BrainsWay Reports Third Quarter 2025 Financial Results and Operational Highlights
BrainsWay (NASDAQ: BWAY) reported strong Q3 2025 results: revenue +29% to $13.5M, adjusted EBITDA +81% to $2.0M, operating income $1.3M, and net profit $1.6M. Gross margin was 75% and cash totaled $70.7M as of Sept 30, 2025.
The company shipped 90 Deep TMS systems in Q3 (installed base >1,600), holds $65M of remaining performance obligations, and notes ~70% of new engagements are multi-year leases. FDA cleared an accelerated Deep TMS protocol for MDD. Full-year 2025 guidance midpoint was raised to $51M–$52M revenue with higher margin and EBITDA ranges.
BrainsWay (NASDAQ: BWAY) ha riportato solidi risultati nel terzo trimestre 2025: ricavi +29% a 13,5 milioni di dollari, EBITDA rettificato +81% a 2,0 milioni, utile operativo 1,3 milioni e utile netto 1,6 milioni. Il margine lordo era del 75% e la liquidità ammontava a 70,7 milioni di dollari al 30 settembre 2025.
L’azienda ha spedito 90 sistemi Deep TMS nel Q3 (base installata >1.600), detiene $65M di obbligazioni di performance residue, e segnala che circa il 70% dei nuovi impegni sono contratti di leasing pluriennali. La FDA ha autorizzato un protocollo Deep TMS accelerato per la MDD. La guidance per l’intero 2025 è stata rettificata verso il centro a $51M–$52M di ricavi con intervalli di margine e EBITDA più elevati.
BrainsWay (NASDAQ: BWAY) informó resultados sólidos en el tercer trimestre de 2025: ingresos +29% a 13,5 millones de dólares, EBITDA ajustado +81% a 2,0 millones, resultado operativo 1,3 millones y utilidad neta 1,6 millones. El margen bruto fue del 75% y la liquidez totalizó 70,7 millones de dólares al 30 de septiembre de 2025.
La empresa envió 90 sistemas Deep TMS en el Q3 (base instalada >1.600), posee $65M de obligaciones pendientes de desempeño y señala que ~70% de los nuevos compromisos son contratos de arrendamiento multianuales. La FDA aprobó un protocolo Deep TMS acelerado para la MDD. La guía para 2025 de rango medio fue aumentada a $51M–$52M de ingresos con rangos de margen y EBITDA más altos.
BrainsWay (NASDAQ: BWAY)는 2025년 3분기 실적 발표에서 매출 29% 증가 1350만 달러, 조정된 EBITDA 81% 증가 200만 달러, 영업이익 130만 달러, 순이익 160만 달러를 기록했습니다. 총이익률은 75%였고 현금은 2025년 9월 30일 기준 7070만 달러였습니다.
회사는 3분기에 90대의 Deep TMS 시스템을 출하했고 설치 기반은 1,600대를 넘어섰으며 남은 성과 의무는 6500만 달러이고 신규 약정의 약 70%가 다년 임대 계약임을 밝히고 있습니다. FDA는 MDD를 위한 가속 Deep TMS 프로토콜을 승인했습니다. 2025년 연간 가이던스의 중간값은 매출 5100만 ~ 5200만 달러로 상향되었고 더 높은 마진 및 EBITDA 범위를 제시했습니다.
BrainsWay (NASDAQ: BWAY) a publié des résultats solides pour le T3 2025 : revenus +29 % à 13,5 M$, EBITDA ajusté +81 % à 2,0 M$, résultat opérationnel 1,3 M$ et bénéfice net 1,6 M$. La marge brute était de 75 % et la trésorerie s’élevait à 70,7 M$ au 30 septembre 2025.
