Home

Nanox Announces Fourth Quarter of 2024 Financial Results and Provides Business Updates

Recorded noted regulatory successes with FDA general use clearance and granting of CE Mark in the EU

Advanced commercialization globally, signing new customer and channel partner agreements for Nanox.ARC and Nanox AI

Management to host conference call and webcast Monday, March 31, 2025 at 8:30 AM ET

PETACH TIKVA, Israel, March 31, 2025 (GLOBE NEWSWIRE) -- NANO-X IMAGING LTD (NASDAQ: NNOX) (“Nanox” or the “Company”), an innovative medical imaging technology company, today announced results for the fourth quarter ended December 31, 2024, and provided a business update.

Recent Highlights:

  • Generated $3.0 million in revenue in the fourth quarter of 2024, compared to $2.4 million in the fourth quarter of 2023.
  • Regulatory achievements: FDA clearance of the Nanox.ARC for general use in December 2024, and a CE mark of the Nanox.ARC in February 2025 with no adjunctive requirements. The Company also submitted the Nanox.ARC X for 510 (k) FDA clearance.
  • US commercialization advanced with a new Nanox.ARC channel partner agreement.
  • During the first quarter of 2025, we signed two new Nanox.AI customers, Ezra AI Inc., a healthcare AI company revolutionizing consumers’ screening for early cancer detection, and another outpatient medical imaging provider.
  • Recently engaged with two new distributors for the Nanox.ARC in Romania and Greece which will be the Company’s initial entry points into the EU.

“The fourth quarter capped off a dynamic year for Nanox, during which we accelerated our US commercialization effort of both the Nanox.ARC and Nanox.AI products, generated additional clinical evidence supporting the use of the Nanox.ARC system and technology, and successfully passed key regulatory hurdles among other achievements.” said Erez Meltzer, Nanox Chief Executive Officer and Acting Chairman.

Mr. Meltzer continued, “We enter 2025 a portfolio of cutting-edge technologies and pursuing a vision to reimagine imaging. Our operational progress in 2024, coupled with a growing and innovative portfolio, leaves us confident that we are well-positioned to build our momentum and drive our new technologies into a medical imaging market that is ripe for new tools that improve accessibility, lower costs, and streamline the delivery of healthcare for providers and patients.”

Financial results for three months ended December 31, 2024

For the three months ended December 31, 2024 (the "reported period"), the Company reported a net loss of $14.1 million, compared to a net loss of $10.2 million for the three months ended December 31, 2023 (which is referred as the "comparable period"), representing an increase of $3.9 million. The increase was largely due to a one time income in the amount of $3.0 million that was recognized in the comparable period, related to compensation from its D&O insurance carrier under the settlement agreement in connection with the class action lawsuits against the Company.
The Company reported revenue of $3.0 million in the reported period, compared to $2.4 million in the comparable period. During the reported period, the Company generated revenue through teleradiology services, the sales of its imaging products and services, and its AI solutions.

The Company’s gross loss during the reported period totaled $2.9 million (gross loss margin of 96%) on a GAAP basis, as compared to $1.7 million (gross loss margin of 72%) in the comparable period. Non-GAAP gross loss for the reported period was $0.3 million (gross loss margin of approximately 9%), as compared to Non-GAAP gross profit of $0.9 million (gross profit margin of approximately 36%) in the comparable period.

The Company’s revenue from teleradiology services for the reported period was $2.8 million, compared to revenue of $2.3 million in the comparable period. The Company’s GAAP gross profit from teleradiology services for the reported period was $0.6 million (gross profit margin of approximately 21%), compared to $0.3 million (gross profit margin of approximately 14%) in the comparable period. Non-GAAP gross profit of the Company’s teleradiology services for the reported period was $1.1 million (gross profit margin of approximately 41%) compared to gross profit of $0.9 million (gross profit margin of approximately 38%) 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 reading services during the weekdays shifts.

