October 30, 2025

Strike Force heroes4

Connecting the World with Advanced Technology

Nanox Announces Second Quarter of 2025 Financial Results and Provides Business Update

Nanox Announces Second Quarter of 2025 Financial Results and Provides Business Update

The Company reported revenue of $3.0 million in the Reported Period, compared to $2.7 million in the Comparable Period. During the Reported Period, the Company generated revenue through teleradiology services, the sale and deployment of its imaging systems and its AI solutions.

The Company’s gross loss during the Reported Period totaled $3.2 million (gross loss margin of (107%)) on a GAAP basis, compared to $2.9 million (gross loss margin of (106%)) in the Comparable Period. Non-GAAP gross loss for the Reported Period was $0.6 million (gross loss margin of approximately (21%)), compared to gross loss of $0.2 million (gross loss margin of approximately (9%)) in the Comparable Period.

The Company’s revenue from teleradiology services for the Reported Period was $2.7 million, compared to revenue of $2.5 million in the Comparable Period. The Company’s GAAP gross profit from teleradiology services for the Reported Period was $0.5 million (gross profit margin of approximately 18%), compared to $0.4 million (gross profit margin of approximately 15%) in the Comparable Period. Non-GAAP gross profit of the Company’s teleradiology services for the Reported Period was $1.0 million (gross profit margin of approximately 38%) compared to $0.9 million (gross profit margin of approximately 37%) in the Comparable Period. The increase in the Company’s revenue and gross profit margins from teleradiology services was mainly attributable to customer retention, increased rates and increased volume of the Company’s teleradiology reading services during the weekdays, weekends and nights shifts.

During the Reported Period, the Company generated revenue through the sales and deployment of its imaging systems and OEM services which amounted to $221 thousand for the Reported Period, with a gross loss of $1.7 million on a GAAP and non-GAAP basis, compared to revenue of $68 thousand with a gross loss of $1.3 million on a GAAP basis and Non-GAAP basis in the Comparable Period.

The Company’s revenue from its AI solutions for the Reported Period was $96 thousand with a gross loss of $2.0 million on a GAAP basis, compared to revenue of $113 thousand with a gross loss of $2.0 million in the Comparable Period. Non-GAAP gross profit of the Company’s AI solutions for the Reported Period was $19 thousand, compared to Non-GAAP gross profit of $57 thousand in the Comparable Period.

Research and development expenses, net, for the Reported and Comparable Periods were $4.8 million, reflecting no change. There was a decrease of $0.4 million in share-based compensation and $0.3 million in expenses related to our development activities which were mitigated by an increase of $0.3 million in salaries and wages and a decrease of $0.4 million in grants received.

Sales and marketing expenses for the Reported Period were $1.2 million compared to $0.8 million in the Comparable Period which represents an increase of $0.4 million, mainly due to increase of $0.3 million in salaries and wages and $0.1 million in marketing activities with connection to the commercialization in the U.S. market.

General and administrative expenses for the Reported Period were $5.1 million, compared to $5.9 million in the Comparable Period. The decrease of $0.8 million was mainly due to a decrease of $0.5 million in share based compensation, decrease of $0.5 million in the Company’s legal expenses and a decrease of $0.2 million in D&O insurance expenses which was mitigated by an increase of $0.2 million in salaries and wages.

Non-GAAP net loss attributable to ordinary shares for the Reported Period was $10.9 million, compared to $8.4 million in the Comparable Period. The increase of $2.5 million was mainly due to an increase of $0.4 million in the Non-GAAP gross loss, increase of $1.0 million in the Non-GAAP operating expenses and increase of $1.0 million in the Non-GAAP financial expenses.

Non-GAAP gross loss for the Reported Period was $0.6 million, compared to a non-GAAP gross loss of $0.2 million in the Comparable Period. Non-GAAP research and development expenses, net for the Reported Period, were $4.5 million, compared to $4.1 million in the Comparable Period. Non-GAAP sales and marketing expenses for the Reported Period were $1.1 million, compared to $0.5 million in the Comparable Period. Non-GAAP general and administrative expenses for the Reported Period were $4.5 million, compared to $4.3 million in the Comparable Period.

The difference between the GAAP and non-GAAP financial measures above is mainly attributable to amortization of intangible assets, share-based compensation, expenses related to an offering and legal fees in connection with the class-action litigation. A reconciliation between GAAP and non-GAAP financial measures for the three and six months periods ended June 30, 2025, and 2024 is provided in the financial results that are part of this press release.

Limited Guidance

Based on current market conditions and assuming that macroeconomic trends, including tariff policy, inflation, interest rate levels and supply chain costs do not materially impede activity in the medical technology industry generally, or for the Company specifically, the Company anticipates that the number of clinical, demo, and commercial units in various stages of deployment will grow to over 100 units by the end of 2025, on a worldwide basis.

Liquidity and Capital Resources

As of June 30, 2025, the Company had total cash, cash equivalents, short-term and long-term deposits, restricted deposits and marketable securities of $62.6 million, compared to $83.5 million as of December 31, 2024. During the reported period the Company experienced negative cash flow from operations of $19.6 million.

Other Assets

As of June 30, 2025 the Company had property and equipment of $46.1 million, compared to $45.4 million as of December 31, 2024.

As of June 30, 2025, the Company had intangible assets of $64.7 million compared to $70.0 million as of December 31, 2024. The decrease was attributable to the periodic amortization of intangible assets in the amount of $5.3 million.

Shareholders’ Equity

As of June 30, 2025 the Company had approximately 63.9 million shares outstanding compared to 63.8 million shares outstanding as of December 31, 2024.

Conference Call and Webcast Details

Tuesday, August 12, 2025 @ 8:30am ET

Individuals interested in listening to the conference call may do so by joining the live webcast on the Investors section of the Nanox website under Events and Presentations. Alternatively, individuals can register online to receive a dial-in number and personalized PIN to participate in the call. An archived webcast of the event will be available for replay following the event.

About Nanox:

Nanox (NASDAQ: NNOX) is focused on driving the world’s transition to preventive health care by bringing a full solution of affordable medical imaging technologies based on advanced AI and proprietary digital X-ray source.

Nanox’s vision encompasses expanding the reach of Nanox technology both within and beyond hospital settings, providing a seamless end-to-end solution from scan to diagnosis, leveraging AI to enhance the efficiency of routine medical imaging technology and processes, in order to improve early detection and treatment and maintaining a clinically driven approach. The Nanox ecosystem includes Nanox.ARC – a multi-source digital tomosynthesis system that is cost-effective and user-friendly; an AI-based suite of algorithms that augment the readings of routine CT imaging to highlight early signs often related to chronic diseases, through Nanox’s subsidiary, Nanox.AI Ltd; Nanox.CLOUD – a cloud-based software platform that manages and stores data collected by Nanox devices, and provides users with tools for in-depth imaging analysis; Nanox.MARKETPLACE – a proprietary decentralized marketplace through Nanox’s subsidiary, USARAD Holdings Inc., that provides remote access to radiology and cardiology experts, and a comprehensive teleradiology services platform. By improving early detection and treatment, Nanox aims to enhance better health outcomes worldwide. For more information, please visit www.nanox.vision

Forward-Looking Statements

This press release may contain forward-looking statements that are subject to risks and uncertainties. All statements that are not historical facts contained in this press release are forward-looking statements. Such statements include, but are not limited to, any statements relating to: guidance with respect to the number of units that the Company will have deployed and operational by the end of the 2025 year; the initiation, timing, progress and results of the Company’s research and development, manufacturing, and commercialization activities with respect to its X-ray source technology and the Nanox.ARC; and the ability of the Company to realize the expected benefits of its recent acquisitions and the projected business prospects of the Company and the acquired companies. In some cases, you can identify forward-looking statements by terminology such as “can,” “might,” “believe,” “may,” “estimate,” “continue,” “anticipate,” “intend,” “should,” “plan,” “should,” “could,” “expect,” “predict,” “potential,” or the negative of these terms or other similar expressions. Forward-looking statements are based on information the Company has when those statements are made or management’s good faith belief as of that time with respect to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements. Factors that could cause actual results to differ materially from those currently anticipated include: risks related to (i) Nanox’s ability to complete development of the Nanox System; (ii) Nanox’s ability to successfully demonstrate the feasibility of its technology for commercial applications; (iii) Nanox’s expectations regarding the necessity of, timing of filing for, and receipt and maintenance of, regulatory clearances or approvals regarding its technology, the Nanox.ARC and Nanox.CLOUD from regulatory agencies worldwide and its ongoing compliance with applicable quality standards and regulatory requirements; (iv) Nanox’s ability to realize the anticipated benefits of its recent acquisitions, which may be affected by, among other things, competition, brand recognition, the ability of the acquired companies to grow and manage growth profitably and retain their key employees; (v) Nanox’s ability to enter into and maintain commercially reasonable arrangements with third-party manufacturers and suppliers to manufacture the Nanox.ARC; (vi) the market acceptance of the Nanox System and the proposed pay-per-scan business model; (vii) Nanox’s expectations regarding collaborations with third-parties and their potential benefits; (viii) Nanox’s ability to conduct business globally; (ix) changes in global, political, economic, business, competitive, market and regulatory forces; (x) risks related to the current war between Israel and Hamas and any worsening of the situation in Israel; (xi) risks relating to macroeconomic factors, including tariff policy, inflation, interest rate levels and supply chain costs; and (xi) potential litigation associated with our transactions.

For a discussion of other risks and uncertainties, and other important factors, any of which could cause Nanox’s actual results to differ from those contained in the Forward-Looking Statements, see the section titled “Risk Factors” in Nanox’s Annual Report on Form 20-F for the year ended December 31, 2024, and subsequent filings with the U.S. Securities and Exchange Commission. The reader should not place undue reliance on any forward-looking statements included in this press release. Except as required by law, Nanox undertakes no obligation to update publicly any forward-looking statements after the date of this press release to conform these statements to actual results or to changes in the Company’s expectations.

Non-GAAP Financial Measures

This press release includes information about certain financial measures that are not prepared in accordance with generally accepted accounting principles in the United States (“GAAP”), including non-GAAP net loss attributable to ordinary shares, non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross profit margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses and non-GAAP basic and diluted loss per share. These non-GAAP measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies. These non-GAAP measures are adjusted for (as applicable) amortization of intangible assets, share-based compensation expenses, expenses relating to an offering and legal fees in connection with class-action litigation. The Company’s management and board of directors utilize these non-GAAP financial measures to evaluate the Company’s performance. The Company provides these non-GAAP measures of the Company’s performance to investors because management believes that these non-GAAP financial measures, when viewed with the Company’s results under GAAP and the accompanying reconciliations, are useful in identifying underlying trends in ongoing operations. However, these non-GAAP measures are not measures of financial performance under GAAP and, accordingly, should not be considered as alternatives to GAAP measures as indicators of operating performance. Further, these non-GAAP measures should not be considered measures of the Company’s liquidity. A reconciliation of certain GAAP to non-GAAP financial measures has been provided in the tables included in this press release.

Investors
Mike Cavanaugh
ICR Healthcare
[email protected]

Media
ICR Healthcare
[email protected]

NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(U.S. dollars in thousands except share and per share data)

 

 

June 30,
2025

 

 

December 31,
2024

 

 

 

U.S. Dollars in thousands

 

Assets

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

Cash and cash equivalents

 

 

49,904

 

 

 

39,304

 

Short-term deposits

 

 

 

 

 

15,500

 

Marketable securities

 

 

2,045

 

 

 

18,402

 

Accounts receivables net of allowance for credit losses of $168 as of June 30, 2025, and $112 December 31,2024, respectively.

 

 

1,880

 

 

 

1,805

 

Inventories

 

 

2,251

 

 

 

1,493

 

Prepaid expenses

 

 

605

 

 

 

827

 

Other current assets

 

 

795

 

 

 

1,349

 

TOTAL CURRENT ASSETS

 

 

57,480

 

 

 

78,680

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS:

 

 

 

 

 

 

 

 

Restricted deposit

 

 

364

 

 

 

337

 

Long-term deposits

 

 

10,243

 

 

 

10,000

 

Property and equipment, net

 

 

46,119

 

 

 

45,355

 

Operating lease right-of-use asset

 

 

3,714

 

 

 

3,843

 

Intangible assets

 

 

64,689

 

 

 

69,995

 

Other non-current assets

 

 

1,623

 

 

 

1,792

 

TOTAL NON-CURRENT ASSETS

 

 

126,752

 

 

 

131,322

 

TOTAL ASSETS

 

 

184,232

 

 

 

210,002

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Short-term loan

 

 

3,317

 

 

 

3,061

 

Accounts payable

 

 

2,286

 

 

 

2,209

 

Accrued expenses

 

 

2,977

 

 

 

3,968

 

Deferred revenue

 

 

224

 