L’entreprise a expédié 90 systèmes Deep TMS au T3 (base installée >1 600), détient 65 M$ d’obligations de performance restantes, et note qu’environ 70 % des nouveaux engagements sont des baux pluriannuels. La FDA a autorisé un protocole Deep TMS accéléré pour le MDD. L’objectif médian pour l’année complète 2025 a été relevé à une fourchette de revenus de 51 M$–52 M$ avec des marges et une plage d’EBITDA plus élevées.
BrainsWay (NASDAQ: BWAY) meldete starke Q3-2025-Ergebnisse: Umsatz +29% auf 13,5 Mio. $, bereinigtes EBITDA +81% auf 2,0 Mio. $, operatives Ergebnis 1,3 Mio. $, Nettogewinn 1,6 Mio. $. Die Bruttomarge betrug 75% und die Barbestände beliefen sich zum 30. September 2025 auf 70,7 Mio. $. Das Unternehmen lieferte im Q3 90 Deep TMS-Systeme aus (installierte Basis >1.600), hält verbleibende Leistungsobligationen in Höhe von 65 Mio. $ und stellt fest, dass ca. 70% der neuen Engagements mehrjährige Leasingverträge sind. Die FDA hat einen beschleunigten Deep TMS-Protokoll für MDD genehmigt. Die Jahresprognose 2025 wurde mittig auf 51 Mio. $– 52 Mio. $ Umsatz mit höheren Margen- und EBITDA-Bereichen angehoben.
BrainsWay (NASDAQ: BWAY) أبلغت عن نتائج قوية في الربع الثالث 2025: الإيرادات +29% إلى 13.5 مليون دولار، EBITDA المعدل +81% إلى 2.0 مليون دولار، الدخل من العمليات 1.3 مليون دولار، وصافي الربح 1.6 مليون دولار. الهامش الإجمالي كان 75% وتراكَم النقد حتى 30 سبتمبر 2025 بمقدار 70.7 مليون دولار.
شحنت الشركة 90 نظاماً من Deep TMS في الربع الثالث (القاعدة المركبة >1,600)، وتملك $65M من الالتزامات التعاقدية المتبقية، وتلاحظ أن نحو 70% من الالتزامات الجديدة هي عقود إيجار متعددة السنوات. وافقت FDA على بروتوكول Deep TMS المعجل لـ MDD. وتم رفع التوجيه للسنة الكاملة 2025 ليصل إلى منتصف النطاق من $51M–$52M دولاراً من الإيرادات مع نطاقات هوامش وEBITDA أعلى.
- Revenue +29% Q3 2025 to $13.5M
- Adjusted EBITDA +81% Q3 2025 to $2.0M
- Remaining performance obligations of $65M
- Cash and equivalents $70.7M as of Sept 30, 2025
- Shipped 90 Deep TMS systems in Q3 (installed base >1,600)
- FDA cleared accelerated Deep TMS protocol for MDD
- None.
Insights
Strong quarterly growth, rising profitability, FDA clearance, and tighter guidance point to positive commercial momentum into year-end.
Revenue rose 29% to
The FDA cleared an accelerated Deep TMS protocol for MDD, which is a discrete regulatory milestone tied to the company’s core device. Management raised the midpoint of full-year 2025 guidance to
Key dependencies and near-term items to monitor include the conversion of the
Revenue increased
Operating income totaled $1.3 million and Adjusted EBITDA rose approximately
Remaining performance obligations increased to $65 million
FDA cleared an accelerated protocol for Deep TMS treatment of patients with major depressive disorder (MDD)
Raised midpoint of full-year 2025 Revenue and EBITDA guidance
Conference call to be held today at 8:30 AM ET
BURLINGTON, Mass. and JERUSALEM, Israel, Nov. 11, 2025 (GLOBE NEWSWIRE) -- BrainsWay Ltd. (NASDAQ & TASE: BWAY) (“BrainsWay” or the “Company”), a global leader in advanced noninvasive neurostimulation treatments for mental health disorders, today reported third quarter 2025 financial results and provided an operational update.