During the reported period, the Company generated revenue through the sales and deployment of its imaging systems which amounted to $136 thousand for the reported period, with a gross loss of $1.5 million on a GAAP basis and $1.4 million on a non-GAAP basis compared to revenue of $17 thousand with a gross loss of $44 thousand on a GAAP and Non-GAAP basis in the comparable period. The revenue stems from the sale and deployment of our 2D systems and the sale of our OEM services in the U.S.

The Company’s revenue from its AI solutions for the reported period was $83 thousand with a gross loss of $2.0 million on a GAAP basis, compared to revenue of $84 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 $6 thousand, compared to $21 thousand in the comparable period.

Research and development expenses, net, for the reported period were $5.4 million, compared to $6.8 million in the comparable period, reflecting a decrease of $1.4 million. The decrease was mainly due to a decrease of $0.2 million in salaries and wages, a decrease of $0.5 million in share-based compensation and $0.7 million in expenses related to our research and development activities.

Sales and marketing expenses for the reported period were $0.9 million compared to $1.0 million in the comparable period.

General and administrative expenses for the reported period were $5.8 million, compared to $3.8 million in the comparable period. The increase of $2.0 million was mainly due to an increase of $1.8 million in our legal expenses since the Company received $2 million from the Company’s directors’ and officers’ liability insurance carrier during the comparable period under the Company’s policy and the settlement agreement which reduced the Company’s legal expenses in the same amount during the comparable period. 

Non-GAAP net loss attributable to ordinary shares for the reported period was $10.0 million, compared to $10.4 million in the comparable period. The decrease of $0.4 million was mainly due to an increase of $0.5 million in financial income, net.

Non-GAAP gross loss for the reported period was $0.3 million, compared to a non-GAAP gross profit of $0.9 million in the comparable period. Non-GAAP research and development expenses, net for the reported period, were $5.0 million, compared to $5.9 million in the comparable period. Non-GAAP sales and marketing expenses for the reported period were $0.6 million, compared to $0.8 million in the comparable period. Non-GAAP general and administrative expenses for the reported period were $5.0 million, compared to $4.7 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, change in contingent earnout liability, impairment of Goodwill, expenses related to an offering and legal fees and settlement expenses in connection with the class-action litigation and the SEC investigation. A reconciliation between GAAP and non-GAAP financial measures for the three- and twelve-month periods ended December 31, 2024, and 2023 is provided in the financial results that are part of this press release.

Liquidity and Capital Resources

As of December 31, 2024, the Company had total cash, cash equivalents, short-term and long-term deposits, restricted deposits and marketable securities of $83.5 million, compared to $82.8 million as of December 31, 2023. During the reported period the Company experienced negative cash flow from operations of $36.6 million and a positive cash flow from financing of $39.5 million.

Other Assets

As of December 31, 2024 the Company had property and equipment of $45.4 million, compared to $42.3 million as of December 31, 2023.

As of December 31, 2024, the Company had intangible assets of $70.0 million compared to $80.6 million as of December 31, 2023. The decrease was attributable to the periodic amortization of intangible assets in the amount of $10.6 million.

Shareholders’ Equity

As of December 31, 2024, the Company had approximately 63.8 million shares outstanding. As of December 31, 2023, the Company had approximately 57.8 million shares outstanding. During the fourth quarter of 2024, the Company sold approximately 5.0 million ordinary shares, which generated net proceeds of approximately $37.8 million, pursuant to the Company’s previously announced Controlled Equity OfferingSM Sales Agreement, dated as of June 7, 2024 with Cantor Fitzgerald & Co. and Mizuho Securities USA LLC relating to the issuance and sale from time to time of our ordinary shares, an aggregate offering price of up to $100 million from time to time through the Agents pursuant to the sales agreement. During 2024, 0.9 million options to purchase ordinary shares were exercised to ordinary shares in consideration of $1.7 million, including 0.7 million options to purchase ordinary shares that were exercised by the estate of the late Company’s Chairman of the Board in consideration of $1.6 million.

Conference Call and Webcast Details

Monday, March 31, 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; Nanox.AI Ltd., a subsidiary of Nanox Imaging, an AI-based suite of algorithms that augment the readings of routine CT imaging to highlight early signs often related to chronic diseases; 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 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, the ability 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 the 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 related to business interruptions resulting from the COVID-19 pandemic or similar public health crises, among other things; and (xii) 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, 2023, 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 (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 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, impairment of Goodwill, change in contingent earnout liability, expenses related to an offering, legal fees in connection with class-action litigation and the SEC investigation, accrual in connection with the settlement of the SEC investigation and class-action. 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.


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

 
  December 31,
2024
  December 31,
2023
 
  U.S. Dollars in thousands 
Assets      
CURRENT ASSETS:      
Cash and cash equivalents  39,304   56,377 
Restricted deposit  -   46 
Short-term deposits  15,500   - 
Marketable securities  18,402   26,006 
Accounts receivables net of allowance for credit losses of $112 and $55 as of December 31, 2024, and December 31,2023, respectively.  1,805   1,484 
Inventories  1,493   2,356 
Prepaid expenses  827   1,274 
Other current assets  1,349   1,092 
TOTAL CURRENT ASSETS  78,680   88,635 
         
NON-CURRENT ASSETS:        
Restricted deposit  337   327 
Long-term deposits  10,000   - 
Property and equipment, net  45,355   42,343 
Operating lease right-of-use asset  3,843   4,573 
Intangible assets  69,995   80,607 
Other non-current assets  1,792   2,163 
TOTAL NON-CURRENT ASSETS  131,322   130,013 
TOTAL ASSETS  210,002   218,648 
         
Liabilities and Shareholders’ Equity        
CURRENT LIABILITIES:        
Current maturities of long-term loan  3,061   3,490 
Accounts payable  2,209   3,303 
Accrued expenses  3,968   3,920 
Deferred revenue  140   543 
Current maturities of operating lease liabilities  745   861 
Other current liabilities  3,849   3,407 
TOTAL CURRENT LIABILITIES  13,972   15,524 
         
NON-CURRENT LIABILITIES:        
Non-current operating lease liabilities  3,640   4,045 
Deferred tax liability  2,576   2,953 
Other long-term liabilities  695   612 
TOTAL NON-CURRENT LIABILITIES  6,911   7,610 
TOTAL LIABILITIES  20,883   23,134 
         
COMMITMENTS AND CONTINGENCIES (Note 3)        
         
SHAREHOLDERS’ EQUITY:        
Ordinary Shares, par value NIS 0.01 per share 100,000,000 authorized at December 31, 2024 and 2023, 63,762,001 and 57,778,628 issued and outstanding at December 31, 2024 and 2023, respectively  181   165 
Additional paid-in capital  562,688   515,887 
Accumulated other comprehensive loss  (1)  (305)
Accumulated deficit  (373,749)  (320,233)
TOTAL SHAREHOLDERS’ EQUITY  189,119   195,514 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY  210,002   218,648 


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

 
  Twelve Months Ended
December 31,
  Three Months Ended
December 31,
 
  2024  2023  2024  2024 
REVENUE  11,283   9,905   3,000   2,397 
                 
COST OF REVENUE  21,892   16,497   5,890   4,113 
                 
GROSS LOSS  (10,609)  (6,592)  (2,890)  (1,716)
                 
OPERATING EXPENSES:                
Research and development, net  20,182   26,049   5,401   6,812 
Sales and marketing  3,410   4,168   889   1,034 
General and administrative  22,455   24,272   5,786   3,791 
Goodwill impairment  -   7,420   -   - 
Change in contingent earnout liability  -   (4,488)  -   18 
Other expenses (income), net  90   (1,424)  9   (2,684)
TOTAL OPERATING EXPENSES  46,137   55,997   12,085   8,971 
OPERATING LOSS  (56,746)  (62,589)  (14,975)  (10,687)
REALIZED INCOME (LOSS) FROM SALE OF MARKETABLE SECURITIES  2   (178)  -   - 
FINANCIAL INCOME, net  2,870   1,652   820   360 
OPERATING LOSS BEFORE INCOME TAXES  (53,874)  (61,115)  (14,155)  (10,327)
                 
INCOME TAX BENEFIT  358   339   94   79 
NET LOSS  (53,516)  (60,776)  (14,061)  (10,248)
                 
BASIC AND DILUTED LOSS PER SHARE  (0.91)  (1.08)  (0.23)  (0.18)
Weighted average number of basic and diluted ordinary shares outstanding (in thousands)  58,673   56,368   60,139   57,758 
                 
NET LOSS  (53,516)  (60,776)  (14,061)  (10,248)
Other comprehensive income (loss):                
Reclassification of net losses (income) realized in income statement  (2)  178   -   - 
Unrealized gain (loss) from marketable securities  306   1,491   (13)  341 
Total comprehensive loss  (53,212)  (59,107)  (14,074)  (9,907)


NANO-X IMAGING LTD.

UNAUDITED CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY
(U.S. dollars in thousands, except share and per share data)
 
        Accumulated       
  Ordinary shares  Additional  other       
  Number of     paid-in  comprehensive  Accumulated    
  shares  Amount  capital  loss  deficit  Total 
  U.S. Dollars in thousands 
                   
BALANCE AT JANUARY 1, 2023  55,094,237   158   477,953   (1,974)  (259,457)  216,680 
                         
CHANGES DURING 2023:                        
Issuance of ordinary shares and warrants, net of issuance expenses **  2,142,858   6   27,133   -   -   27,139 
Issuance of ordinary shares upon exercise of RSUs  34,750   *       -   -   * 
Issuance of ordinary shares upon exercise of options  251,391   *   903   -   -   903 
Issuance of ordinary shares under settlement agreement with former stockholders of USARAD Holding Inc.  255,392   1   1,560   -   -   1,561 
Reclassification of earn-out liability to equity  -   -   1,500   -   -   1,500 
Share-based compensation  -   -   6,838   -   -   6,838 
Unrealized gain from marketable securities, net  -   -   -   1,669   -   1,669 
Net loss for the year  -   -   -   -   (60,776)  (60,776)
BALANCE AT DECEMBER 31, 2023  57,778,628   165   515,887   (305)  (320,233)  195,514 
                         
CHANGES DURING 2024:                        
Issuance of ordinary shares, net of issuance expenses **  5,046,990   14   37,820   -   -   37,834 
Issuance of ordinary shares upon exercise of RSUs  190,000   *   -   -   -   - 
Issuance of ordinary shares upon exercise of options  746,383   2   1,668   -   -   1,670 
Share-based compensation  -   -   7,313   -   -   7,313 
Unrealized gain from marketable securities, net  -   -   -   304   -   304 
Net loss for the year  -   -   -   -   (53,516)  (53,516)
BALANCE AT DECEMBER 31, 2024  63,762,001   181   562,688   (1)  (373,749)  189,119 


*Less than $1.
  
**Issuance expenses totaled $2,861 in 2023 and $970 in 2024.


  Ordinary shares  Additional  Accumulated
other
       
  Number of
shares
  Amount  paid-in
capital
  comprehensive
loss
  Accumulated
deficit
  Total 
  U.S. Dollars in thousands 
BALANCE AT OCTOBER 1, 2024  58,521,934   167   523,396   12   (359,688)  163,887 
                         
Changes during the period:                        
Issuance of ordinary shares, net of issuance expenses **  5,046,990   14   37,820   -   -   37,834 
Issuance of ordinary shares upon exercise of RSUs  190,000   *   -   -   -   - 
Issuance of ordinary shares upon exercise of options  3,077   *   4   -   -   4 
Share-based compensation  -   -   1,468   -   -   1,468 
Unrealized loss from marketable securities  -   -   -   (13)  -   (13)
Net loss for the period  -   -   -   -   (14,061)  (14,061)
BALANCE AT DECEMBER 31, 2024  63,762,001   181   562,688   (1)  (373,749)  189,119 


        Accumulated       
  Ordinary shares  Additional  other       
  Number of     paid-in  comprehensive  Accumulated    
  shares  Amount  capital  deficit  deficit  Total 
  U.S. Dollars in thousands 
BALANCE AT OCTOBER 1, 2023  57,717,425   165   512,497   (646)  (309,985)  202,031 
                         
Changes during the period:                        
Issuance of ordinary shares upon exercise of RSUs  34,750   *   -   -   -   * 
Issuance of ordinary shares upon exercise of options  26,453   *   33   -   -   33 
Reclassification of earn-out liability to equity  -   -   1,500   -   -   1,500 
Unrealized gain from marketable securities  -   -   -   341   -   341 
Share-based compensation  -   -   1,857   -   -   1,857 
Net loss for the period  -   -   -   -   (10,248)  (10,248)
BALANCE AT DECEMBER 31, 2023  57,778,628   165   515,887   (305)  (320,233)  195,514 


*Less than $1.
  
**Issuance expenses totaled $970.


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

 
  Year ended December 31, 
  2024  2023 
  U.S. Dollars in thousands 
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss for the year  (53,516)  (60,776)
Adjustments required to reconcile net loss to net cash used in operating activities:        
Share-based compensation  7,261   6,838 
Amortization of intangible assets  10,612   10,612 
Impairment of goodwill  -   7,420 
Change in contingent earnout liability  -   (4,488)
Depreciation  1,121   1,198 
Deferred tax liability, net  (377)  (377)
Realized loss (income) from sale of marketable securities  (2)  178 
Exchange rate differentials  (512)  69 
Amortization of premium, discount and accrued interest on marketable securities  (260)  735 
Loss from disposal of property and equipment  202   1,297 
Changes in operating assets and liabilities:        
Change in inventories  (277)  - 
Accounts receivable, net  (321)  (507)
Prepaid expenses and other current assets  190   1,940 
Other non-current assets  218   (251)
Accounts payable  (1,316)  (153)
Accrued expenses and other liabilities  490   (8,956)
Operating lease assets and liabilities  209   352 
Deferred revenue  (403)  (37)
Other long-term liabilities  83   129 
Net cash used in operating activities  (36,598)  (44,777)
         
CASH FLOWS FROM INVESTING ACTIVITIES:        
Investment in (release of) restricted deposits  46   (373)
Proceeds from maturity of marketable securities  41,187   38,287 
Purchase of marketable securities  (33,017)  - 
Proceeds from sale of marketable securities  -   822 
Investment in short term deposits  (15,500)  - 
Investment in long term deposits  (10,000)  - 
Purchase of property and equipment  (2,767)  (3,303)
Net cash provided by (used in) investing activities  (20,051)  35,433 
         
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from issuance of ordinary shares and warrants, net of issuance costs  37,834   27,139 
Payment due to settlement of contingent earnout liabilities  -   (790)
Proceeds from issuance of ordinary shares upon exercise of options  1,670   903 
Net cash provided by financing activities  39,504   27,252 
         
EFFECT OF CHANGES IN EXCHANGE RATES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS  72   (60)
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS  (17,073)  17,848 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS AT BEGINNING OF THE YEAR  56,377   38,529 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS AT END OF THE YEAR  39,304   56,377 
         
SUPPLEMENTARY INFORMATION ON ACTIVITIES INVOLVING CASH FLOWS:        
Cash paid for income taxes  53   3 
Cash paid for interest  140   149 
         
SUPPLEMENTARY INFORMATION ON ACTIVITIES NOT INVOLVING CASH FLOWS:        
Issuance of ordinary shares in connection with earnout liability.  -   1,561 
Reclassification of earn-out liability to equity  -   1,500 
Non-cash purchase of property and equipment  223   - 
Operating lease liabilities arising from obtaining operating right-of use assets  -   4,411 


(*)Less than 1 thousand US dollars.

