Nanox Announces Second Quarter of 2024 Financial Results and Provides Business Update

Accelerated the deployment of Nanox ARC in the US market,

Submitted a new 510k application to the FDA to expand Nanox.ARC indications to includeย general use, including chestย 

Nanox.AI Receives FDA 510K Clearance for HealthCCSng V 2.0, upgraded version of its AI Cardiac Solutionย 

Management to host conference call and webcast Tuesday, August 20, 2024 at 8:30 AM ET

PETAH TIKVA, Israel, Aug. 20, 2024 (GLOBE NEWSWIRE) -- NANO-X IMAGING LTD (NASDAQ: NNOX) (โ€œNanoxโ€ or the โ€œCompanyโ€), an innovative medical imaging technology company, today announced results for the second quarter ended June 30, 2024 and provided a business update.

Recent Highlights:

  • Generated $2.7 million in revenue in the second quarter of 2024, compared to $2.6 million in the second quarter of 2023.
  • Submitted a new 510k submission to the FDA to expand the intended use cases for the Nanox.ARC for general use, including chest.
  • Advanced the US deployment program for the Nanox.ARC technology, with systems installed in seven states, and a robust sales pipeline.
  • Installed initial Nanox.ARC systems as part of three chain medical imaging service providers in the US.
  • Announces the development of system to be called Nanox.ARC X, that will be introduced in our next investor relationsโ€™ event
  • Nanox.AI Receives FDA 510K Clearance for HealthCCSng V2.0, upgraded version of the cardiac solution, introduces additional โ€˜zero calciumโ€™ categorization of coronary calcium (CAC) and generates an exact calcium score with corresponding CAC detection category output.
  • Nanox.AI Cardiac Solution, HealthCCSng, was highlighted in multiple scientific presentations at the 2024 SSCCT annual meeting.

โ€œThe second quarter of 2024 was one of commercial advances as the Nanox team pursues its vision of making medical imaging more accessible worldwide,โ€ said Erez Meltzer, Nanox Chief Executive Officer and Acting Chairman. โ€œOur vision is to extend Nanox technology within and beyond hospitals, targeting underserved segments like urgent care and orthopedic clinics. We deliver a seamless scan-to-diagnosis solution, leveraging AI for smarter, more efficient healthcare, with a focus on aligning innovation with clinical needs to enhance patient outcomes globally. Nanox is dedicated to accelerating the execution of our commercial infrastructure and future strategic collaborations in the U.S. Our mission is to provide healthcare practices with a transformative imaging advantage with the Nanox.ARC โ€“ an accessible, cost-effective solution that not only provides advanced diagnostic imaging capabilities but also elevates overall patient careโ€.

Financial results for three months endedย June 30, 2024

For the three months ended June 30, 2024 (the โ€œreported periodโ€), the Company reported a net loss of $13.6 million, compared to a net loss of $17.4 million for the three months ended June 30, 2023 (which is referred as the โ€œcomparable periodโ€), representing a decrease of $3.8 million. The decrease was largely due to a decrease of $2.1 million in the research and development expenses and a decrease of $1.7 million in the general and administrative expenses and increase of $0.5 million in the Companyโ€™s financial income which was mitigated by an increase of $1.2 in the Companyโ€™s gross loss.

The Company reported revenue of $2.7 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 sales of its Imaging devices and services and the sale of its AI solutions.ย 

The Companyโ€™s gross loss during the reported period totaled $2.9 million (gross loss margin of 106%) on a GAAP basis, as compared to $1.7 million (gross loss margin of (66%)) in the comparable period. Non-GAAP gross loss for the reported period was $0.2 million (gross loss margin of approximately 9%), as compared to Non-GAAP gross profit of $0.9 million (gross profit margin of approximately 34%) in the comparable period.

The Companyโ€™s revenue from teleradiology services for the reported and comparable periods was $2.5 million. The Companyโ€™s GAAP gross profit from teleradiology services for the reported and comparable periods was $0.4 million (gross profit margin of approximately 15%).ย A non-GAAP gross profit of the Companyโ€™s teleradiology services for the reported and comparable periods was $0.9 million (gross profit margin of approximately 37%).

During the reported period the Company generated revenue through the sales and deployment of its imaging systems which amounted to $68 thousand for the reported period, with a gross loss of $1.3 million on a GAAP and non-GAAP basis. The revenue stems from the sale and deployment of our 2D systems in Africa and our Nanox.ARC systems in the U.S.

The Companyโ€™s revenue from its AI solutions for the reported period was $113 thousand with a gross loss of $2.0 million on a GAAP basis, as compared to revenue of $53 thousand with a gross loss of $2.1 million in the comparable period. Non-GAAP gross profit of the Companyโ€™s AI solutions for the reported period was $57 thousand, as compared to a loss of 42 thousand in the comparable period.

Research and development expenses, net for the reported period were $4.8 million, as compared to $6.9 million in the comparable period, reflecting a decrease of $2.1 million. The decrease was mainly due to decrease of $1.2 million in salaries and wages and a decrease of $0.2 million in share-based compensation and $0.7 million in the expenses related to our research and development activities.

Sales and marketing expenses for the reported and the comparable periods were $0.8 million.

General and administrative expenses for the reported period were $5.9 million, as compared to $7.6 million in the comparable period. The decrease of $1.7 million was mainly due to a decrease in our legal expenses in the amount of $1.6 million, largely as result of the finalization of the SEC investigation and the settlement of the class action and a decrease in the cost of the directorsโ€™ and officersโ€™ liability insurance premium in the amount of $0.4 million.

Non-GAAP net loss attributable to ordinary shares for the reported period was $8.4 million, as compared to $9.9 million in the comparable period. The decrease of $1.5 million was mainly due to a decrease in non-GAAP operating expenses of $2.2 million and an increase of $0.5 million in our non-GAAP interest income which was offset by decrease of $1.1 million in our non-GAAP gross profit.

Non-GAAP gross loss for the reported period was $0.2 million, as compared to a Non-GAAP gross profit of $0.9 million in the comparable period. Non-GAAP research and development expenses, net for the reported period, were $4.1 million, as compared to $6.0 million in the comparable period. Non-GAAP sales and marketing expenses for the reported period were $0.5 million, as compared to $0.6 million in the comparable period. Non-GAAP general and administrative expenses for the reported period were $4.3 million as compared to $4.7 million in the comparable period.

The difference between the GAAP and non-GAAP financial measures above is mainly attributable to amortization of intangible assets, share-based compensation, change in contingent earnout liability, expenses related to an offering and legal fee in connection with the class-action litigation and the SEC investigation. A reconciliation between GAAP and non-GAAP financial measures for the three and six months periods ended June 30, 2024, and 2023 is provided in the financial results that are part of this press release.

Liquidity and Capital Resources

As of Jume 30, 2024, the Company had total cash, cash equivalents, restricted deposits and marketable securities of $64.2 million, compared to $82.8 million as of December 31, 2023. The decrease of $18.6 million during the reported period was primarily due to negative cash flow from operations of $17.9 million.

Other Assets

As of June 30, 2024 the Company had property and equipment of $44.4 million, compared to $42.3 million as of December 31, 2023.

As of June 30, 2024, the Company had intangible assets of $75.3 million as compared to $80.6 million as of December 31, 2023. The decrease was attributable to the periodic amortization of intangible assets in the amount of $5.3 million.

Shareholdersโ€™ Equity

As of June 30, 2024 the Company had approximately 58.5 million shares outstanding. As of December 31, 2023, the Company had approximately 57.8 million shares outstanding.