Recent Financial and Operational Highlights
- Revenue in the third quarter of 2025 increased
29% to$13.5 million , compared to the third quarter of 2024. - Approximately
70% of recent customer engagements are structured as multi-year lease agreements. - Currently have
$65 million in remaining performance obligations from customers under multi-year contracts. - Shipped a net total of 90 Deep TMS™ systems during the third quarter of 2025, a
43% increase compared to the same period last year. Total installed base now stands at more than 1,600 systems. - Gross margin for the third quarter of 2025 was
75% , compared to74% in the prior year period. - Operating income for the third quarter of 2025 was
$1.3 million , compared with$0.3 million for the prior year period. - Adjusted EBITDA1 for the third quarter of 2025 increased
81% to$2.0 million , compared to$1.1 million for the third quarter of 2024. - Net profit for the third quarter of 2025 increased
137% to$1.6 million , compared to$0.7 million for the third quarter of 2024. - As of September 30, 2025, cash, cash equivalents, and restricted cash totaled
$70.7 million . - The U.S. Food and Drug Administration (FDA) cleared BrainsWay’s Accelerated Deep TMS™ protocol for the non-invasive treatment of Major Depressive Disorder (MDD), including patients with comorbid anxiety symptoms.
- The NIH has awarded a
$2.5 million , five-year R01 grant to researchers at Stanford University and the Palo Alto Veterans Institute for Research to study the mechanism and efficacy of an accelerated Deep TMS protocol, using BrainsWay’s device for the treatment of Alcohol Use Disorder (AUD). - Announced four new minority equity investments in 2025, expanding strategic presence across the mental health treatment ecosystem.
- Announced an initial
$5 million strategic investment in Neurolief Ltd., a developer of the world’s first wearable, non-invasive, multi-channel brain neuromodulation platform for home use, with an option to acquire the company.
Full-Year 2025 Financial Guidance
- With results continuing to trend toward the high end of expectations and improved visibility into the remainder of the year, the Company is raising the midpoint and narrowing its full-year 2025 financial outlook: including:
- Revenues of
$51 million –$52 million , up from the previous guidance of$50 million –$52 million ; - Operating income of
6% –7% , up from the previous guidance of4% –5% ; and - Adjusted EBITDA of
13% –14% , up from the previous guidance of12% –13% .
- Revenues of
“Market dynamics continue to align in our favor as we maintained strong top-line growth and increased profitability. Our Deep TMS system drove record demand in the third quarter of 2025, with meaningful adoption among both existing and new customers. Looking ahead, we see significant opportunities to extend our leadership through new therapeutic indications, accelerated treatment protocols, and broader market adoption initiatives, including potential strategic collaboration involving complementary technologies such as the at-home solutions offered by Neurolief following our recent investment in that company” said Hadar Levy, BrainsWay’s Chief Executive Officer.
“With much of our revenue derived from multi-year customer agreements, we believe we have built a solid foundation for sustainable growth. In line with this, we continue to take deliberate steps to generate long-term value for shareholders. To this end, over the past year, we have gained significant momentum with our strategic initiative to invest in high-performing mental health providers through minority equity investments. To date in 2025, we have announced four such investments and are evaluating additional opportunities. In addition to our potential as equity investors, we believe this initiative has the potential to support our core business by accelerating awareness of therapies like Deep TMS with these mental health clinics and their patients,” concluded Mr. Levy.
Call and Webcast
BrainsWay’s management will host a conference call on Tuesday, November 11, 2025, at 8:30 a.m. Eastern Time to discuss these results and answer questions.
Tuesday, November 11, 2025, at 8:30 AM Eastern Time:
| United States: | 1-877-300-8521 |
| International: | 1-412-317-6026 |
| Israel: Conference ID: | 1-80-921-2373 10203968 |
| Webcast: | Link |
The conference call will be broadcast live and will be available for replay for 30 days on the Company’s website, https://investors.brainsway.com/events-and-presentations/event-calendar. Please access the Company’s website at least 10 minutes ahead of the conference call to register.
