UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2023
Commission File Number: 001-39461
NANO-X IMAGING LTD
Communications Center
Neve Ilan, Israel 9085000
(Address of principal executive office)
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 ☒ Form
40-F ☐
On November 28, 2023, NANO-X IMAGING LTD (the
“Company”) issued a press release, a copy of which is attached hereto as Exhibit 99.1, and incorporated herein by reference.
In the press release the Company uses certain financial measures that
are not prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). The non-GAAP financial
measures that appear in the press release exclude among other things legal and other related expenses in relation to the following legal
matters.
For information on other components that were
excluded in preparation of the non-GAAP financial measures, please refer to the press release.
The press release attached as Exhibit 99.1 hereto retroactively corrects
an error made in the Company’s statement of cash flows for the third fiscal quarter ended September 30, 2022. The correction has
no impact on the Company’s overall cash or liquidity position. The Company’s Form 6-K filed with the SEC on November 10, 2022
included approximately $11.9 million in “Proceeds from the sale of marketable securities” that were included in “Cash
flows used in Investing activities” but should have been included (a) in the amount of $10.2 million as proceeds from maturity of
marketable securities and purchase of marketable securities in “Cash flows used in Investing activities” and (b) in the amount
of $1.7 million as amortization of premium, discount and accrued interest on marketable securities in “Cash flows used in Operating
activities.” This error is related to the Company’s previously discussed material weaknesses in its internal control over
financial reporting, all as described in Item 15, “Controls and Procedures” of the Company’s Form 20-F for the year
ended December 31, 2022 filed on May 1, 2023. Pursuant to the Company’s remediation plan, the Company is in the process of remediating
the material weakness and is committed to maintaining a strong internal controls environment, including enhancing and supplementing the
finance team and resources with an appropriate level of knowledge and experience in internal control over financial reporting requirements.
Legal Proceedings
As previously disclosed, the Division of Enforcement
of the U.S. Securities and Exchange Commission (the “SEC” or the “Commission”) conducted an investigation to determine
whether there had been any violations of the federal securities laws, relating to the development cost of the Company’s Nanox.ARC
prototypes, as well as the Company’s estimate for the cost of assembling the final Nanox.ARC product at scale, among other things.
The Company and Ran Poliakine, Chairman of the Board of Directors of the Company, have reached final agreements with the SEC staff to
settle this matter, which agreements were approved by the United States District Court for the Southern District of New York in October
2023. The Company agreed to pay a civil penalty in the amount of $650,000 and to be permanently enjoined from violating Section 17(a)(2)
of the Securities Act of 1933 (the “Securities Act”) and Section 13(a) of the Securities Exchange Act of 1934 (the “Exchange
Act”) and Rules 12b-20 and 13a-1 thereunder. Mr. Poliakine agreed to pay disgorgement of $240,000, together with prejudgment
interest of $26,836.39, to pay a civil penalty of $150,000, and to be permanently enjoined from violating Section 17(a)(2) of the Securities
Act and aiding and abetting any violation of Section 13(a) of the Exchange Act and Rules 12b-20 and 13a-1 thereunder.
As previously disclosed, in September 2020, two
securities class action complaints were filed in the United States District Court for the Eastern District of New York against the Company
and certain then-current officers and a director, which were subsequently consolidated and captioned as White v. Nano-X Imaging Ltd.
et al., Case No. 1:20-cv-04355, alleging violations of securities laws on behalf of all persons and entities that purchased or otherwise
acquired the Company’s publicly traded securities between August 21, 2020 and September 15, 2020, and seeking unspecified damages.
In addition, on October 5, 2021, a class action complaint was filed in the United States District Court for the Eastern District of New
York against the Company and certain of its officers, captioned McLaughlin v. Nano-X Imaging Ltd. et al., Case No. 1:21-cv-05517.
The amended complaint in that action, filed on April 12, 2022, alleges that defendants violated the federal securities laws in connection
with certain disclosures concerning the cost of the Nanox.ARC system as well as the comparison of the Nanox.ARC to CT scanners, among
other allegations. The Lead Plaintiff in the McLaughlin action seeks to represent a class of investors who purchased the Company’s
publicly traded securities between August 21, 2020 and November 17, 2021. As previously disclosed, the Company entered into a term sheet
on April 28, 2023, to settle all shareholder class action litigation related to the McLaughlin action and the consolidated White action.
On June 2, 2023, the Company entered into a formal settlement agreement to settle those actions for $8 million. On October 31, 2023, Magistrate
Judge Kuo preliminarily approved the settlement and set a final approval hearing for February 15, 2024. The settlement remains subject
to court approval among other conditions.
On May 1, 2023, the Company received a notice
alleging several causes of action, including breach of a consulting agreement between the claimant and Nanox Gibraltar PLC (the “Gibraltar
Entity”) that was entered into in 2015. The claimant’s demand from the Company is for the payment of approximately $1.26 million
for unpaid consulting fees from the Gibraltar Entity and approximately $25 million connection with his claimed entitlement to securities
in the Gibraltar Entity. The Company believes the allegations against the Company have no merit and intends to defend its position vigorously.
The information contained in this report, except
the third paragraph of Exhibit 99.1, which contains certain quotes by the Chief Executive Officer of the Company, is hereby incorporated by reference into the Registration Statement on Form F-3, File No.
333-271688, and Form S-8, File No. 333-248322.
EXHIBIT INDEX
SIGNATURES
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.
| |
NANO-X IMAGING LTD |
| |
|
| |
By: |
/s/ Ran Daniel |
| |
Name: |
Ran Daniel |
| |
Title: |
Chief Financial Officer |
Date: November 28, 2023
4
Exhibit 99.1
Nanox Announces Third Quarter of 2023 Financial
Results and
Provides Business Update
Reports progress towards global supply chain
development and commercial deployment
Ended the third quarter of 2023 with cash, cash
equivalents, restricted cash and marketable securities of $95.6 million
Management to host conference call and webcast
Tuesday, November 28, 2023 at 8:30 AM ET
Management to host investor
day on December 4, 2023
NEVE ILAN, Israel— November 28, 2023 —
NANO-X IMAGING LTD (NASDAQ: NNOX) (“Nanox” or the “Company”), an innovative medical imaging technology
company, today announced results for the third quarter ended September 30, 2023 and provided a business update.
Third Quarter 2023 Highlights and Recent Developments:
| |
● |
On September 29, 2023, the Company entered
into a manufacture and supply agreement with Varex Imaging Corporation (“Varex,” Nasdaq: VREX), a leading innovator,
designer and manufacturer of X-ray imaging components, under which Varex will supply X-ray tubes utilizing the Nanox digital X-ray
source for the Nanox.ARC system. Under the agreement, the Company may order X-ray tubes from Varex for use in its Nanox.ARC system.
Varex agreed to manufacture and supply the X-ray tubes in exchange for payment therefor in the form of a revenue-sharing fee
(subject to a minimum annual amount per system) based on the Company’s pay-per-scan revenue from Nanox.ARC systems using Varex
X-ray tubes worldwide. Subject to receipt of requisite local regulatory clearance, Nanox has also agreed to use Varex X-ray tubes in
a minimum percentage of all Nanox.ARC systems that are deployed and operating. |
| |
|
|
| |
● |
Generated $2.5 million in revenue in the third quarter of 2023, compared to $2.4 million in the third quarter of 2022. |
| ● | Established
first U.S.-based commercial site and demonstration center at an imaging center in New Jersey, which operates patient imaging and demonstrates
Nanox.ARC systems to medical imaging professionals. |
| ● | Entered
into an Evaluation Agreement with 626 OpCo, LLC, a national healthcare technology & equipment management company, to provide services
for the Nanox.ARC including warehousing, installation, training, maintenance, and customer support. |
| ● | Formally
started the process of securing the CE mark designation in the European Union. |
| ● | Received
regulatory approval from the Ghana Food and Drugs Authority for the Nanox.ARC system deployed at the University of Ghana Medical Centre,
making it available for training and clinical use. |
| ● | Formally
started the process of securing the CE mark designation in the European Union. |
| ● | Received regulatory clearance for the Nanox.ARC systems from the Medical
Device Division of the Ministry of Health in Israel and a free sale certificate. |
“The Nanox team made tremendous progress
toward commercialization of the groundbreaking Nanox.ARC technology in the third quarter, capped off by the first US system deployment
in a commercial imaging center in New Jersey. The Nanox.ARC system at this site will be used for patient imaging as well as serve as our
demonstration center for the Nanox.ARC and marks the beginning of Nanox' commercial expansion into the U.S. market,” said Erez Meltzer,
Chief Executive Officer of Nanox. “Alongside this initial system deployment, we have partnered with 626, an established Florida-based
firm that will provide the necessary installation and support services for future Nanox.ARC users. Outside of the U.S., we continued
to advance the deployment of the Nanox.ARC system globally. These efforts include multiple initiatives such as receiving regulatory
clearance in Israel, formally kicking off the process of submitting our technical file for obtaining a CE mark with the Notified Body
and receiving regulatory clearance for the Nanox.ARC system that was placed in Ghana earlier this year. It is truly an exciting time for
Nanox.”