Conference Call and Webcast Details

Tuesday, August 20, 2024 @ 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 applying its proprietary medical imaging technology and solutions to make diagnostic medicine more accessible and affordable across the globe. Nanoxโ€™s vision is to increase access, reduce costs and enhance the efficiency of routine medical imaging technology and processes, in order to improve early detection and treatment, which Nanox believes is key to helping people achieve better health outcomes, and, ultimately, to save lives. The Nanox ecosystem includes Nanox.ARCโ€” 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 disease (Nanox.AI); a cloud-based infrastructure (Nanox.CLOUD); and a proprietary decentralized marketplace, through Nanoxโ€™s subsidiary, USARAD Holdings Inc., that provides remote access to radiology and cardiology experts; and a comprehensive teleradiology services platform (Nanox.MARKETPLACE). Together, Nanoxโ€™s products and services create a worldwide, innovative, and comprehensive solution that connects medical imaging solutions, from scan to diagnosis. For more information, please visitย 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, those relating to the initiation, timing, progress and results of the Companyโ€™s research and development, manufacturing, and commercialization activities with respect to its X-ray source technology and the Nanox.ARC, the ability to realize the expected benefits of its recent acquisitions and the projected business prospects of the Company and the acquired companies. In some cases, you can identify forward-looking statements by terminology such as โ€œcan,โ€ โ€œmight,๏ฟฝ๏ฟฝ โ€œbelieve,โ€ โ€œmay,โ€ โ€œestimate,โ€ โ€œcontinue,โ€ โ€œanticipate,โ€ โ€œintend,โ€ โ€œshould,โ€ โ€œplan,โ€ โ€œshould,โ€ โ€œcould,โ€ โ€œexpect,โ€ โ€œpredict,โ€ โ€œpotential,โ€ 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 managementโ€™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) Nanoxโ€™s ability to continue to develop of the Nanox imaging system; (ii) Nanoxโ€™s ability to successfully demonstrate the feasibility of its technology for commercial applications; (iii) Nanoxโ€™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) Nanoxโ€™s ability to realize the anticipated benefits of 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) Nanoxโ€™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 imaging system and the proposed pay-per-scan business model; (vii) Nanoxโ€™s expectations regarding collaborations with third-parties and their potential benefits; and (viii) Nanoxโ€™s ability to conduct business globally; (ix) changes in global, political, economic, business, competitive, market and regulatory forces, including the continuation and escalation of the military conflicts in Israel andย current warย between Israel and Hamas; (x) the costs incurred with respect to and the outcome of litigation Nanox is currently subject to and any similar or other claims and potential litigation it may be subject to in the future; and (xi) risks related to business interruptions resulting from the COVID-19 pandemic or similar public health crises, among other things.

For a discussion of other risks and uncertainties, and other important factors, any of which could cause Nanoxโ€™s actual results to differ from those contained in the Forward-Looking Statements, see the section titled โ€œRisk Factorsโ€ in Nanoxโ€™s Annual Report on Form 20-F for the year ended December 31, 2023, and subsequent filings with the U.S. Securities and Exchange Commission. The reader should not place undue reliance on any forward-looking statements included in this press release.