 

 

140

 

Current maturities of operating lease liabilities

 

 

908

 

 

 

745

 

Other current liabilities

 

 

4,000

 

 

 

3,849

 

TOTAL CURRENT LIABILITIES

 

 

13,712

 

 

 

13,972

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Non-current operating lease liabilities

 

 

3,729

 

 

 

3,640

 

Deferred tax liability

 

 

2,388

 

 

 

2,576

 

Other long-term liabilities

 

 

845

 

 

 

695

 

TOTAL NON-CURRENT LIABILITIES

 

 

6,962

 

 

 

6,911

 

TOTAL LIABILITIES

 

 

20,674

 

 

 

20,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

 

 

 

 

 

Ordinary Shares, par value NIS 0.01 per share 100,000,000 authorized at June 30, 2025 and December 31, 2024, 63,939,620 and 63,762,001 issued and outstanding at June 30, 2025 and December 31, 2024, respectively

 

 

181

 

 

 

181

 

Additional paid-in capital

 

 

565,086

 

 

 

562,688

 

Accumulated other comprehensive gain (loss)

 

 

1

 

 

 

(1

)

Accumulated deficit

 

 

(401,710

)

 

 

(373,749

)

TOTAL SHAREHOLDERS’ EQUITY

 

 

163,558

 

 

 

189,119

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

184,232

 

 

 

210,002

 

NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE LOSS
(U.S. dollars in thousands except share and per share data)

 

 

Six Months Ended
June 30,

 

 

Three Months Ended
June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

REVENUE

 

 

5,855

 

 

 

5,252

 

 

 

3,040

 

 

 

2,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

12,144

 

 

 

10,159

 

 

 

6,280

 

 

 

5,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS LOSS

 

 

(6,289

)

 

 

(4,907

)

 

 

(3,240

)

 

 

(2,853

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development, net

 

 

9,812

 

 

 

10,032

 

 

 

4,834

 

 

 

4,812

 

Sales and marketing

 

 

2,178

 

 

 

1,634

 

 

 

1,239

 

 

 

834

 

General and administrative

 

 

10,265

 

 

 

10,958

 

 

 

5,127

 

 

 

5,916

 

Other expenses, net

 

 

37

 

 

 

101

 

 

 

51

 

 

 

92

 

TOTAL OPERATING EXPENSES

 

 

22,292

 

 

 

22,725

 

 

 

11,251

 

 

 

11,654

 

OPERATING LOSS

 

 

(28,581

)

 

 

(27,632

)

 

 

(14,491

)

 

 

(14,507

)

FINANCIAL INCOME (EXPENSE), net

 

 

616

 

 

 

1,646

 

 

 

(149

)

 

 

856

 

OPERATING LOSS BEFORE INCOME TAXES

 

 

(27,965

)

 

 

(25,986

)

 

 

(14,640

)

 

 

(13,651

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX (EXPENSE) BENEFIT

 

 

4

 

 

 

170

 

 

 

(82

)

 

 

76

 

NET LOSS

 

 

(27,961

)

 

 

(25,816

)

 

 

(14,722

)

 

 

(13,575

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED LOSS PER SHARE

 

 

(0.44

)

 

 

(0.45

)

 

 

(0.23

)

 

 

(0.23

)

Weighted average number of basic and diluted ordinary shares outstanding (in thousands)

 

 

63,873

 

 

 

57,953

 

 

 

63,910

 

 

 

58,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

(27,961

)

 

 

(25,816

)

 

 

(14,722

)

 

 

(13,575

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain  from marketable securities

 

 

2

 

 

 

253

 

 

 

4

 

 

 

66

 

Total other comprehensive income:

 

 

2

 

 

 

253

 

 

 

4

 

 

 

66

 

Total comprehensive loss

 

 

(27,959

)

 

 

(25,563

)

 

 

(14,718

)

 

 

(13,509

)

NANO-X IMAGING LTD.
UNAUDITED CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(U.S. dollars in thousands, except share and per share data)

 

 

Ordinary shares

 

 

Additional

 

 

Accumulated
other

 

 

 

 

 

 

 

 

 

Number of
shares

 

 

Amount

 

 

paid-in
capital

 

 

comprehensive
loss

 

 

Accumulated
deficit

 

 

Total

 

 

 

U.S. Dollars in thousands

 

BALANCE AT JANUARY 1, 2025

 

 