Financial
results for three months ended September 30, 2023
For the three months ended September 30, 2023
(the “reported period”), the Company reported a net loss of $21.4 million, compared to a net loss of $19.1 million for the
three months ended September 30, 2022 (which is referred as the “comparable period”), representing an increase of $2.3 million.
The increase was largely due to a goodwill impairment of $7.4 million and an increase of $0.4 million in sales and marketing expenses,
which was offset by a decrease in the general and administration expenses in the amount of $5.6 million.
The Company reported revenue of $2.5 million in
the reported period, compared to $2.4 million in the comparable period. During the reported period, the Company started to generate revenue
through the sales and deployment of its imaging systems while continuing to generate revenues through the sales of teleradiology services
and AI solutions.
The Company’s gross loss during the reported
period totaled $1.7 million (gross loss margin of (67%)) on a GAAP basis, as compared to a gross loss of $1.5 million (gross loss margin
of (60%)) in the comparable period. Non-GAAP gross profit for the reported period was $0.9 million (gross profit margin of approximately
37%), as compared to $1.1 million (gross profit margin of approximately 46%) in the comparable period.
The Company’s revenue from teleradiology services
for the reported period was $2.2 million, as compared to revenue of $2.4 million in the comparable period. The decrease in the Company’s
revenue from teleradiology services was mainly attributable to customer attrition.
The Company’s GAAP gross profit from teleradiology
services for the reported period was $0.2 million (gross profit margin of approximately 11%), as compared to $0.6 million (gross profit
margin of approximately 26%) in the comparable period. Non-GAAP gross profit of the Company’s teleradiology services for the
reported period was $0.8 million (gross profit margin of approximately 36%) as compared to $1.2 million (gross profit margin of approximately
49%) in the comparable period. The decreases in the gross profit margins on a GAAP and non-GAAP basis were attributable mainly to an increase
in the cost of the engaged radiologists due to increases in reading rates and incentive payments which the Company paid to radiologists
to engage during overnight and weekend shifts.
As mentioned above, during the reported period the
Company started to generate revenue through the sales and deployment of its imaging systems which amounted to $99 thousand for the reported
period, with a gross profit of $36 thousand (gross profit margin of approximately 37%) on a GAAP and Non-GAAP basis. The revenue stems
from the sale and deployment of our 2D systems in Africa.
The Company’s revenue from its AI solutions for the reported
period was $141 thousand with a gross loss of $1.9 million on a GAAP basis, as compared to revenue of $87 thousand with a gross loss of
$2.1 million in the comparable period. Non-GAAP gross profit of the Company’s AI solutions for the reported period was $75 thousand,
as compared to a loss of $41 thousand on a non-GAAP basis in the comparable period. During the third quarter of 2023, Nanox AI continued
to complete pilot programs with marketplaces, marketplace costumers and health organizations in anticipation of full deployment of its
products.
Research and development expenses for the reported
period were $6.0 million, as compared to $6.1 million in the comparable period. The decrease of $0.1 million was mainly due to a decrease
in cost of labor of $0.6 million, which was offset by an increase in the Company’s development expenses of the Nanox.ARC system
in the amount of $0.5 million.
Sales and marketing expenses for the reported period were $1.1 million,
as compared to $0.7 million in the comparable period. The increase was mainly due to an increase in the Company’s marketing expenses
in preparation of its entrance into the U.S. market.
General and administrative expenses for the reported period were $5.0
million, as compared to $10.6 million in the comparable period. The decrease of $5.6 million was mainly due to a decrease in legal expenses
in the amount of $2.9 million, largely as a result of the finalization of the SEC investigation and reaching a settlement of the class
action litigation, a decrease in share-based compensation in the amount of $2.7 million and a decrease in the cost of the directors’
and officers’ liability insurance premium in the amount of $0.3 million.
Goodwill impairment for the reporting period was $7.4
million, which was resulted from the goodwill impairment related to the teleradiology and Nanox.AI reporting units. The impairment was
largely due to the increased discount rate and management estimates that it would take longer than
we originally expected to generate revenues, gross profit, and positive operating cash flows in the AI and Teleradiology business segments.
As previously disclosed, the Company and Ran Poliakine,
Chairman of the board of directors of the Company, reached final agreements with the SEC staff to settle the SEC investigation. The agreements
were approved by the United States District Court for the Southern District of New York in October 2023. The Company agreed to pay a civil
penalty in the amount of $0.7 million, which was paid during October 2023.