Non-IFRS Financial Measures
In addition to our results determined in accordance with International Financial Reporting Standards (IFRS), including in particular operating profit and net profit, we believe that Adjusted EBITDA, a non-IFRS measure, is useful in evaluating our operating performance. We define Adjusted EBITDA as net profit adjusted for depreciation and amortization, finance income, finance expenses, income taxes, cost of share-based payments, and one-time restructuring and litigation expenses.
In addition to operating income (loss) and net income (loss), we use Adjusted EBITDA as a measure of operational efficiency. We believe that this non-IFRS financial measure is useful to investors for period-to-period comparisons of our business and in understanding and evaluating our operating results for the following reasons:
- Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s operating performance without regard to items such as stock-based compensation expenses, depreciation and amortization, finance expenses, income taxes, and certain one-time items such as restructuring and litigation expenses, that can vary substantially from company to company depending upon their financing, capital structures and the method by which assets were acquired.
- Our management uses Adjusted EBITDA in conjunction with IFRS financial measures for planning purposes, including the preparation of our annual operating budget, as a measure of operating performance and the effectiveness of our business strategies and in communications with our board of directors concerning our financial performance; and Adjusted EBITDA provides consistency and comparability with our past financial performance, facilitates period-to-period comparisons of operations, and also facilitates comparisons with other peer companies, many of which use similar non-IFRS or non-GAAP financial measures to supplement their IFRS or GAAP results.
Adjusted EBITDA, however, should not be considered as an alternative to operating profit (loss) or net profit (loss) for the period and may not be indicative of the historic operating results of the Company; nor is it meant to be predictive of potential future results. Adjusted EBITDA is not a measure of financial performance under IFRS and may not be comparable to other similarly titled measures for other companies. A reconciliation between the Company’s net profit (loss) and Adjusted EBITDA is presented in the attached summary financial statements.
Because of these and other limitations, you should consider Adjusted EBITDA along with other IFRS-based financial performance measures, including net profit (loss) and our IFRS financial results.
About BrainsWay
BrainsWay is a global leader in advanced noninvasive neurostimulation treatments for mental health disorders. The Company is boldly advancing neuroscience with its proprietary Deep Transcranial Magnetic Stimulation (Deep TMS™) platform technology to improve health and transform lives. BrainsWay is the first and only TMS company to obtain three FDA-cleared indications backed by pivotal clinical studies demonstrating clinically proven efficacy. Current indications include major depressive disorder (including reduction of anxiety symptoms, commonly referred to as anxious depression), obsessive-compulsive disorder, and smoking addiction. The Company is dedicated to leading through superior science and building on its unparalleled body of clinical evidence. Additional clinical trials of Deep TMS in various psychiatric, neurological, and addiction disorders are underway. Founded in 2003, with operations in the United States and Israel, BrainsWay is committed to increasing global awareness of and broad access to Deep TMS. For the latest news and information about BrainsWay, please visit www.brainsway.com.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may be preceded by the words “intends,” “may,” “will,” “plans,” “expects,” “anticipates,” “projects,” “predicts,” “estimates,” “aims,” “believes,” “hopes,” “potential” or similar words, and also includes any financial guidance and projections contained herein. These forward-looking statements and their implications are based on the current expectations of the management of the Company only and are subject to a number of factors and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. In addition, historical results or conclusions from scientific research and clinical studies do not guarantee that future results would suggest similar conclusions or that historical results referred to herein would be interpreted similarly in light of additional research or otherwise. The following factors, among others, could cause actual results to differ materially from those described in the forward-looking statements: risks relating to the Company’s ability to consummate, finance and close proposed or potential investments, inadequacy of financial resources to meet future capital requirements; changes in technology and market requirements; delays or obstacles in launching and/or successfully completing planned studies and clinical trials; failure to obtain approvals by regulatory agencies on the Company’s anticipated timeframe, or at all; inability to retain or attract key employees whose knowledge is essential to the development of Deep TMS products; unforeseen difficulties with Deep TMS products and processes, and/or inability to develop necessary enhancements; unexpected costs related to Deep TMS products; failure to obtain and maintain adequate protection of the Company’s intellectual property, including intellectual property licensed to the Company; the potential for product liability; changes in legislation and applicable rules and regulations; unfavorable market perception and acceptance of Deep TMS technology; inadequate or delays in reimbursement from third-party payers, including insurance companies and Medicare; inability to commercialize Deep TMS, including internationally, by the Company or through third-party distributors; product development by competitors; inability to timely develop and introduce new technologies, products and applications, which could cause the actual results or performance of the Company to differ materially from those contemplated in such forward-looking statements.
