Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F [ X ] Form 40-F [ ]
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
EXHIBIT 99.1
BrainsWay Reports Fourth Quarter and Full Year 2025 Financial Results
and Operational Highlights
Q4 Revenue Grew 27% Year-Over-Year to Record $14.5 Million
Q4 Operating Income of $1.9 Million; Adjusted EBITDA Increased by 53% to $2.3 Million, Reflecting Significant Operating
Leverage
Full Year 2025 Revenue Increased by Approximately 27% YoY to $52.2 Million, and Net Income Increased by Approximately
161% YoY to $7.6 Million
Remaining Performance Obligations Increased 43% to Approximately $70 Million
Issuing 2026 Guidance: Expecting Revenue of $66 - $68 million (27% - 30% Growth), Operating Income of 13% - 14%,
and Adjusted EBITDA of $12 - $14 Million (86% - 100% Growth)
Conference Call to be Held Today at 8:30 AM ET
BURLINGTON, Mass. and JERUSALEM, March 11, 2026 (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 fourth quarter and full year 2025 financial results and provided an operational update.
Recent Financial and Operational Highlights
- Revenue in the fourth quarter of 2025 increased 27% to $14.5 million, compared with the fourth quarter
of 2024.
- Approximately 70% of customer engagements signed in recent quarters are structured as multi-year lease
agreements.
- Increased remaining performance obligations to approximately $70 million, representing a 43% increase
compared with December 31, 2024.
- Shipped a net total of 95 Deep TMS™ systems during the fourth quarter of 2025, a 27% increase compared
with the same period last year. Total installed base now stands at approximately 1,700 systems.
- Gross margin for the fourth quarter of 2025 was 76%, compared with 75% in the prior year period.
- Operating income for the fourth quarter of 2025 was $1.9 million, compared with $0.4 million for the prior
year period.
- Adjusted EBITDA1 for the fourth quarter of 2025 increased 53% to $2.3 million, compared with
$1.5 million for the fourth quarter of 2024.
- Net income for the fourth quarter of 2025 increased 90% to $2.9 million, compared with $1.5 million for
the fourth quarter of 2024.
- U.S. Food and Drug Administration (FDA) granted label expansion for the Deep Transcranial Magnetic Stimulation
(Deep TMS™) system making the treatment available as an adjunct therapy for adolescents aged 15 to 21 years suffering from major
depressive disorder (MDD).
- Launched a multicenter clinical trial investigating the use of the new Deep TMS 360™ system in individuals
with Alcohol Use Disorder (AUD), which represents a major economic and health burden, affecting about 29 million Americans.
- Secured the first insurer coverage for the accelerated SWIFT™ (Short‑course with Intrinsic
Field Targeting) Deep TMS protocol following FDA clearance.
- FDA approved Neurolief’s wearable Proliv™Rx neuromodulation system, a Class III device, as
an adjunctive treatment for adult patients suffering from MDD who have failed to achieve satisfactory improvement from at least one previous
antidepressant medication, for use at home or in the clinic.
Full Year 2025 Financial Highlights
- Full year 2025 revenue of $52.2 million, a 27% increase as compared with full year 2024.
- Gross margin for the full year 2025 was 75%, flat compared with the prior year.
- Operating income for the full year 2025 was $4.3 million, compared with $1.4 million in the prior year.
- Net income for the full year 2025 increased by 161% to $7.6 million,
compared with $2.9 million for the prior year.
- Adjusted EBITDA for the full year 2025 was approximately $7.0 million, compared with $4.5 million
for the prior year.
- As of December 31, 2025, cash, cash equivalents, and restricted cash totaled $68.0 million.
Full-Year 2026 Financial Guidance
- The Company expects full-year 2026 revenue of $66 million to $68 million, which represents growth of 27%
to 30% compared with revenue for 2025.
- The Company anticipates continued profitability and positive cash flow, targeting operating income of 13%
to 14% and Adjusted EBITDA of $12 to $14 million.
