       |     |           |  3,388,008 |
| Commitments and Contingencies                                                         |     |                     |            |     |               |           |     |             |   |     |       |     |             |             |   |     |       |     |           |            |
| Shareholders’ (deficit) equity:                                                       |     |                     |            |     |               |           |     |             |   |     |       |     |             |             |   |     |       |     |           |            |
| Share Capital, no par value, 4,649,940 shares issued and outstanding at June 30, 2025 |     |                     |  1,324,178 |     |               |         — |     |             | — |     |       |     |             |  (1,324,178 | ) |     | -H    |     |           |          — |
| Share premium                                                                         |     |                     | 64,847,190 |     |               |         — |     |             | — |     |       |     |             | (64,847,190 | ) |     | -H    |     |           |          — |

22

Kadimastem Ltd. & NLS Pharmaceutics Ltd.
Unaudited Pro Forma Condensed Combined Balance Sheets — (Continued)

|                                                                                                                                                                                                                              |     | As of June 30, 2025 |             |   |     |               |             |   |     |             |         |   |     |       |     |             |             |   |     |       |     |           |             |   |
|:-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:--------------------|------------:|:--|:----|:--------------|------------:|:--|:----|:------------|--------:|:--|:----|:------|:----|:------------|------------:|:--|:----|:------|:----|:----------|------------: