NewcelX Ltd. (NCEL)

NewcelX Cash Flow Statement

Financials in millions ILS. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-62.3	-26.55	-12.01	-22.72	-26.28	-21.71
Depreciation & Amortization	0.62	1.53	2.29	1.94	1.85	1.82
Loss (Gain) From Sale of Assets	-	-	-0.13	-	-0.16	-0
Stock-Based Compensation	2.34	0.77	0.48	0.81	0.33	0.56
Other Operating Activities	52.86	18.82	1.11	0.96	2.01	1.39
Change in Accounts Receivable	1.67	1.16	-0.61	-0.34	0.68	0.35
Change in Accounts Payable	1.06	0.14	-1.76	0.51	-0.64	-2.88
Change in Unearned Revenue	-0.14	0.15	-	-0.4	0.4	-0.47
Change in Other Net Operating Assets	1.74	1.22	-0.45	-0.76	0.27	-0.86
Operating Cash Flow	-2.15	-2.76	-11.09	-20	-21.55	-21.8
Capital Expenditures	-0.01	-0.02	-0.02	-0.64	-0.54	-0.16
Sale of Property, Plant & Equipment	-	-	0.4	-	0.16	0.02
Other Investing Activities	0.49	0.62	-0.05	-0.02	-	-0.05
Investing Cash Flow	0.49	0.6	0.33	-0.66	-0.38	-0.19
Short-Term Debt Issued	-	1.69	4.51	-	1.5	12.1
Total Debt Issued	1	1.69	4.51	-	1.5	12.1
Short-Term Debt Repaid	-	-	-	-	-3.5	-5
Long-Term Debt Repaid	-	-1.31	-1.65	-1.75	-1.39	-1.35
Total Debt Repaid	-0.54	-1.31	-1.65	-1.75	-4.89	-6.35
Net Debt Issued (Repaid)	0.46	0.38	2.86	-1.75	-3.39	5.75
Issuance of Common Stock	-	-	5.73	5.48	43.18	21.6
Financing Cash Flow	0.46	0.38	8.59	3.72	39.8	27.36
Foreign Exchange Rate Adjustments	0.16	-0.01	-0.07	0.03	-0.01	0.02
Net Cash Flow	-1.05	-1.78	-2.24	-16.9	17.86	5.39
Free Cash Flow	-2.16	-2.78	-11.11	-20.64	-22.08	-21.96
Free Cash Flow Per Share	-0.50	-0.66	-2.65	-5.92	-9.21	-14.89
Cash Interest Paid	0.36	0.49	0.3	0.23	0.46	0.5
Levered Free Cash Flow	37.31	15.54	-3.59	-12.81	-13.26	-14.17
Unlevered Free Cash Flow	37.42	15.65	-3.35	-12.63	-12.97	-13.83
Change in Working Capital	4.33	2.68	-2.83	-0.99	0.7	-3.86

Updated Aug 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.