_____________________
1 See Adjusted EBITDA details and reconciliation table in the appendix below.
“We successfully closed out 2025 with strong momentum across our business, delivering 27% full-year revenue growth
while significantly expanding profitability,” said Hadar Levy, Chief Executive Officer of BrainsWay. “Demand for Deep TMS
continues to accelerate, supported by expanding customer adoption, additional regulatory clearances, and growing reimbursement coverage.
The FDA’s recent clearance expanding Deep TMS MDD treatment to adolescents aged 15 to 21, and its clearance of our accelerated Deep
TMS MDD protocol, represent meaningful growth catalysts for 2026 and beyond. In addition, our investment in Neurolief has the potential
to significantly expand our addressable market and create new growth opportunities.”
“In parallel with our strong operational execution, we are executing a targeted investment strategy focused on
providing growth capital to leading mental health networks. These minority equity positions support clinical expansion while helping accelerate
awareness and adoption of innovative therapies. We are seeing real increases in demand for interventional psychiatry solutions like Deep
TMS within these networks. As we enter 2026, we have a strong balance sheet and remain focused on extending our reach, strengthening our
clinical leadership, and building long-term value for patients, providers, and shareholders,” concluded Mr. Levy.
Call and Webcast
BrainsWay’s management will host a conference call on Wednesday, March 11, 2026, at 8:30 a.m. Eastern Time to
discuss these results and answer questions.
Wednesday, March 11, 2026, at 8:30 AM Eastern Time:
| United States: |
1-877-300-8521 |
| International: |
1-412-317-6026 |
Israel:
Conference ID: |
1-80-921-2373
10206784 |
| 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 |
| |
|
|
|
| |
December 31, |
|
December 31, |
| |
|
2025 |
|
|
|
2024 |
|
| ASSETS |
(Unaudited) |
(Audited) |
| Current Assets |
|
|
|
| Cash and cash equivalents |
$ |
67,700 |
|
|
$ |
69,345 |
|
| Restricted cash |
|
251 |
|
|
|
271 |
|
| Trade receivables, net |
|
4,111 |
|
|
|
4,596 |
|
| Inventory |
|
7,134 |
|
|
|
4,426 |
|
| Other current financial assets |
|
1,432 |
|
|
|
- |
|
| Other current assets |
|
4,261 |
|
|
|
1,032 |
|
| |
|
84,889 |
|
|
|
79,670 |
|
| Non-Current Assets |
|
|
|
| Other non-current financial assets |
|
14,337 |
|
|
|
- |
|
| System components |
|
972 |
|
|
|
1,707 |
|
| Leased systems, net |
|
4,860 |
|
|
|
3,959 |
|
| Other property and equipment |
|
788 |
|
|
|
752 |
|
| Right-of-use assets |
|
5,548 |
|
|
|
5,530 |
|
| Other long-term assets |
|
1,523 |
|
|
|
2,698 |
|
| |
|
28,028 |
|
|
|
14,646 |
|
| |
$ |
112,917 |
|
|
$ |
94,316 |
|
| |
|
|
|