Any forward-looking statement in this press release speaks only as of the date of this press release. The Company undertakes no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws. More detailed information about the risks and uncertainties affecting the Company is contained under the heading “Risk Factors” in the Company’s filings with the U.S. Securities and Exchange Commission.
Contacts:
BrainsWay:
Ido Marom
Chief Financial Officer
Ido.Marom@BrainsWay.com
Investors:
Brian Ritchie
LifeSci Advisors LLC
britchie@lifesciadvisors.com
| BRAINSWAY LTD. AND SUBSIDIARIES | |||||||||
| CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||||||
| U.S. dollars in thousands | |||||||||
| September 30, | December 31, | ||||||||
| 2025 | 2024 | ||||||||
| ASSETS | (Unaudited) | (Audited) | |||||||
| Current Assets | |||||||||
| Cash and cash equivalents | $ | 70,458 | $ | 69,345 | |||||
| Restricted cash | 251 | 271 | |||||||
| Trade receivables, net | 5,129 | 4,596 | |||||||
| Inventory | 4,418 | 4,426 | |||||||
| Other current financial assets | 1,079 | - | |||||||
| Other current assets | 1,598 | 1,032 | |||||||
| 82,933 | 79,670 | ||||||||
| Non-Current Assets | |||||||||
| Investments in financial assets | 12,567 | - | |||||||
| System components | 2,912 | 1,707 | |||||||
| Leased systems, net | 4,561 | 3,959 | |||||||
| Other property and equipment, net | 787 | 752 | |||||||
| Right-of-use assets | 5,757 | 5,530 | |||||||
| Other long-term assets | 3,545 | 2,698 | |||||||
| 30,129 | 14,646 | ||||||||
| $ | 113,062 | $ | 94,316 | ||||||
| LIABILITIES AND EQUITY | |||||||||
| Current Liabilities | |||||||||
| Trade payables | $ | 2,791 | $ | 2,868 | |||||
| Deferred revenues | 13,615 | 4,434 | |||||||
| Liability in respect of government grants | 2,488 | 1,293 | |||||||
| Current maturities of lease liabilities | 1,043 | 824 | |||||||
| Other accounts payable | 6,056 | 5,927 | |||||||
| 25,993 | 15,346 | ||||||||
| Non-Current Liabilities | |||||||||
| Deferred revenues | 6,466 | 3,625 | |||||||
| Liability in respect of government grants | 4,829 | 5,803 | |||||||
| Lease liabilities | 5,709 | 4,800 | |||||||
| Warrants liability | - | 2,429 | |||||||
| 17,004 | 16,657 | ||||||||
| Equity | |||||||||
| Share capital | 418 | 413 | |||||||
| Share premium | 159,873 | 157,597 | |||||||
| Reserve for share-based payment | 3,517 | 4,872 | |||||||
| Warrants | 2,126 | - | |||||||
| Currency Translation Adjustments | (2,188 | ) | (2,188 | ) | |||||
| Accumulated deficit | (93,681 | ) | (98,381 | ) | |||||
| 70,065 | 62,313 | ||||||||
| $ | 113,062 | $ | 94,316 | ||||||
| BRAINSWAY LTD. AND SUBSIDIARIES | |||||||||||||
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE PROFIT (LOSS) | |||||||||||||
| U.S. dollars in thousands (except per share data) | |||||||||||||
| For the three months ended September 30, | For the nine months ended September 30, | ||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||
| (Unaudited) | (Unaudited) | ||||||||||||
| Revenues | $ | 13,512 | $ | 10,502 | $ | 37,680 | $ | 29,602 | |||||