63,762,001

 

 

 

181

 

 

 

562,688

 

 

 

(1

)

 

 

(373,749

)

 

 

189,119

 

Changes during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of RSUs

 

 

6,490

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of options

 

 

54,903

 

 

 

*

 

 

 

121

 

 

 

 

 

 

 

 

 

121

 

Issuance of ordinary shares due the settlement of contingent earnout

 

 

116,226

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

*

 

Share-based compensation

 

 

 

 

 

 

 

 

2,277

 

 

 

 

 

 

 

 

 

2,277

 

Unrealized gain from marketable securities

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Net loss for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,961

)

 

 

(27,961

)

BALANCE AT JUNE 30, 2025

 

 

63,939,620

 

 

 

181

 

 

 

565,086

 

 

 

1

 

 

 

(401,710

)

 

 

163,558

 

 

 

Ordinary shares

 

 

Additional

 

 

Accumulated
other

 

 

 

 

 

 

 

 

 

Number of
shares

 

 

Amount

 

 

paid-in
capital

 

 

comprehensive
loss

 

 

Accumulated
deficit

 

 

Total

 

BALANCE AT JANUARY 1, 2024

 

 

57,778,628

 

 

 

165

 

 

 

515,887

 

 

 

(305

)

 

 

(320,233

)

 

 

195,514

 

Changes during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of options

 

 

718,495

 

 

 

2

 

 

 

1,604

 

 

 

 

 

 

 

 

 

1,606

 

Share-based compensation

 

 

 

 

 

 

 

 

3,578

 

 

 

 

 

 

 

 

 

3,578

 

Unrealized gain from marketable securities

 

 

 

 

 

 

 

 

 

 

 

253

 

 

 

 

 

 

253

 

Net loss for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,816

)

 

 

(25,816

)

BALANCE AT JUNE 30, 2024

 

 

58,497,123

 

 

 

167

 

 

 

521,069

 

 

 

(52

)

 

 

(346,049

)

 

 

175,135

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

Additional

 

 

other

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

 

paid-in

 

 

comprehensive

 

 

Accumulated

 

 

 

 

 

 

shares

 

 

Amount

 

 

capital

 

 

deficit

 

 

deficit

 

 

Total

 

 

 

U.S. Dollars in thousands

 

BALANCE AT APRIL 1, 2025

 

 

63,819,170

 

 

 

181

 

 

 

563,975

 

 

 

(3

)

 

 

(386,988

)

 

 

177,165

 

Changes during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of RSUs

 

 

3,245

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of options

 

 

979

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares due to the settlement of contingent earnout

 

 

116,226

 

 

 

*

 

 

 

 

 

 

 

 

 

 

 

 

*

 

Unrealized gain from marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

Share-based compensation

 

 

 

 

 

 

 

 

1,111

 

 

 

 

 

 

 

 

 

1,111

 

Net loss for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14,722

)

 

 

(14,722

)

BALANCE AT JUNE 30, 2025

 

 

63,939,620

 

 

 

181

 

 

 

565,086

 

 

 

1

 

 

 

(401,710

)

 

 

163,558

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

Additional

 

 

other

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

 

paid-in

 

 

comprehensive

 

 

Accumulated

 

 

 

 

 

 

shares

 

 

Amount

 

 

capital

 

 

deficit

 

 

deficit

 

 

Total

 

 

 

U.S. Dollars in thousands

 

BALANCE AT APRIL 1, 2024

 

 

57,779,033

 

 

 

165

 

 

 

517,388

 

 

 

(118

)

 

 

(332,474

)

 

 

184,961

 

Changes during the period:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of options

 

 

718,090

 

 

 

2

 

 

 

1,580

 

 

 

 

 

 

 

 

 

1,582

 

Unrealized gain from marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

66

 

 

 

 

 

 

66

 

Share-based compensation

 

 

 

 

 

 

 

 

2,101

 

 

 

 

 

 

 

 

 

2,101

 

Net loss for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,575

)

 

 

(13,575

)

BALANCE AT JUNE 30, 2024

 

 

58,497,123

 

 

 

167

 

 

 

521,069

 

 

 

(52

)

 

 

(346,049

)

 

 

175,135

 

NANO-X IMAGING LTD. 
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S. dollars in thousands)

 

 

Six Months Ended
June 30,

 

 

 

2025

 

 

2024

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net loss for the period

 