Except as required by law, Nanox undertakes no obligation to update publicly any forward-looking statements after the date of this press release to conform these statements to actual results or to changes in the Companyโ€™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 (โ€œGAAPโ€), 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, change in contingent earnout liability and legal fees in connection with class-action litigation and the SEC investigation. The Companyโ€™s management and board of directors utilize these non-GAAP financial measures to evaluate the Companyโ€™s performance. The Company provides these non-GAAP measures of the Companyโ€™s performance to investors because management believes that these non-GAAP financial measures, when viewed with the Companyโ€™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 Companyโ€™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.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(U.S. dollars in thousands except share and per share data)
ย 
ย Juneย 30,
2024
ย ย Decemberย 31,
2023
ย 
ย U.S. Dollars in thousandsย 
Assetsย ย ย ย ย 
CURRENT ASSETS:ย ย ย ย ย 
Cash and cash equivalentsย 38,982ย ย ย 56,377ย 
Restricted depositย 45ย ย ย 46ย 
Marketable securitiesย 24,884ย ย ย 26,006ย 
Accounts receivables net of allowance for credit losses of $55 as of Juneย 30, 2024 and December 31, 2023, respectively.ย 1,508ย ย ย 1,484ย 
Inventoriesย 957ย ย ย 2,356ย 
Prepaid expensesย 552ย ย ย 1,274ย 
Other current assetsย 2,698ย ย ย 1,092ย 
TOTAL CURRENT ASSETSย 69,626ย ย ย 88,635ย 
ย ย ย ย ย ย ย ย 
NON-CURRENT ASSETS:ย ย ย ย ย ย ย 
Restricted depositย 323ย ย ย 327ย 
Property and equipment, netย 44,397ย ย ย 42,343ย 
Operating lease right-of-use assetย 4,169ย ย ย 4,573ย 
Intangible assetsย 75,301ย ย ย 80,607ย 
Other non-current assetsย 1,905ย ย ย 2,163ย 
TOTAL NON-CURRENT ASSETSย 126,095ย ย ย 130,013ย 
TOTAL ASSETSย 195,721ย ย ย 218,648ย 
ย ย ย ย ย ย ย ย 
Liabilities and Shareholdersโ€™ Equityย ย ย ย ย ย ย 
CURRENT LIABILITIES:ย ย ย ย ย ย ย 
Current maturities of long-term loanย 3,233ย ย ย 3,490ย 
Accounts payableย 1,570ย ย ย 3,303ย 
Accrued expensesย 3,638ย ย ย 3,920ย 
Deferred revenueย 539ย ย ย 543ย 
Current maturities of operating lease liabilitiesย 804ย ย ย 861ย 
Other current liabilitiesย 3,714ย ย ย 3,407ย 
TOTAL CURRENT LIABILITIESย 13,498ย ย ย 15,524ย 
ย ย ย ย ย ย ย ย 
NON-CURRENT LIABILITIES:ย ย ย ย ย ย ย 
Non-current operating lease liabilitiesย 3,681ย ย ย 4,045ย 
Deferred tax liabilityย 2,765ย ย ย 2,953ย 
Other long-term liabilitiesย 642ย ย ย 612ย 
TOTAL NON-CURRENT LIABILITIESย 7,088ย ย ย 7,610ย 
TOTAL LIABILITIESย 20,586ย ย ย 23,134ย 
ย ย ย ย ย ย ย ย 
COMMITMENTS AND CONTINGENCIES (Note 3)ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
SHAREHOLDERSโ€™ EQUITY:ย ย ย ย ย ย ย 
Ordinary Shares, par value NIS 0.01 per share 100,000,000 authorized at June 30, 2024 and December 31 2023,58,497,123 and 57,778,628 issued and outstanding at June 30, 2024 and December 31, 2023, respectivelyย 167ย ย ย 165ย 
Additional paid-in capitalย 521,069ย ย ย 515,887ย 
Accumulated other comprehensive lossย (52)ย ย (305)
Accumulated deficitย (346,049)ย ย (320,233)
TOTAL SHAREHOLDERSโ€™ EQUITYย 175,135ย ย ย 195,514ย 
TOTAL LIABILITIES AND SHAREHOLDERSโ€™ EQUITYย 195,721ย ย ย 218,648ย 



NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE LOSS
(U.S. dollars in thousands except share and per share data)
ย 
ย Sixย Monthsย Ended
June 30,
ย ย Threeย Monthsย Ended
June 30,
ย 
ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
REVENUEย 5,252ย ย ย 5,029ย ย ย 2,699ย ย ย 2,582ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
COST OF REVENUEย 10,159ย ย ย 8,243ย ย ย 5,552ย ย ย 4,273ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
GROSS LOSSย (4,907)ย ย (3,214)ย ย (2,853)ย ย (1,691)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
OPERATING EXPENSES:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Research and development, netย 10,032ย ย ย 13,199ย ย ย 4,812ย ย ย 6,913ย 
Sales and marketingย 1,634ย ย ย 1,988ย ย ย 834ย ย ย 835ย 
General and administrativeย 10,958ย ย ย 15,434ย ย ย 5,916ย ย ย 7,626ย 
Change in contingent earnout liabilityย -ย ย ย (4,523)ย ย -ย ย ย 137ย 
Other expenses, netย 101ย ย ย 597ย ย ย 92ย ย ย 629ย 
TOTAL OPERATING EXPENSESย 22,725ย ย ย 26,695ย ย ย 11,654ย ย ย 16,140ย 
OPERATING LOSSย (27,632)ย ย (29,909)ย ย (14,507)ย ย (17,831)
REALIZED LOSS FROM SALE OF MARKETABLE SECURITIESย -ย ย ย (178)ย ย -ย ย ย -ย 
FINANCIAL INCOME, netย 1,646ย ย ย 781ย ย ย 856ย ย ย 380ย 
OPERATING LOSS BEFORE INCOME TAXESย (25,986)ย ย (29,306)ย ย (13,651)ย ย (17,451)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
INCOME TAX BENEFITย 170ย ย ย 181ย ย ย 76ย ย ย 87ย 
NET LOSSย (25,816)ย ย (29,125)ย ย (13,575)ย ย (17,364)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
BASIC AND DILUTED LOSS PER SHAREย (0.45)ย ย (0.53)ย ย (0.23)ย ย (0.31)
Weighted average number of basic and diluted ordinary shares outstanding (in thousands)ย 57,953ย ย ย 55,267ย ย ย 58,005ย ย ย 55,375ย 
Comprehensive Loss:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net Lossย (25,816)ย ย (29,125)ย ย (13,575)ย ย (17,364)
Other comprehensive loss:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reclassification of net losses realized in income statementย -ย ย ย 178ย ย ย -ย ย ย -ย 
Unrealized gain from available for-sale securitiesย 253ย ย ย 783ย ย ย 66ย ย ย 369ย 
Total comprehensive lossย (25,563)ย ย (28,164)ย ย (13,509)ย ย (16,995)