| Cost of revenues | 3,353 | 2,781 | 9,412 | 7,532 | |||||||||
| Gross profit | 10,159 | 7,721 | 28,268 | 22,070 | |||||||||
| Research and development expenses, net | 2,396 | 1,809 | 7,072 | 5,146 | |||||||||
| Selling and marketing expenses | 4,729 | 4,108 | 13,831 | 11,731 | |||||||||
| General and administrative expenses | 1,781 | 1,523 | 4,958 | 4,233 | |||||||||
| Total operating expenses | 8,906 | 7,440 | 25,861 | 21,110 | |||||||||
| Operating profit | 1,253 | 281 | 2,407 | 960 | |||||||||
| Finance income | 1,126 | 830 | 4,540 | 1,945 | |||||||||
| Finance Expense | 571 | 374 | 1,778 | 1,182 | |||||||||
| Profit before income taxes | 1,808 | 737 | 5,169 | 1,723 | |||||||||
| Income taxes | 242 | 75 | 469 | 350 | |||||||||
| Net profit and total comprehensive profit | $ | 1,566 | $ | 662 | $ | 4,700 | $ | 1,373 | |||||
| Basic net income per share | $ | 0.04 | $ | 0.02 | $ | 0.12 | $ | 0.04 | |||||
| Diluted net income per share | $ | 0.04 | $ | 0.02 | $ | 0.11 | $ | 0.04 | |||||
| BRAINSWAY LTD. AND SUBSIDIARIES | ||||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
| U.S. dollars in thousands | ||||||||||||||||
| For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Total comprehensive profit | $ | 1,566 | $ | 662 | $ | 4,700 | $ | 1,373 | ||||||||
| Adjustments to reconcile net profit to net cash provided by operating activities: | ||||||||||||||||
| Adjustments to profit or loss items: | ||||||||||||||||
| Depreciation and amortization | 179 | 188 | 550 | 308 | ||||||||||||
| Depreciation of leased systems | 225 | 260 | 636 | 755 | ||||||||||||
| Impairment and disposal of inventory and system components | 68 | 600 | 236 | 1,242 | ||||||||||||
| Finance income, net | (555 | ) | (456 | ) | (2,762 | ) | (763 | ) | ||||||||
| Cost of share based payment | 364 | 388 | 916 | 1,057 | ||||||||||||
| Income taxes | 242 | 75 | 469 | 350 | ||||||||||||
| Total adjustments to reconcile profit | 523 | 1,055 | 45 | 2,949 | ||||||||||||
| Changes in asset and liability items: | ||||||||||||||||
| Decrease (increase) in inventory | (115 | ) | (465 | ) | 310 | (572 | ) | |||||||||
| Decrease (increase) in trade receivables | (1,246 | ) | 415 | (419 | ) | 295 | ||||||||||
| Decrease (increase) in other current assets | (796 | ) | 41 | (532 | ) | 72 | ||||||||||
| Increase (decrease) in trade payables | 1,551 | (366 | ) | (139 | ) | 514 | ||||||||||
| Increase (decrease) in other accounts payable | 1,330 | 456 | 492 | (74 | ) | |||||||||||
| Increase (decrease) in deferred revenues | (2,669 | ) | (52 | ) | 12,022 | 1,151 | ||||||||||
| Total changes in asset and liability | (1,945 | ) | 29 | 11,734 | 1,386 | |||||||||||
| Cash paid and received during the period for: | ||||||||||||||||
| Interest paid | (34 | ) | (81 | ) | (88 | ) | (104 | ) | ||||||||
| Interest received | 1,274 | 613 | 3,022 | 2,194 | ||||||||||||
| Income taxes paid | 2 | - | (634 | ) | (994 | ) | ||||||||||
| Total cash received during the period | 1,242 | 532 | 2,300 | 1,096 | ||||||||||||
