Press Release: Nanox Announces First Quarter 2025 Financial Results and Provides Business Updates

Dow Jones
22 May

PETACH TIKVA, Israel, May 22, 2025 (GLOBE NEWSWIRE) -- NANO-X IMAGING LTD $(NNOX)$ ("Nanox" or the "Company"), an innovative medical imaging technology company, today announced results for the first quarter ended March 31, 2025, and provided a business update.

Recent Highlights:

   -- Generated $2.8 million in revenue in the first quarter of 2025, compared 
      to $2.6 million in the first quarter of 2024. 
 
   -- Received 510(k) clearance from the FDA for the Nanox.ARC X, its updated 
      multi-source digital Tomosynthesis system. 
 
   -- Signed multiple commercial agreements to market the Nanox.ARC and the 
      Nanox.AI solutions. 

"Since the beginning of 2025, Nanox has made consistent progress marketing our full end-to-end imaging solutions, and to date we have over 60 units that are in various stages of implementation for commercial, demonstration and clinical use," said Erez Meltzer, Chief Executive Officer and Acting Chairman of the Board. "Our teleradiology business is generating steady revenue which helps to fund our growth, and we continue to do important supporting work behind the scenes, such as securing more regulatory clearances and generating additional clinical data underpinning the use of the Nanox.ARC. We recently received 510(k) clearance from the FDA for the Nanox.ARC X, our updated multi-source digital tomosynthesis system, an important milestone that advances our mission to improve access to essential medical imaging technology to more patients, regardless of their location. Our top commercial priority is to accelerate the deployment of the Nanox technologies, and to that end we continue to sign collaboration agreements with medical imaging and AI companies to market the Nanox.ARC and Nanox.AI solutions. This approach complements our direct sales efforts very well and will help maximize our reach while conserving our resources for the long run."

Detailed financial results for three months ended March 31, 2025

For the three months ended March 31, 2025 (the "Reported Period"), the Company reported a net loss of $13.2 million, compared to a net loss of $12.2 million for the three months ended March 31, 2024 (which is referred as the "Comparable Period"), representing an increase of $1.0 million. The increase of $1.0 million was largely due to an increase of $1.0 million in gross loss.

The Company reported revenue of $2.8 million in the Reported Period, compared to $2.6 million in the Comparable Period. During the Reported Period, the Company generated revenue through teleradiology services, the sale and deployment of its imaging systems and its AI solutions.

The Company's gross loss during the Reported Period totaled $3.0 million (gross loss margin of (108%)) on a GAAP basis, as compared to $2.1 million (gross loss margin of (80%)) in the Comparable Period. Non-GAAP gross loss for the Reported Period was $0.4 million (gross loss margin of approximately 15%), as compared to gross profit of $0.6 million (gross profit margin of approximately 22%) in the Comparable Period.

The Company's revenue from teleradiology services for the Reported Period was $2.6 million, compared to revenue of $2.4 million in the Comparable Period. The Company's GAAP gross profit from teleradiology services for the Reported Period was $0.4 million (gross profit margin of approximately 17%), as 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 $1.0 million (gross profit margin of approximately 39%) as compared to $0.9 million (gross profit margin of approximately 37%) in the Comparable Period. The increase in the Company's revenue and gross profit margins from teleradiology services was mainly attributable to customer retention, increased rates and increased volume of the Company's teleradiology reading services during the weekdays shifts.

During the Reported Period, the Company generated revenue through the sales and deployment of its imaging systems which amounted to $33 thousand for the Reported Period, with a gross loss of $1.6 million on a GAAP basis and $1.5 million on a non-GAAP basis, compared to revenue of $48 thousand with a gross loss of 0.4 million on a GAAP basis and $0.3 million on a 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 $0.2 million with a gross loss of $1.9 million on a GAAP basis, compared to revenue of $97 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 $81 thousand, compared to Non-GAAP gross profit of $29 thousand in the Comparable Period.