The accompanying notes are an integral part of the unaudited condensed consolidated financial statements


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, impairment of Goodwill, change in contingent earnout liability, expenses related to an offering, legal fees in connection with class-action litigation and the SEC investigation, accrual in connection with the settlement of the SEC investigation and class-action. 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)

  Twelve Months Ended  Three Months Ended 
  December 31,  December 31, 
  2024  2023  2024  2023 
             
GAAP net loss attributable to ordinary shares  53,516   60,776   14,061   10,248 
Non-GAAP adjustments:                
Less: Class-action litigation and SEC investigation  81   2,504   5   (1,699)
Less: Amortization of intangible assets  10,612   10,612   2,653   2,653 
Less: Impairment of goodwill  -   7,420   -   - 
Less: Offering expenses  420   -   -   - 
Less (Add): Change in the fair value of earn out liabilities’ obligation  -   (4,488)  -   18 
Less: Change in accrual in connection with the estimated settlement of the SEC investigation and the class-action  -   (2,350)  -   (3,000)
Less: Share-based compensation  7,261   6,838   1,416   1,857 
Non-GAAP net loss attributable to ordinary shares  35,142   40,240   9,987   10,419 
BASIC AND DILUTED LOSS PER SHARE  0.60   0.71   0.17   0.18 
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES (in thousands)  58,673   56,368   60,139   57,758 


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

GAAP cost of revenue  21,892   16,497   5,890   4,113 
Non-GAAP adjustments:                
Amortization of intangible assets  10,224   10,224   2,556   2,556 
Share-based compensation  227   56   54   15 
Non-GAAP cost of revenue  11,441   6,217   3,280   1,542 


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

GAAP gross loss  (10,609)  (6,592)  (2,890)  (1,716)
Non-GAAP adjustments:                
Amortization of intangible assets  10,224   10,224   2,556   2,556 
Share-based compensation  227   56   54   15 
Non-GAAP gross profit (loss)  (158)  3,688   (280)  855 

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

GAAP gross loss margin  (94)%  (67)%  (96)%  (72)%
Non-GAAP adjustments:                
Amortization of intangible assets  91%  103%  85%  107%
Share-based compensation  2%  1%  2%  1%
Non-GAAP gross profit (loss) margin  (1)%  37%  (9)%  36%


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

GAAP research and development expenses, net  20,182   26,049   5,401   6,812 
Non-GAAP adjustments:                
Share-based compensation  2,448   3,818   409   925 
Non-GAAP research and development expenses, net  17,734   22,231   4,992   5,887 


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

GAAP sales and marketing expenses  3,410   4,168   889   1,034 
Non-GAAP adjustments:                
Amortization of intangible assets  388   388   97   97 
Share-based compensation  717   484   145   150 
                 
Non-GAAP sales and marketing expenses  2,305   3,296   647   787 


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

GAAP general and administrative expenses  22,455   24,272   5,786   3,791 
Non-GAAP adjustments:                
Class-action litigation and SEC investigation  81   2,504   5   (1,699)
Offering expenses  420   -   -   - 
Share-based compensation  3,869   2,480   808   767 
                 
Non-GAAP general and administrative expenses  18,085   19,288   4,973   4,723 


Reconciliation of GAAP other expenses (income) to non-GAAP other expenses (U.S. dollars in thousands)

GAAP other expenses (income)  90   (1,424)  9   (2,684)
Non-GAAP adjustments:                
Change in accrual in connection with the estimated settlement of the SEC investigation and class-action  -   (2,350)  -   (3,000)
Non-GAAP other expenses  90   926   9   316 


Contacts

Investor Contact
Mike Cavanaugh
ICR Healthcare
mike.cavanaugh@icrhealthcare.com

Media Contact
ICR Healthcare
NanoxPR@icrinc.com


Primary Logo