NANO-X IMAGING LTD.
UNAUDITED CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERSโ€™ EQUITY
(U.S. dollars in thousands, except share and per share data)
ย 
ย Ordinary sharesย ย Additionalย ย Accumulated
other
ย ย ย ย ย ย ย 
ย Numberย of
shares
ย ย Amountย ย paid-in
capital
ย ย comprehensive
loss
ย ย Accumulated
deficit
ย ย Totalย 
BALANCE AT JANUARY 1, 2024ย 57,778,628ย ย ย 165ย ย ย 515,887ย ย ย (305)ย ย (320,233)ย ย 195,514ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Changes during the period:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Issuance of ordinary shares upon exercise of optionsย 718,495ย ย ย 2ย ย ย 1,604ย ย ย -ย ย ย -ย ย ย 1,606ย 
Share-based compensationย -ย ย ย -ย ย ย 3,578ย ย ย -ย ย ย -ย ย ย 3,578ย 
Unrealized gain from marketable securitiesย -ย ย ย -ย ย ย -ย ย ย 253ย ย ย -ย ย ย 253ย 
Net loss for the periodย -ย ย ย -ย ย ย -ย ย ย -ย ย ย (25,816)ย ย (25,816)
BALANCE AT JUNE 30, 2024ย 58,497,123ย ย ย 167ย ย ย 521,069ย ย ย (52)ย ย (346,049)ย ย 175,135ย 


ย ย ย ย ย ย ย Accumulatedย ย ย ย ย ย ย 
ย Ordinary sharesย ย Additionalย ย otherย ย ย ย ย ย ย 
ย Numberย ofย ย ย ย ย paid-inย ย comprehensiveย ย Accumulatedย ย ย ย 
ย sharesย ย Amountย ย capitalย ย deficitย ย deficitย ย Totalย 
ย U.S. Dollars in thousandsย 
BALANCE AT JANUARY 1, 2023ย 55,094,237ย ย ย 158ย ย ย 477,953ย ย ย (1,974)ย ย (259,457)ย ย 216,680ย 
Changes during the period:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Issuance of ordinary shares upon exercise of optionsย 210,138ย ย ย *ย ย ย 595ย ย ย -ย ย ย -ย ย ย 595ย 
Issuance of ordinary shares under settlement agreement with former shareholders of USARAD Holding Inc.ย 255,392ย ย ย 1ย ย ย 1,560ย ย ย -ย ย ย -ย ย ย 1,561ย 
Other comprehensive gainย -ย ย ย -ย ย ย -ย ย ย 961ย ย ย -ย ย ย 961ย 
Share-based compensationย -ย ย ย -ย ย ย 2,863ย ย ย -ย ย ย -ย ย ย 2,863ย 
Net loss for the periodย -ย ย ย -ย ย ย -ย ย ย -ย ย ย (29,125)ย ย (29,125)
BALANCE AT JUNE 30, 2023ย 55,559,767ย ย ย 159ย ย ย 482,971ย ย ย (1,013)ย ย (288,582)ย ย 193,535ย 
ย 
* Less than $1.


