Nanox Announces Second Quarter of 2025 Financial Results and Provides Business Update
Nanox (NASDAQ: NNOX), a medical imaging technology company, reported its Q2 2025 financial results with revenue of $3.0 million, up from $2.7 million in Q2 2024. The company posted a net loss of $14.7 million, compared to $13.6 million in the prior year period.
Key developments include growing the Nanox.ARC system sales pipeline, plans to submit the TAP2D software module to FDA for 510(k) clearance, and a new partnership with Fabrinet for manufacturing support. The company expanded its presence in the U.S. and EU markets, with new customers including major imaging center chains and progress in Romania.
Nanox maintains its target of deploying over 100 units worldwide by end of 2025. As of June 30, 2025, the company held $62.6 million in cash and equivalents, down from $83.5 million at the end of 2024.
Nanox (NASDAQ: NNOX), azienda di tecnologie per l'imaging medico, ha comunicato i risultati finanziari del secondo trimestre 2025 con ricavi di $3.0 million, in crescita rispetto a $2.7 million nel Q2 2024. La società ha registrato una perdita netta di $14.7 million, rispetto a $13.6 million nello stesso periodo dell'anno precedente.
Tra i principali sviluppi si segnalano l'ampliamento del pipeline di vendita del sistema Nanox.ARC, l'intenzione di presentare alla FDA il modulo software TAP2D per la clearance 510(k) e una nuova collaborazione con Fabrinet per il supporto alla produzione. L'azienda ha inoltre esteso la propria presenza nei mercati di Stati Uniti e UE, acquisendo nuovi clienti tra grandi catene di centri di imaging e registrando progressi in Romania.
Nanox conferma l'obiettivo di distribuire oltre 100 unità a livello mondiale entro la fine del 2025. Al 30 giugno 2025 la società disponeva di $62.6 million in contanti e mezzi equivalenti, in calo rispetto a $83.5 million alla fine del 2024.
Nanox (NASDAQ: NNOX), compañía de tecnología de imagen médica, informó sus resultados financieros del segundo trimestre de 2025 con ingresos de $3.0 million, frente a $2.7 million en el Q2 de 2024. La empresa registró una pérdida neta de $14.7 million, comparada con $13.6 million en el mismo periodo del año anterior.
Entre los hitos clave figuran la ampliación del pipeline de ventas del sistema Nanox.ARC, los planes para presentar el módulo de software TAP2D a la FDA para la autorización 510(k) y una nueva alianza con Fabrinet para apoyo en manufactura. La compañía también amplió su presencia en los mercados de EE. UU. y la UE, con nuevos clientes entre grandes cadenas de centros de imagen y avances en Rumanía.
Nanox mantiene su objetivo de desplegar más de 100 unidades en todo el mundo para fines de 2025. Al 30 de junio de 2025 la empresa contaba con $62.6 million en efectivo y equivalentes, por debajo de $83.5 million al cierre de 2024.
Nanox (NASDAQ: NNOX))는 의료 영상 기술 회사로, 2025년 2분기 실적에서 매출 $3.0 million을 기록해 2024년 2분기의 $2.7 million에서 증가했습니다. 회사는 전년 동기 $13.6 million과 비교해 $14.7 million의 순손실을 보고했습니다.
주요 성과로는 Nanox.ARC 시스템 판매 파이프라인 확대, TAP2D 소프트웨어 모듈의 FDA 510(k) 승인 제출 계획, 제조 지원을 위한 Fabrinet와의 신규 파트너십 등이 있습니다. 또한 미국 및 EU 시장에서의 입지를 확장했으며, 주요 영상 센터 체인들을 포함한 신규 고객 확보와 루마니아에서의 진전이 있었습니다.
Nanox는 2025년 말까지 전 세계에 100대 이상을 배치하겠다는 목표를 유지하고 있습니다. 2025년 6월 30일 기준 회사의 현금 및 현금성자산은 $62.6 million으로, 2024년 말의 $83.5 million에서 감소했습니다.
Nanox (NASDAQ: NNOX), société spécialisée dans les technologies d'imagerie médicale, a annoncé ses résultats financiers du deuxième trimestre 2025 avec un chiffre d'affaires de $3.0 million, en hausse par rapport à $2.7 million au T2 2024. La société a enregistré une perte nette de $14.7 million, contre $13.6 million sur la même période l'an passé.
Parmi les faits marquants figurent l'élargissement du pipeline de ventes du système Nanox.ARC, la volonté de soumettre le module logiciel TAP2D à la FDA pour obtention d'une autorisation 510(k) et un nouveau partenariat avec Fabrinet pour le soutien à la fabrication. L'entreprise a étendu sa présence aux États-Unis et dans l'UE, avec de nouveaux clients parmi de grandes chaînes de centres d'imagerie et des avancées en Roumanie.
Nanox maintient son objectif de déployer plus de 100 unités dans le monde d'ici la fin 2025. Au 30 juin 2025, la société disposait de $62.6 million en liquidités et équivalents, en baisse par rapport à $83.5 million à la fin de 2024.
Nanox (NASDAQ: NNOX), ein Unternehmen für Medizintechnik im Bereich Bildgebung, meldete für das zweite Quartal 2025 Umsätze von $3.0 million, gegenüber $2.7 million im Q2 2024. Das Unternehmen verzeichnete einen Nettoverlust von $14.7 million, nach $13.6 million im Vorjahreszeitraum.