 

(27,961

)

 

 

(25,816

)

Adjustments required to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Share-based compensation

 

 

2,277

 

 

 

3,578

 

Amortization of intangible assets

 

 

5,306

 

 

 

5,306

 

Exchange rate differentials

 

 

329

 

 

 

(295

)

Depreciation

 

 

586

 

 

 

561

 

Deferred tax liability, net

 

 

(188

)

 

 

(188

)

Amortization of premium, discount and accrued interest on marketable securities

 

 

64

 

 

 

(76

)

Interest on long-term deposits

 

 

(243

)

 

 

 

Loss from disposal of property and equipment

 

 

71

 

 

 

171

 

Changes in Operating Assets and Liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(75

)

 

 

(24

)

Change in inventories

 

 

(63

)

 

 

(316

)

Prepaid expenses and other current assets

 

 

776

 

 

 

677

 

Other non-current assets

 

 

30

 

 

 

183

 

Accounts payable

 

 

(322

)

 

 

(1,733

)

Operating lease assets and liabilities

 

 

381

 

 

 

(17

)

Accrued expenses and other liabilities

 

 

(840

)

 

 

25

 

 

 

 

 

 

 

 

 

 

Deferred Revenue

 

 

84

 

 

 

(4

)

Other long-term liabilities

 

 

150

 

 

 

30

 

Net cash used in operating activities

 

 

(19,638

)

 

 

(17,938

)

 

 

 

 

 

 

 

 

 

CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,579

)

 

 

(996

)

Short-term deposits

 

 

15,500

 

 

 

 

Purchase of marketable securities

 

 

 

 

 

(19,794

)

Proceeds from maturity of marketable securities

 

 

16,295

 

 

 

21,245

 

Net cash provided by investing activities

 

 

30,216

 

 

 

455

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of ordinary shares upon exercise of options

 

 

121

 

 

 

45

 

Net cash provided by financing activities

 

 

121

 

 

 

45

 

EFFECT OF CHANGES IN EXCHANGE RATES ON CASH AND CASH EQUIVALENTS

 

 

(99

)

 

 

43

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

 

10,600

 

 

 

(17,395

)

CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD

 

 

39,304

 

 

 

56,377

 

CASH AND CASH EQUIVALENTS AT END OF THE PERIOD

 

 

49,904

 

 

 

38,982

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTARY INFORMATION ON ACTIVITIES INVOLVING CASH FLOWS

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

68

 

 

 

71

 

Cash paid for income taxes

 

 

184

 

 

 

51

 

SUPPLEMENTARY INFORMATION ON ACTIVITIES NOT INVOLVING CASH FLOWS –

 

 

 

 

 

 

 

 

Issuance of ordinary shares upon exercise of options

 

 

 

 

 

1,561

 

Operating lease liabilities arising from obtaining operating right-of use assets

 

 

93

 

 

 

 

Non-cash purchase of property and equipment

 

 

398

 

 

 

 

UNAUDITED RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(U.S. dollars in thousands (except per share data))

Use of Non-GAAP Financial Measures

The unaudited condensed consolidated financial information is prepared in conformity with GAAP. The Company uses information about certain financial measures that are not prepared in accordance with GAAP, including non-GAAP net loss attributable to ordinary shares, non-GAAP cost of revenue, non-GAAP gross profit (loss), non-GAAP gross profit (loss) margin, non-GAAP research and development expenses, net, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP other expenses (income) and non-GAAP basic and diluted loss per share. These non-GAAP measures are adjusted for (as applicable) amortization of intangible assets, share-based compensation expenses, expenses related to an offering and legal fees expenses in connection with class-action litigation. The Company believes that separate analysis and exclusion of the one-off or non-cash impact of the above reconciling items (as applicable) adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measures for planning, forecasting, and measuring results against the forecast. The Company believes that the non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance. However, these non-GAAP measures are not measures of financial performance under GAAP and, accordingly, should not be considered as alternatives to GAAP measures as indicators of operating performance.