ย ย ย ย ย ย ย Accumulatedย ย ย ย ย ย ย 
ย Ordinary sharesย ย Additionalย ย otherย ย ย ย ย ย ย 
ย Numberย ofย ย ย ย ย paid-inย ย comprehensiveย ย Accumulatedย ย ย ย 
ย sharesย ย Amountย ย capitalย ย deficitย ย deficitย ย Totalย 
ย U.S. Dollars in thousandsย 
BALANCE AT APRIL 1, 2024ย 57,779,033ย ย ย 165ย ย ย 517,388ย ย ย (118)ย ย (332,474)ย ย 184,961ย 
Changes during the period:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Issuance of ordinary shares upon exercise of optionsย 718,090ย ย ย 2ย ย ย 1,580ย ย ย -ย ย ย -ย ย ย 1,582ย 
Other comprehensive gainย -ย ย ย -ย ย ย ย ย ย ย 66ย ย ย -ย ย ย 66ย 
Share-based compensationย -ย ย ย -ย ย ย 2,101ย ย ย -ย ย ย -ย ย ย 2,101ย 
Net loss for the periodย -ย ย ย -ย ย ย ย ย ย ย -ย ย ย (13,575)ย ย (13,575)
BALANCE AT JUNE 30, 2024ย 58,497,123ย ย ย 167ย ย ย 521,069ย ย ย (52)ย ย (346,049)ย ย 175,135ย 


ย ย ย ย ย ย ย Accumulatedย ย ย ย ย ย ย 
ย Ordinary sharesย ย Additionalย ย otherย ย ย ย ย ย ย 
ย Numberย ofย ย ย ย ย paid-inย ย comprehensiveย ย Accumulatedย ย ย ย 
ย sharesย ย Amountย ย capitalย ย deficitย ย deficitย ย Totalย 
ย U.S. Dollars in thousandsย 
BALANCE AT APRIL 1, 2023ย 55,150,345ย ย ย 158ย ย ย 479,172ย ย ย (1,382)ย ย (271,218)ย ย 206,730ย 
Changes during the period:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Issuance of ordinary shares upon exercise of optionsย 154,030ย ย ย *ย ย ย 419ย ย ย -ย ย ย -ย ย ย 419ย 
Issuance of ordinary shares under settlement agreement with former shareholders of USARAD Holding Inc.ย 255,392ย ย ย 1ย ย ย 1,560ย ย ย -ย ย ย -ย ย ย 1,561ย 
Other comprehensive gainย -ย ย ย -ย ย ย -ย ย ย 369ย ย ย -ย ย ย 369ย 
Share-based compensationย -ย ย ย -ย ย ย 1,820ย ย ย -ย ย ย -ย ย ย 1,820ย 
Net loss for the periodย -ย ย ย -ย ย ย -ย ย ย -ย ย ย (17,364)ย ย (17,364)
BALANCE AT JUNE 30, 2023ย 55,559,767ย ย ย 159ย ย ย 482,971ย ย ย (1,013)ย ย (288,582)ย ย 193,535ย 
ย 
* Less than $1.



NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S. dollars in thousands)
ย 
ย Six Months Ended
June 30,
ย 
ย 2024ย ย 2023ย 
CASH FLOWS FROM OPERATING ACTIVITIES:ย ย ย ย ย 
Net loss for the periodย (25,816)ย ย (29,125)
Adjustments required to reconcile net loss to net cash used in operating activities:ย ย ย ย ย ย ย 
Share-based compensationย 3,578ย ย ย 2,863ย 
Amortization of intangible assetsย 5,306ย ย ย 5,306ย 
Exchange rate differentialsย (295)ย ย (78)
Change in contingent earnout liabilityย -ย ย ย (4,523)
Depreciationย 561ย ย ย 509ย 
Deferred tax liability, netย (188)ย ย (188)
Realized loss from sale of marketable securitiesย -ย ย ย 178ย 
Amortization of premium, discount and accrued interest on marketable securitiesย (76)ย ย 527ย 
Impairment of property and equipmentย 171ย ย ย 145ย 
Changes in Operating Assets and Liabilities:ย ย ย ย ย ย ย 
Accounts receivableย (24)ย ย (454)
Inventoriesย (316)ย ย -ย 
Prepaid expenses and other current assetsย 677ย ย ย 2,236ย 
Other non-current assetsย 183ย ย ย 98ย 
Accounts payableย (1,733)ย ย 957ย 
Operating lease assets and liabilitiesย (17)ย ย (10)
Accrued expenses and other liabilitiesย 25ย ย ย 692ย 
Deferred Revenueย (4)ย ย 4ย 
Other long-term liabilitiesย 30ย ย ย 75ย 
Net cash used in operating activitiesย (17,938)ย ย (20,788)
ย ย ย ย ย ย ย ย 
CASH FLOWS PROVIDED BY INVESTING ACTIVITIES:ย ย ย ย ย ย ย 
Purchase of property and equipmentย (996)ย ย (1,839)
Purchase of marketable securitiesย (19,794)ย ย -ย 
Proceeds from maturity of marketable securitiesย 21,245ย ย ย 25,507ย 
Proceeds from sale of marketable securitiesย -ย ย ย 822ย 
Net cash provided by investing activitiesย 455ย ย ย 24,490ย 
ย ย ย ย ย ย ย ย 
CASH FLOWS FROM FINANCING ACTIVITIES:ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Payment due to settlement of contingent earnout liabilitiesย -ย ย ย (790)
Proceeds from issuance of ordinary shares upon exercise of optionsย 45ย ย ย 595ย 
Net cash provided by/(used in) financing activitiesย 45ย ย ย (195)
EFFECT OF CHANGES IN EXCHANGE RATES ON CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTSย 43ย ย ย 25ย 
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTSย (17,395)ย ย 3,532ย 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS AT BEGINNING OF THE PERIODย 56,377ย ย ย 38,529ย 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS AT END OF THE PERIODย 38,982ย ย ย 42,061ย 
ย ย ย ย ย ย ย ย 
SUPPLEMENTARY INFORMATION ON ACTIVITIES INVOLVING CASH FLOWSย ย ย ย ย ย ย 
Cash paid for interestย 71ย ย ย 74ย 
Cash paid for income taxesย 51ย ย ย 7ย 
SUPPLEMENTARY INFORMATION ON ACTIVITIES NOT INVOLVING CASH FLOWS -ย ย ย ย ย ย ย 
Issuance of ordinary shares upon exercise of optionsย 1,561ย ย ย -ย 
Ordinary shares issued in connection with earnout liabilityย -ย ย ย 1,561ย 
Operating lease liabilities arising from obtaining operating right-of use assetsย -ย ย ย 601ย 
RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH EQUIVALENTS:ย ย ย ย ย ย ย 
Cash and cash equivalentsย 38,982ย ย ย 41,998ย 
Restricted cash equivalentsย -ย ย ย 63ย 
Total cash, cash equivalents and restricted cash equivalentsย 38,982ย ย ย 42,061ย 


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, non-GAAP gross profit margin, non-GAAP research and development expenses 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, change in contingent earnout liability, expenses related to an offering and legal fees in connection with the class-action litigation and the SEC investigation. 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)

ย Six Months Endedย ย Three Months Endedย 
ย June 30,ย ย June 30,ย 
ย 2024ย ย 2023ย ย 2024ย ย 2023ย 
GAAP net loss attributable to ordinary sharesย 25,816ย ย ย 29,125ย ย ย 13,575ย ย ย 17,364ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Less: Class-action litigation and SEC investigationย 76ย ย ย 4,417ย ย ย 44ย ย ย 2,181ย 
Less: Amortization of intangible assetsย 5,306ย ย ย 5,306ย ย ย 2,653ย ย ย 2,653ย 
Less: Offering expensesย 420ย ย ย -ย ย ย 420ย ย ย -ย 
Less (Add): Change in the fair value of earn out liabilitiesโ€™ obligationย -ย ย ย (4,523)ย ย -ย ย ย 137ย 
Less: accrual in connection with the estimated settlement of the SEC investigationย -ย ย ย 650ย ย ย -ย ย ย 650ย 
Less: Share-based compensationย 3,578ย ย ย 2,863ย ย ย 2,101ย ย ย 1,820ย 
Non-GAAP net loss attributable to ordinary sharesย 16,436ย ย ย 20,412ย ย ย 8,357ย ย ย 9,923ย 
BASIC AND DILUTED LOSS PER SHAREย 0.28ย ย ย 0.37ย ย ย 0.14ย ย ย 0.18ย 
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES (in thousands)ย 57,953ย ย ย 55,267ย ย ย 58,005ย ย ย 55,375ย 
ย 