Research and development expenses, net, for the Reported Period were $5.0 million, compared to $5.2 million in the Comparable Period, reflecting a decrease of $0.2 million. The decrease was mainly due to a decrease of $0.2 million in share-based compensation, $0.8 million in expenses related to the Company's research and development activities, which was offset by a decrease of $0.8 million in grants received, due to the completion of the NHSX development project and the commencement of its commercial phase.

Sales and marketing expenses for the Reported Period were $0.9 million compared to $0.8 million in the Comparable Period.

General and administrative expenses for the Reported Period were $5.1 million, compared to $5.0 million in the Comparable Period. The increase of $0.1 million was mainly due to an increase in salaries and wages and professional services of $0.3 million, an increase of $0.2 million in the Company's IT expenses and $0.2 million in the Company's recruiting expenses due to our commercialization efforts in the US market. The increase was offset by a decrease of $0.5 million in the Company's legal expenses and a decrease of $0.2 million in D&O insurance expenses.

Non-GAAP net loss attributable to ordinary shares for the Reported Period was $9.4 million, compared to $8.1 million in the Comparable Period. The decrease of $1.3 million was mainly due to an increase of $1.0 million in the Non-GAAP gross loss.

Non-GAAP gross loss for the Reported Period was $0.4 million, compared to a non-GAAP gross profit of $0.6 million in the Comparable Period. Non-GAAP research and development expenses, net for the Reported Period, were $4.6 million, compared to $4.6 million in the Comparable Period. Non-GAAP sales and marketing expenses for the Reported Period were $0.8 million, compared to $0.6 million in the Comparable Period. Non-GAAP general and administrative expenses for the Reported Period were $4.5 million, compared to $4.3 million in the Comparable Period.

The difference between the GAAP and non-GAAP financial measures above is mainly attributable to amortization of intangible assets, share-based compensation, expenses related to an offering and legal fees in connection with the class-action litigation. A reconciliation between GAAP and non-GAAP financial measures for the three -month periods ended March 31, 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 March 31, 2025, the Company had total cash, cash equivalents, short-term and long-term deposits, restricted deposits and marketable securities of $72.9 million, compared to $83.5 million as of December 31, 2024. During the reported period the Company experienced negative cash flow from operations of $10.3 million.

Other Assets

As of March 31, 2025 the Company had property and equipment of $45.3 million, compared to $45.4 million as of December 31, 2024.

As of March 31, 2025, the Company had intangible assets of $67.3 million compared to $70.0 million as of December 31, 2024. The decrease was attributable to the periodic amortization of intangible assets in the amount of $2.7 million.

Shareholders' Equity

As of March 31, 2025 and December 31, 2024, the Company had approximately 63.8 million shares outstanding.

Conference Call and Webcast Details

Thursday, May 22, 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: 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 (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, expenses related to an offering and legal fees expenses 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.

 
                       NANO-X IMAGING LTD. 
                   CONSOLIDATED BALANCE SHEETS 
      (U.S. dollars in thousands except share and per share 
                              data) 
 
                                      March 31,      December 31, 
                                         2025            2024 
                                    --------------   ------------ 
                                      U.S. Dollars in thousands 
                                    ----------------------------- 
             Assets 
CURRENT ASSETS: 
  Cash and cash equivalents                 40,373         39,304 
  Short-term deposits                       15,500         15,500 
  Marketable securities                      6,586         18,402 
     Accounts receivables net of 
      allowance for credit losses 
      of $168 as of March 31, 2025, 
      and $112 December 31,2024, 
      respectively.                          1,722          1,805 
  Inventories                                1,748          1,493 
  Prepaid expenses                             876            827 
  Other current assets                       1,166          1,349 
                                     -------------   ------------ 
TOTAL CURRENT ASSETS                        67,971         78,680 
                                     -------------   ------------ 
 