| Net cash provided by operating activities: | 1,386 | 2,278 | 18,779 | 6,804 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||||
| Purchase of property and equipment and system components, net | (800 | ) | (1,300 | ) | (3,009 | ) | (2,871 | ) | ||||||||
| Withdrawal of restricted cash | - | - | 20 | |||||||||||||
| Proceeds from lease assets | - | - | - | 40 | ||||||||||||
| Purchase of financial assets measured at fair value | (7,300 | ) | - | (12,300 | ) | - | ||||||||||
| Proceeds from short-term bank deposits | 10,000 | - | - | 35,000 | ||||||||||||
| Investment in short-term bank deposits | - | - | - | - | ||||||||||||
| Investment of long-term deposits, net | (535 | ) | (34 | ) | (1,171 | ) | (15 | ) | ||||||||
| Net cash provided by (used in) investing activities | 1,365 | (1,334 | ) | (16,460 | ) | 32,154 | ||||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Repayment of liability in respect of research and development grants | - | (572 | ) | (641 | ) | (1,104 | ) | |||||||||
| Exercise of share options | - | - | - | 19 | ||||||||||||
| Repayment of lease liability | (208 | ) | (126 | ) | (586 | ) | (237 | ) | ||||||||
| Net cash used in financing activities | (208 | ) | (698 | ) | (1,227 | ) | (1,322 | ) | ||||||||
| Exchange rate differences on cash and cash equivalents | 3 | 17 | 21 | (29 | ) | |||||||||||
| Increase in cash and cash equivalents | 2,546 | 263 | 1,113 | 37,607 | ||||||||||||
| Cash and cash equivalents at the beginning of the period | 67,912 | 47,864 | 69,345 | 10,520 | ||||||||||||
| Cash and cash equivalents at the end of the period | $ | 70,458 | $ | 48,127 | $ | 70,458 | $ | 48,127 | ||||||||
| (a) Significant non cash transactions: | ||||||||||||||||
| Change in prepaid expenses recognized with corresponding liability | $ | (1,631 | ) | $ | - | $ | (144 | ) | $ | - | ||||||
| Right-of-use asset recognized with corresponding lease liability | $ | 638 | $ | 5,469 | $ | 835 | $ | 5,650 | ||||||||
| BRAINSWAY LTD. | ||||||||||||||||
| A reconciliation of Adjusted EBITDA to net profit, the most directly comparable IFRS measure, is set forth below: | ||||||||||||||||
| U.S. dollars in thousands (except share and per share data) | ||||||||||||||||
| For the three months ended September 30, | For the nine months ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
| Net profit and total comprehensive profit | $ | 1,566 | $ | 662 | $ | 4,700 | $ | 1,373 | ||||||||
| Finance income, net | (555 | ) | (456 | ) | (2,762 | ) | (763 | ) | ||||||||
| Income taxes | 242 | 75 | 469 | 350 | ||||||||||||
| Depreciation and amortization | 179 | 188 | 550 | 308 | ||||||||||||
| Depreciation of leased systems | 225 | 260 | 636 | 755 | ||||||||||||
| Cost of share based payment | 364 | 388 | 916 | 1,057 | ||||||||||||
| Restructuring and litigation Cost | - | - | 258 | - | ||||||||||||
| Adjusted EBITDA | $ | 2,021 | $ | 1,117 | $ | 4,767 | $ | 3,080 | ||||||||
_____________________
1 See Adjusted EBITDA details and reconciliation table in the appendix below.