Reconciliation of GAAP net loss attributable to ordinary shares to Non-GAAP net loss attributable to ordinary shares and Non-GAAP basic and diluted loss per share (U.S. dollars in thousands)

 

 

Six Months Ended

 

 

Three Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP net loss attributable to ordinary shares

 

 

27,961

 

 

 

25,816

 

 

 

14,722

 

 

 

13,575

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Class-action litigation

 

 

33

 

 

 

76

 

 

 

33

 

 

 

44

 

Less: Amortization of intangible assets

 

 

5,306

 

 

 

5,306

 

 

 

2,653

 

 

 

2,653

 

Less: Offering expenses

 

 

 

 

 

420

 

 

 

 

 

 

420

 

Less: Share-based compensation

 

 

2,277

 

 

 

3,578

 

 

 

1,111

 

 

 

2,101

 

Non-GAAP net loss attributable to ordinary shares

 

 

20,345

 

 

 

16,436

 

 

 

10,925

 

 

 

8,357

 

NON-GAAP BASIC AND DILUTED LOSS PER SHARE

 

 

0.32

 

 

 

0.28

 

 

 

0.17

 

 

 

0.14

 

WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES (in thousands)

 

 

63,873

 

 

 

57,953

 

 

 

63,910

 

 

 

58,005

 

Reconciliation of GAAP cost of revenue to Non-GAAP cost of revenue (U.S. dollars in thousands)

GAAP cost of revenue

 

 

12,144

 

 

 

10,159

 

 

 

6,280

 

 

 

5,552

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

5,112

 

 

 

5,112

 

 

 

2,556

 

 

 

2,556

 

Share-based compensation

 

 

106

 

 

 

112

 

 

 

48

 

 

 

59

 

Non-GAAP cost of revenue

 

 

6,926

 

 

 

4,935

 

 

 

3,676

 

 

 

2,937

 

Reconciliation of GAAP gross loss to Non-GAAP gross profit (U.S. dollars in thousands)

GAAP gross loss

 

 

(6,289

)

 

 

(4,907

)

 

 

(3,240

)

 

 

(2,853

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

5,112

 

 

 

5,112

 

 

 

2,556

 

 

 

2,556

 

Share-based compensation

 

 

106

 

 

 

112

 

 

 

48

 

 

 

59

 

Non-GAAP gross profit (loss)

 

 

(1,071

)

 

 

317

 

 

 

(636

)

 

 

(238

)

Reconciliation of GAAP gross loss margin to Non-GAAP gross profit margin (in percentage of revenue)

GAAP gross loss margin

 

 

(107

)%

 

 

(93

)%

 

 

(107

)%

 

 

(106

)%

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

87

%

 

 

97

%

 

 

84

%

 

 

95

%

Share-based compensation

 

 

2

%

 

 

2

%

 

 

2

%

 

 

2

%

Non-GAAP gross profit (loss) margin

 

 

(18

)%

 

 

6

%

 

 

(21

)%

 

 

(9

)%

Reconciliation of GAAP research and development expenses to Non-GAAP research and development expenses (U.S. dollars in thousands)

GAAP research and development expenses

 

 

9,812

 

 

 

10,032

 

 

 

4,834

 

 

 

4,812

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

692

 

 

 

1,316

 

 

 

337

 

 

 

727

 

Non-GAAP research and development expenses

 

 

9,120

 

 

 

8,716

 

 

 

4,497

 

 

 

4,085

 

Reconciliation of GAAP sales and marketing expenses to Non-GAAP sales and marketing expenses (U.S. dollars in thousands)

GAAP sales and marketing expenses

 

 

2,178

 

 

 

1,634

 

 

 

1,239

 

 

 

834

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

194

 

 

 

194

 

 

 

97

 

 

 

97

 

Share-based compensation

 

 

172

 

 

 

350

 

 

 

88

 

 

 

204

 

Non-GAAP sales and marketing expenses

 

 

1,812

 

 

 

1,090

 

 

 

1,054

 

 

 

533

 

Reconciliation of GAAP general and administrative expenses to Non-GAAP general and administrative expenses (U.S. dollars in thousands)

GAAP general and administrative expenses

 

 

10,265

 

 

 

10,958

 

 

 

5,127

 

 

 

5,916

 

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class-action litigation

 

 

33

 

 

 

76

 

 

 

33

 

 

 

44

 

Offering expenses

 

 

 

 

 

420

 

 

 

 

 

 

420

 

Share-based compensation

 

 

1,307

 

 

 

1,800

 

 

 

638

 

 

 

1,111

 

Non-GAAP general and administrative expenses

 

 

8,925

 

 

 

8,662

 

 

 

4,456

 

 

 

4,341

 

link

Copyright © All rights reserved. | Newsphere by AF themes.