Wesentliche Entwicklungen sind der Ausbau der Vertriebspipeline für das Nanox.ARC-System, Pläne zur Einreichung des Softwaremoduls TAP2D bei der FDA zur 510(k)-Freigabe sowie eine neue Partnerschaft mit Fabrinet zur Produktionsunterstützung. Außerdem hat das Unternehmen seine Präsenz in den Märkten der USA und der EU ausgeweitet, neue Kunden darunter große Ketten von Bildgebungszentren gewonnen und Fortschritte in Rumänien erzielt.
Nanox bestätigt das Ziel, bis Ende 2025 weltweit über 100 Einheiten zu installieren. Zum 30. Juni 2025 verfügte das Unternehmen über $62.6 million an Zahlungsmitteln und Zahlungsmitteläquivalenten, gegenüber $83.5 million zum Ende des Jahres 2024.
- Revenue increased 11% year-over-year to $3.0 million
- Teleradiology services gross profit margin improved to 18% from 15% year-over-year
- Secured partnership with Fabrinet for scalable production of Nanox.ARC X
- Expanded customer base to include major U.S. imaging center chains
- On track to meet deployment target of over 100 units by end of 2025
- Net loss increased to $14.7 million from $13.6 million year-over-year
- Overall gross loss margin worsened to -107% from -106%
- Cash position decreased to $62.6 million from $83.5 million in December 2024
- Negative cash flow from operations of $19.6 million
- AI solutions revenue declined to $96,000 from $113,000 year-over-year
Insights
Nanox shows modest revenue growth but widening losses amid expansion of Nanox.ARC deployment and progressing commercialization efforts.
Nanox's Q2 2025 results reveal mixed financial performance with
The company's gross loss margin deteriorated to
Teleradiology services remain the company's revenue backbone, generating
The liquidity position is concerning, with cash and equivalents declining to
On the positive side, Nanox is making strategic progress by expanding its Nanox.ARC installed base, growing its sales funnel "exponentially," securing a volume manufacturing agreement with Fabrinet, and preparing to submit its TAP2D software module to the FDA. The company also reports breakthroughs in the European market and engagement with major U.S. imaging center chains. Management maintains they're on track to deploy over 100 units worldwide by year-end 2025, suggesting confidence in accelerating commercialization despite financial challenges.
Management to host conference call and webcast Tuesday, August 12, 2025 at 8:30 AM ET
Company continued to grow Nanox.ARC installed base and is on track to meet its year-end system deployment target
PETAH TIKVA, Israel, Aug. 12, 2025 (GLOBE NEWSWIRE) -- NANO-X IMAGING LTD (NASDAQ: NNOX) (“Nanox” or the “Company”), an innovative medical imaging technology company, today announced results for the second quarter ended June 30, 2025 and provided a business update.
Recent Highlights:
- Generated
$3.0 million in revenue in the second quarter of 2025, compared to$2.7 million in the second quarter of 2024. - Grew Nanox.ARC system sales funnel exponentially in the quarter.
- The Company notified the FDA of its intent to submit the TAP2D software module to the FDA through the 510(k) program - a 2D view image output for the Nanox.ARC systems, a practical tool for radiologists.
- New customers include several medical imaging center chains across the U.S., including one of the largest imaging providers in the country which began training its technicians in July.
- Expanded the availability of the Nanox.AI solutions, engaging with AI solution platform providers.
- Advanced footprint in EU countries, finalized successful training in Romania and preparing for the first system shipment.
- Entered into a multi-year Volume Supply Agreement with Fabrinet, a leading global electronics manufacturing services provider, to support the scalable production of Nanox.ARC X.
“Nanox has made progress advancing the deployment of the Nanox.ARC system in the second quarter, and we are on track to meet our yearly deployment target with revenues expected in the second half of 2025. We’re seeing a growing and increasingly robust commercial pipeline, and we’re proud to mark a breakthrough in the European market, with the first system ready for shipment. By expanding our system’s output with a 2D view image, we reaffirm our commitment to continuous product enhancement in line with evolving market needs. Alongside our commercial efforts, we are executing a robust clinical program designed to produce data supporting the use case for the Nanox.ARC technology, and to engage key opinion leaders who can partner with Nanox to drive behavior change in the medical imaging sector. I am proud of our team’s diligent execution of our multi-faceted growth strategy”.
Financial results for three months ended June 30, 2025
For the three months ended June 30, 2025 (the “Reported Period”), the Company reported a net loss of
The Company reported revenue of
The Company’s gross loss during the Reported Period totaled
The Company’s revenue from teleradiology services for the Reported Period was
During the Reported Period, the Company generated revenue through the sales and deployment of its imaging systems and OEM services which amounted to
The Company’s revenue from its AI solutions for the Reported Period was
Research and development expenses, net, for the Reported and Comparable Periods were
Sales and marketing expenses for the Reported Period were
General and administrative expenses for the Reported Period were
Non-GAAP net loss attributable to ordinary shares for the Reported Period was
Non-GAAP gross loss for the Reported Period was
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
Other Assets
As of June 30, 2025 the Company had property and equipment of
As of June 30, 2025, the Company had intangible assets of
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
Mike.cavanaugh@icrhealthcare.com
Media
ICR Healthcare
NanoxPR@icrinc.com
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 | 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 |
* | Less than |
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 |
* | Less than |
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 |
* | Less than |
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 |