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

GAAP cost of revenueย 10,159ย ย ย 8,243ย ย ย 5,552ย ย ย 4,273ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangible assetsย 5,112ย ย ย 5,112ย ย ย 2,556ย ย ย 2,556ย 
Share-based compensationย 112ย ย ย 28ย ย ย 59ย ย ย 14ย 
Non-GAAP cost of revenueย 4,935ย ย ย 3,103ย ย ย 2,937ย ย ย 1,703ย 
ย 

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

GAAP gross lossย (4,907)ย ย (3,214)ย ย (2,853)ย ย (1,691)
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangible assetsย 5,112ย ย ย 5,112ย ย ย 2,556ย ย ย 2,556ย 
Share-based compensationย 112ย ย ย 28ย ย ย 59ย ย ย 14ย 
Non-GAAP gross profit (loss)ย 317ย ย ย 1,926ย ย ย (238)ย ย 879ย 
ย 

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

GAAP gross loss marginย (93.43)%ย ย (63.91)%ย ย (105.71)%ย ย (65.49)%
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangible assetsย 97.33%ย ย 101.65%ย ย 94.7%ย ย 98.99%
Share-based compensationย 2.13%ย ย 0.56%ย ย 2.19%ย ย 0.54%
Non-GAAP gross profit (loss) marginย 6.03%ย ย 38.3%ย ย (8.82)%ย ย 34.04%
ย 

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

GAAP research and development expenses, netย 10,032ย ย ย 13,199ย ย ย 4,812ย ย ย 6,913ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Share-based compensationย 1,316ย ย ย 1,735ย ย ย 727ย ย ย 947ย 
Non-GAAP research and development expenses, netย 8,716ย ย ย 11,464ย ย ย 4,085ย ย ย 5,966ย 
ย 

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

GAAP sales and marketing expensesย 1,634ย ย ย 1,988ย ย ย 834ย ย ย 835ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangible assetsย 194ย ย ย 194ย ย ย 97ย ย ย 97ย 
Share-based compensationย 350ย ย ย 185ย ย ย 204ย ย ย 107ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP sales and marketing expensesย 1,090ย ย ย 1,609ย ย ย 533ย ย ย 631ย 
ย 

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

GAAP general and administrative expensesย 10,958ย ย ย 15,434ย ย ย 5,916ย ย ย 7,626ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Class-action litigation and SEC investigationย 76ย ย ย 4,417ย ย ย 44ย ย ย 2,181ย 
Offering expensesย 420ย ย ย -ย ย ย 420ย ย ย -ย 
Share-based compensationย 1,800ย ย ย 915ย ย ย 1,111ย ย ย 752ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP general and administrative expensesย 8,662ย ย ย 10,102ย ย ย 4,341ย ย ย 4,693ย 
ย 

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

GAAP other ย expensesย 101ย ย ย 597ย ย ย 92ย ย ย 629ย 
Non-GAAP adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Accrual in connection with the estimated settlement of the SEC investigationย -ย ย ย 650ย ย ย -ย ย ย 650ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-GAAP other expenses (income)ย 101ย ย ย (53)ย ย 92ย ย ย (21)


Contacts

Media Contact:
Ben Shannon
ICR Westwicke
NanoxPR@icrinc.com

Investor Contact:
Mike Cavanaugh
ICR Westwicke
mike.cavanaugh@westwicke.com


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  229.53
+0.00 (0.00%)
AAPL  278.78
+0.00 (0.00%)
AMD  217.97
+0.00 (0.00%)
BAC  53.95
+0.00 (0.00%)
GOOG  322.09
+0.00 (0.00%)
META  673.42
+0.00 (0.00%)
MSFT  483.16
+0.00 (0.00%)
NVDA  182.41
+0.00 (0.00%)
ORCL  217.58
+0.00 (0.00%)
TSLA  455.00
+0.00 (0.00%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article