| LIABILITIES AND EQUITY |
|
|
|
| Current Liabilities |
|
|
|
| Trade payables |
$ |
2,428 |
|
|
$ |
2,868 |
|
| Deferred revenues |
|
10,551 |
|
|
|
4,434 |
|
| Liability in respect of development grants |
|
1,679 |
|
|
|
1,293 |
|
| Current maturities of lease liabilities |
|
1,075 |
|
|
|
824 |
|
| Other accounts payable |
|
6,430 |
|
|
|
5,927 |
|
| |
|
22,163 |
|
|
|
15,346 |
|
| Non-Current Liabilities |
|
|
|
| Deferred revenues |
|
6,762 |
|
|
|
3,625 |
|
| Liability in respect of development grants |
|
5,029 |
|
|
|
5,803 |
|
| Lease liabilities |
|
5,742 |
|
|
|
4,800 |
|
| Warrants liability |
|
- |
|
|
|
2,429 |
|
| |
|
17,533 |
|
|
|
16,657 |
|
| |
|
|
|
| Equity |
|
|
|
| Share capital |
|
430 |
|
|
|
413 |
|
| Share premium |
|
162,221 |
|
|
|
157,597 |
|
| Reserve for share-based payment |
|
3,506 |
|
|
|
4,872 |
|
| Warrants |
|
- |
|
|
|
- |
|
| Currency Translation Adjustments |
|
(2,188 |
) |
|
|
(2,188 |
) |
| Accumulated deficit |
|
(90,748 |
) |
|
|
(98,381 |
) |
| |
|
73,221 |
|
|
|
62,313 |
|
| |
|
|
|
| |
$ |
112,917 |
|
|
$ |
94,316 |
|
| BRAINSWAY LTD. AND SUBSIDIARIES |
| CONSOLIDATED STATEMENTS OF PROFIT OR LOSS |
| U.S. dollars in thousands (except per share data) |
| |
|
|
|
|
|
|
|
| |
For the three months ended
December
31, |
|
Year ended December 31, |
| |
2025
|
|
2024
|
|
2025
|
|
2024
|
| |
(Unaudited) |
|
(Unaudited) |
|
(Audited) |
| Revenues |
$ |
14,545 |
|
|
$ |
11,414 |
|
$ |
52,225 |
|
$ |
41,016 |
| Cost of revenues |
|
3,427 |
|
|
|
2,903 |
|
|
12,839 |
|
|
10,435 |
| Gross profit |
|
11,118 |
|
|
|
8,511 |
|
|
39,386 |
|
|
30,581 |
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Research and development expenses, net |
|
2,531 |
|
|
|
2,044 |
|
|
9,603 |
|
|
7,190 |
| Selling and marketing expenses |
|
5,102 |
|
|
|
4,472 |
|
|
18,933 |
|
|
16,203 |
| General and administrative expenses |
|
1,569 |
|
|
|
1,564 |
|
|
6,527 |
|
|
5,797 |
| Total operating expenses |
|
9,202 |
|
|
|
8,080 |
|
|
35,063 |
|
|
29,190 |
| |
|
|
|
|
|
|
|
| Operating Income |
|
1,916 |
|
|
|
431 |
|
|
4,323 |
|
|
1,391 |
| |
|
|
|
|
|
|
|
| Finance income |
|
1,056 |
|
|
|
1,639 |
|
|
5,596 |
|
|
3,584 |
| Finance Expense |
|
431 |
|
|
|
334 |
|
|
2,209 |
|
|
1,516 |
| Income before taxes on income |
|
2,541 |
|
|
|
1,736 |
|
|
7,710 |
|
|
3,459 |
| Taxes on income (tax benefit) |
|
(392 |
) |
|
|
188 |
|
|
77 |
|
|
538 |
| Net income |
$ |
2,933 |
|
|
$ |
1,548 |
|
$ |
7,633 |
|
$ |
2,921 |
| |
|
|
|
|
|
|
|
| Basic net income per share |
$ |
0.08 |
|
|
$ |
0.04 |
|
$ |
0.20 |
|
$ |
0.09 |
| |
|
|
|
|
|
|
|
| Diluted net income per share |
$ |
0.07 |
|
|
$ |
- |
|
$ |
0.18 |
|
$ |
0.05 |
| BRAINSWAY LTD. AND SUBSIDIARIES |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
| U.S. dollars in thousands |