NON-CURRENT ASSETS: 
  Restricted deposit                           330            337 
  Long-term deposits                        10,132         10,000 
  Property and equipment, net               45,339         45,355 
  Operating lease right-of-use 
   asset                                     3,830          3,843 
  Intangible assets                         67,342         69,995 
  Other non-current assets                   1,794          1,792 
                                     -------------   ------------ 
TOTAL NON-CURRENT ASSETS                   128,767        131,322 
                                     -------------   ------------ 
TOTAL ASSETS                               196,738        210,002 
                                     =============   ============ 
 
  Liabilities and Shareholders' 
             Equity 
CURRENT LIABILITIES: 
  Short-term loan                            3,068          3,061 
  Accounts payable                           1,941          2,209 
  Accrued expenses                           2,975          3,968 
  Deferred revenue                             112            140 
  Current maturities of operating 
   lease liabilities                           812            745 
  Other current liabilities                  3,923          3,849 
                                     -------------   ------------ 
TOTAL CURRENT LIABILITIES                   12,831         13,972 
                                     -------------   ------------ 
 
NON-CURRENT LIABILITIES: 
  Non-current operating lease 
   liabilities                               3,516          3,640 
  Deferred tax liability                     2,482          2,576 
  Other long-term liabilities                  744            695 
                                     -------------   ------------ 
TOTAL NON-CURRENT LIABILITIES                6,742          6,911 
                                     -------------   ------------ 
TOTAL LIABILITIES                           19,573         20,883 
                                     -------------   ------------ 
 
COMMITMENTS AND CONTINGENCIES 
 
SHAREHOLDERS' EQUITY: 
  Ordinary Shares, par value NIS 
   0.01 per share 100,000,000 
   authorized at March 31, 2025 and 
   December 31, 2024, 63,819,170 
   and 63,762,001 issued and 
   outstanding at March 31, 2025 
   and December 31, 2024, 
   respectively                                181            181 
  Additional paid-in capital               563,975        562,688 
  Accumulated other comprehensive 
   loss                                         (3)            (1) 
  Accumulated deficit                     (386,988)      (373,749) 
                                     -------------   ------------ 
TOTAL SHAREHOLDERS' EQUITY                 177,165        189,119 
                                     -------------   ------------ 
TOTAL LIABILITIES AND SHAREHOLDERS' 
 EQUITY                                    196,738        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) 
                                             Three Months Ended 
                                                  March 31, 
                                            --------------------- 
                                               2025        2024 
                                            ----------   -------- 
REVENUE                                          2,815      2,553 
 
COST OF REVENUE                                  5,864      4,607 
                                             ---------   -------- 
 
GROSS LOSS                                      (3,049)    (2,054) 
                                             ---------   -------- 
 
OPERATING EXPENSES: 
Research and development, net                    4,978      5,220 
Sales and marketing                                939        800 
General and administrative                       5,138      5,042 
Other expenses (income), net                       (14)         9 
                                             ---------   -------- 
TOTAL OPERATING EXPENSES                        11,041     11,071 
                                             ---------   -------- 
OPERATING LOSS                                 (14,090)   (13,125) 
                                             ---------   -------- 
 
FINANCIAL INCOME, net                              765        790 
                                             ---------   -------- 
OPERATING LOSS BEFORE INCOME TAXES             (13,325)   (12,335) 
                                             =========   ======== 
 
INCOME TAX BENEFIT                                  86         94 
                                             ---------   -------- 
NET LOSS                                       (13,239)   (12,241) 
                                             =========   ======== 
 
BASIC AND DILUTED LOSS PER SHARE                 (0.21)     (0.21) 
Weighted average number of basic and 
 diluted ordinary shares outstanding (in 
 thousands)                                     63,946     57,901 
                                             =========   ======== 
 
Net loss                                       (13,239)   (12,241) 
Other comprehensive income (loss): 
Unrealized gain (loss) from marketable 
 securities                                         (2)       187 
                                             ---------   -------- 
Total other comprehensive income (loss):            (2)       187 
                                             ---------   -------- 
Total comprehensive loss                       (13,241)   (12,054) 
                                             =========   ======== 
 
 
 
                                    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, 2025            63,762,001     181     562,688             (1)     (373,749)  189,119 
 