| |
|
|
|
|
|
|
|
| |
For the three months ended
December 31, |
|
For the year ended December
31, |
| |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
| |
(Unaudited) |
|
(Unaudited) |
|
(Audited) |
| Cash flows from operating activities: |
|
|
|
|
|
|
|
| Total comprehensive profit |
$ |
2,933 |
|
|
$ |
1,548 |
|
|
$ |
7,633 |
|
|
$ |
2,921 |
|
| Adjustments to reconcile net profit to net cash provided by operating
activities: |
|
|
|
|
|
|
|
| Adjustments to profit or loss items: |
|
|
|
|
|
|
|
| Depreciation and amortization |
|
115 |
|
|
|
352 |
|
|
|
665 |
|
|
|
660 |
|
| Depreciation of leased systems |
|
237 |
|
|
|
356 |
|
|
|
873 |
|
|
|
1,111 |
|
| Impairment and disposal of inventory and system components |
|
(195 |
) |
|
|
277 |
|
|
|
41 |
|
|
|
1,519 |
|
| Finance income, net |
|
(625 |
) |
|
|
(1,305 |
) |
|
|
(3,387 |
) |
|
|
(2,068 |
) |
| Cost of share based payment |
|
280 |
|
|
|
384 |
|
|
|
1,196 |
|
|
|
1,441 |
|
| Income taxes |
|
(392 |
) |
|
|
188 |
|
|
|
77 |
|
|
|
538 |
|
| Total adjustments to reconcile profit |
|
(580 |
) |
|
|
252 |
|
|
|
(535 |
) |
|
|
3,201 |
|
| Changes in asset and liability items: |
|
|
|
|
|
|
|
| Increase in inventory |
|
(2,299 |
) |
|
|
(348 |
) |
|
|
(1,989 |
) |
|
|
(920 |
) |
| Increase (decrease) in trade receivables |
|
1,026 |
|
|
|
(1,162 |
) |
|
|
607 |
|
|
|
(867 |
) |
| Increase (decrease) in other current assets |
|
5 |
|
|
|
1,577 |
|
|
|
(527 |
) |
|
|
1,649 |
|
| Increase (decrease) in trade payables |
|
(338 |
) |
|
|
1,605 |
|
|
|
(477 |
) |
|
|
2,119 |
|
| Increase in other accounts payable |
|
226 |
|
|
|
203 |
|
|
|
718 |
|
|
|
129 |
|
| Increase (decrease) in deferred revenues |
|
(2,768 |
) |
|
|
(874 |
) |
|
|
9,254 |
|
|
|
277 |
|
| Total changes in asset and liability |
|
(4,148 |
) |
|
|
1,001 |
|
|
|
7,586 |
|
|
|
2,387 |
|
| Cash paid and received during the period for: |
|
|
|
|
|
|
|
| Interest paid |
|
(24 |
) |
|
|
(20 |
) |
|
|
(112 |
) |
|
|
(124 |
) |
| Interest received |
|
1,060 |
|
|
|
728 |
|
|
|
4,082 |
|
|
|
2,922 |
|
| Income taxes paid |
|
- |
|
|
|
(15 |
) |
|
|
(634 |
) |
|
|
(1,009 |
) |
| Total cash paid and received during the period |
|
1,036 |
|
|
|
693 |
|
|
|
3,336 |
|
|
|
1,789 |
|
| Net cash provided by (used in) operating activities: |
|
(759 |
) |
|
|
3,494 |
|
|
|
18,020 |
|
|
|
10,298 |
|
| |
|
|
|
|
|
|
|
| Cash flows from investing activities: |
|
|
|
|
|
|
|
| Purchase of property and equipment and system components, net |
|
1,262 |
|
|
|
(923 |
) |
|
|
(1,747 |
) |
|
|
(3,794 |
) |
| Withdrawal of restricted cash |
|
- |
|
|
|
- |
|
|
|
20 |
|
|
|
- |
|
| Proceeds from sub-lease asset |
|
- |
|
|
|
36 |
|
|
|
- |
|
|
|
76 |
|
| Purchase of financial assets measured at fair value |
|
(2,182 |
) |
|
|