     Changes 
     during the 
     period: 
     Issuance of 
      ordinary 
      shares upon 
      exercise of 
      RSUs                 3,245       *           -              -             -         - 
     Issuance of 
      ordinary 
      shares upon 
      exercise of 
      options             53,924       *         121              -             -       121 
     Share-based 
      compensation             -       -       1,166              -             -     1,166 
     Unrealized loss 
      from 
      marketable 
      securities               -       -           -             (2)            -        (2) 
     Net loss for 
      the period               -       -           -              -       (13,239)  (13,239) 
                      ----------  ------  ----------  -------------   -----------   ------- 
BALANCE AT March 31, 
 2025                 63,819,170     181     563,975             (3)     (386,988)  177,165 
                      ==========  ======  ==========  =============   ===========   ======= 
 
 
                                                       Accumulated 
                       Ordinary shares    Additional      other 
                     ------------------- 
                      Number of            paid-in    comprehensive   Accumulated 
                        shares    Amount    capital        loss         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                405       *          24              -             -        24 
     Share-based 
      compensation             -       -       1,477              -             -     1,477 
     Unrealized gain 
      from 
      marketable 
      securities               -       -           -            187                     187 
     Net loss for 
      the period               -       -           -              -       (12,241)  (12,241) 
                      ----------  ------  ----------  -------------   -----------   ------- 
BALANCE AT MARCH 31, 
 2024                 57,779,033     165     517,388           (118)     (332,474)  184,961 
                      ==========  ======  ==========  =============   ===========   ======= 
 
 
*  Less than $1. 
 
 
                        NANO-X IMAGING LTD. 
        UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH 
                               FLOWS 
                    (U.S. dollars in thousands) 
                                           Three Months ended 
                                                March 31, 
                                     ------------------------------ 
                                         2025              2024 
                                     -------------      ----------- 
                                       U.S. Dollars in thousands 
                                     ------------------------------ 
CASH FLOWS FROM OPERATING 
ACTIVITIES: 
  Net loss for the year                    (13,239)         (12,241) 
  Adjustments required to 
  reconcile net loss to net cash 
  used in operating activities: 
  Share-based compensation                   1,166            1,477 
  Amortization of intangible assets          2,653            2,653 
  Depreciation                                 290              286 
  Deferred tax liability, net                  (94)             (94) 
  Exchange rate differentials                    7             (174) 
  Amortization of premium, discount 
   and accrued interest on 
   marketable securities                        20               73 
  Loss from disposal of property and 
   equipment                                     -               25 
  Changes in operating assets and 
  liabilities: 
  Change in inventories                        102             (676) 
  Accounts receivable, net                      83               42 
  Prepaid expenses and other current 
   assets                                      134              737 
  Other non-current assets                      (2)             219 
  Accounts payable                            (373)          (1,443) 
  Accrued expenses and other 
   liabilities                                (919)            (298) 
  Operating lease assets and 
   liabilities                                 (44)              (1) 
  Interest on long-term deposits              (132)               - 
  Deferred revenue                             (28)             (47) 
  Other long-term liabilities                   49               17 
                                      ------------      ----------- 
   Net cash used in operating 
    activities                             (10,327)          (9,445) 
                                      ------------      ----------- 
 
CASH FLOWS FROM INVESTING 
ACTIVITIES: 
 
  Proceeds from maturity of 
   marketable securities                    11,794           12,874 
  Purchase of marketable securities              -          (14,797) 
  Purchase of property and equipment          (527)            (141) 
                                      ------------      ----------- 
Net cash provided by (used in) 
 investing activities                       11,267           (2,064) 
                                      ------------      ----------- 
 
CASH FLOWS FROM FINANCING 
ACTIVITIES: 
  Proceeds from issuance of ordinary 
   shares upon exercise of options             121               24 
                                      ------------      ----------- 
  Net cash provided by financing 
   activities                                  121               24 
                                      ------------      ----------- 
 
  EFFECT OF CHANGES IN EXCHANGE 
   RATES ON CASH AND CASH 
   EQUIVALENTS                                   8               29 
                                      ------------      ----------- 
NET CHANGE IN CASH AND CASH 
 EQUIVALENTS                                 1,069          (11,456) 
                                      ============      =========== 
CASH AND CASH EQUIVALENTS AT 
 BEGINNING OF THE YEAR                      39,304           56,377 
                                      ============      =========== 
CASH AND CASH EQUIVALENTS AT END OF 
 THE YEAR                                   40,373           44,921 
                                      ============      =========== 
 
SUPPLEMENTARY INFORMATION ON 
ACTIVITIES INVOLVING CASH FLOWS: 
Cash paid for income taxes                       8                - 
                                      ============      =========== 
Cash paid for interest                          33               37 
                                      ============      =========== 
 
SUPPLEMENTARY INFORMATION ON 
ACTIVITIES NOT INVOLVING CASH 
FLOWS: 
 
  Operating lease liabilities 
   arising from obtaining operating 
   right-of use assets                          93                - 
                                      ============      =========== 
 
 

(*) 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, 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)

 
                                              Three Months Ended 
                                                   March 31, 
                                             --------------------- 
                                                2025       2024 
                                             ----------  --------- 
 
GAAP net loss attributable to ordinary 
 shares                                          13,239     12,241 
Non-GAAP adjustments: 
Less: Class-action litigation and SEC 
 investigation                                        -         32 
Less: Amortization of intangible assets           2,653      2,653 
Less: Share-based compensation                    1,166      1,477 
                                              ---------  --------- 
Non-GAAP net loss attributable to ordinary 
 shares                                           9,420      8,079 
                                              =========  ========= 
Non-GAAP BASIC AND DILUTED LOSS PER SHARE          0.15       0.14 
                                              =========  ========= 
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES 
 (in thousands)                                  63,946     57,901 
                                              =========  ========= 
 

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

 
GAAP cost of revenue                  5,864  4,607 
Non-GAAP adjustments: 
Amortization of intangible assets     2,556  2,556 
Share-based compensation                 58     53 
                                      -----  ----- 
Non-GAAP cost of revenue              3,250  1,998 
                                      =====  ===== 
 

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

 
GAAP gross loss                       (3,049)  (2,054) 
Non-GAAP adjustments: 
Amortization of intangible assets      2,556    2,556 
Share-based compensation                  58       53 
                                      ------   ------ 
Non-GAAP gross profit (loss)            (435)     555 
                                      ======   ====== 
 

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

 
GAAP gross loss margin                  (108)%    (80)% 
Non-GAAP adjustments: 
Amortization of intangible assets         91%     100% 
Share-based compensation                   2%       2% 
                                        ----      --- 
Non-GAAP gross profit (loss) margin      (15)%     22% 
                                        ====      === 
 

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

 
GAAP research and development expenses, net         4,978  5,220 
Non-GAAP adjustments: 
Share-based compensation                              355    589 
                                                    -----  ----- 
Non-GAAP research and development expenses, net     4,623  4,631 
                                                    =====  ===== 
 

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

 
GAAP sales and marketing expenses         939  800 
Non-GAAP adjustments: 
Amortization of intangible assets          97   97 
Share-based compensation                   84  146 
                                          ---  --- 
Non-GAAP sales and marketing expenses     758  557 
                                          ===  === 
 

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

 
GAAP general and administrative expenses          5,138  5,042 
Non-GAAP adjustments: 
Class-action litigation and SEC investigation         -     32 
Share-based compensation                            669    689 
                                                  -----  ----- 
Non-GAAP general and administrative expenses      4,469  4,321 
                                                  =====  ===== 
 

Contacts

Investor Contact

Mike Cavanaugh

ICR Healthcare

mike.cavanaugh@icrhealthcare.com

Media Contact

ICR Healthcare

NanoxPR@icrinc.com

(END) Dow Jones Newswires

May 22, 2025 08:00 ET (12:00 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10