- |
|
|
|
(14,482 |
) |
|
|
- |
|
| Withdrawal of (investment in) deposits, net |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
35,000 |
|
| Investment in long-term deposits, net |
|
(113 |
) |
|
|
(956 |
) |
|
|
(1,284 |
) |
|
|
(971 |
) |
| Net cash provided by (used in) investing activities |
|
(1,033 |
) |
|
|
(1,843 |
) |
|
|
(17,493 |
) |
|
|
30,311 |
|
| |
|
|
|
|
|
|
|
| Cash flows from financing activities: |
|
|
|
|
|
|
|
| Repayment of liability in respect of research and development
grants |
|
(741 |
) |
|
|
(4 |
) |
|
|
(1,382 |
) |
|
|
(1,108 |
) |
| Exercise of share options |
|
- |
|
|
|
(2 |
) |
|
|
- |
|
|
|
17 |
|
| Proceeds from issuance of shares, net |
|
- |
|
|
|
16,353 |
|
|
|
- |
|
|
|
16,353 |
|
| Issuance of warrants |
|
- |
|
|
|
3,425 |
|
|
|
- |
|
|
|
3,425 |
|
| Repayment of lease liability |
|
(246 |
) |
|
|
(187 |
) |
|
|
(832 |
) |
|
|
(424 |
) |
| Net cash provided by (used in) financing activities |
|
(987 |
) |
|
|
19,585 |
|
|
|
(2,214 |
) |
|
|
18,263 |
|
| Exchange rate differences on cash and cash equivalents |
|
21 |
|
|
|
(18 |
) |
|
|
42 |
|
|
|
(47 |
) |
| |
|
|
|
|
|
|
|
| Increase (decrease) in cash and cash equivalents |
|
(2,758 |
) |
|
|
21,218 |
|
|
|
(1,645 |
) |
|
|
58,825 |
|
| Cash and cash equivalents at the beginning of the period |
|
70,458 |
|
|
|
48,127 |
|
|
|
69,345 |
|
|
|
10,520 |
|
| Cash and cash equivalents at the end of the period |
$ |
67,700 |
|
|
$ |
69,345 |
|
|
$ |
67,700 |
|
|
$ |
69,345 |
|
| |
|
|
|
|
|
|
|
| (a) Significant non cash transactions: |
|
|
|
|
|
|
|
| Right-of-use asset recognized with corresponding lease liability |
$ |
(8 |
) |
|
$ |
(102 |
) |
|
$ |
827 |
|
|
$ |
5,548 |
|
| Change in prepaid expenses recognized with corresponding liability |
$ |
114 |
|
|
$ |
- |
|
|
$ |
(30 |
) |
|
$ |
- |
|
BRAINSWAY LTD.
|
| A reconciliation of Adjusted EBITDA to net income, 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
December
31, |
|
For the Year ended
December
31, |
| |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
| |
(Unaudited) |
|
(Unaudited) |
|
(Audited) |
| Net Income |
$ |
2,933 |
|
|
$ |
1,548 |
|
|
$ |
7,633 |
|
|
$ |
2,921 |
|
| |
|
|
|
|
|
|
|
| Finance income, net |
|
(625 |
) |
|
|
(1,305 |
) |
|
|
(3,387 |
) |
|
|
(2,068 |
) |
| Income taxes |
|
(392 |
) |
|
|
188 |
|
|
|
77 |
|
|
|
538 |
|
| Depreciation and amortization |
|
115 |
|
|
|
352 |
|
|
|
665 |
|
|
|
660 |
|
| Depreciation of leased systems |
|
237 |
|
|
|
356 |
|
|
|
873 |
|
|
|
1,111 |
|
| Cost of share based payment |
|
281 |
|
|
|
363 |
|
|
|
1,197 |
|
|
|
1,420 |
|
| Restructuring and litigation Cost |
|
(258 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Adjusted EBITDA |
$ |
2,291 |
|
|
$ |
1,502 |
|
|
$ |
7,058 |
|
|
$ |
4,582 |
|