Non-GAAP net loss attributable to ordinary shares
for the reported period was $9.4 million, as compared to $8.1 million in the comparable period. The increase of $1.3 million was mainly
due to the decrease in the non-GAAP gross profit of $0.2 million and increase of $1.1 million in our operating expenses. Non-GAAP gross
profit for the reported period was $0.9 million, as compared to $1.1 million in the comparable period. Non-GAAP research and development
expenses for the reported period were $4.9 million, as compared to $5.0 million in the comparable period. Non-GAAP sales and marketing
expenses for the reported period were $0.9 million, as compared to $0.4 million in the comparable period. Non-GAAP general and administrative
expenses for the reported period and the comparable period were $4.5 million.
The difference between the GAAP and non-GAAP financial measures above
is mainly attributable to amortization of intangible assets, goodwill impairment, share-based compensation, change in contingent earnout
liability, legal fees in connection with the class-action litigation and the SEC investigation, accrual in connection with the settlement
of the SEC investigation. A reconciliation between GAAP and non-GAAP financial measures for the three- and nine-month periods ended September
30, 2023, and 2022 is provided in the financial results that are part of this press release.
Liquidity and Capital Resources
As of September 30, 2023, the Company had total cash,
cash equivalents, restricted cash and marketable securities of $95.6 million, compared to $102.9 million as of December 31, 2022.
The decrease in the Company’s cash, cash equivalents,
restricted cash and marketable securities of $7.3 million during the nine-month period ended September 30, 2023, was primarily due to
negative cash flow from operations of $32.3 million and the purchase of property and equipment of $2.8 million, which was offset by cash
flow from financing of $27.2 million largely from the capital raise that the Company consummated during the third quarter of 2023, as
discussed below.
On July 26, 2023, the Company raised $30 million in a registered direct
offering by selling 2,142,858 of the Company’s ordinary shares, together with warrants to purchase up to 2,142,858 ordinary shares
at a combined purchase price of $14.00 per share. The net proceeds of the offering were approximately $27 million, excluding any proceeds
that may be received upon the exercise of the warrants, after deducting placement agent fees and other offering expenses payable by the
Company. The warrants have an exercise price of $19.00 per share, are exercisable immediately upon issuance and will expire five years
from issuance. The warrants are exercisable for cash only so long as the Company has an effective registration statement covering
the issuance of shares upon the exercise of the warrants. The Company accounted for the issued warrants as an equity in accordance with
ASC 480-10, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.
Other Assets
As of September 30, 2023, the Company had property
and equipment of $45.1 million as compared to $43.5 million as of December 31, 2022. The increase was mainly attributed to the purchase
of equipment and parts for the assembly of Nanox.ARC (including the Nanox.CLOUD) units.
As of September 30, 2023, the Company had intangible
assets and goodwill of $83.3 million as compared to $98.6 million as of December 31, 2022. The decrease was attributable to the periodic
amortization of intangible assets in the amount of $7.9 million and goodwill impairment of $7.4 million.
Shareholders’ Equity
As of September 30, 2023, the Company had approximately
57.7 million shares outstanding as compared to 55.1 million shares outstanding as of December 31, 2022. The increase was mainly due to
the issuance of 2,142,858 of the Company’s ordinary shares in consideration of gross proceeds of $30 million, the issuance of 224,938
shares upon the exercise of options, which generated, in the aggregate, approximately $0.9 million in gross proceeds to the Company and
the issuance of 255,392 ordinary shares to the former stockholders of USARAD, in consideration for the achievement of certain milestones
in connection with the first earn-out period, as defined in the USARAD Stock Purchase Agreement and a global settlement of both parties’
performance obligations under the USARAD Stock Purchase Agreement.
Conference Call and Webcast Details
Tuesday, November 28, 2023 @ 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. Nanox’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.ARC— a multi-source Digital Tomosynthesis system
that is cost-effective and user-friendly; an AI-based suite of algorithms that augment the readings of routine CT imaging to
highlight early signs often related to chronic disease (Nanox.AI); a cloud-based infrastructure (Nanox.CLOUD); and 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 (Nanox.MARKETPLACE). Together, Nanox’s products and
services create a worldwide, innovative, and comprehensive solution that connects medical imaging solutions, from scan to diagnosis.
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, those relating to 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, 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 “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 continue to develop of the Nanox imaging 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 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 imaging system and the proposed pay-per-scan business model; (vii) Nanox’s expectations
regarding collaborations with third-parties and their potential benefits; and (viii) Nanox’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; (x) the costs incurred with respect to and the outcome of the securities class action litigation
Nanox is currently subject to and any similar or other claims and 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 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, 2022, and subsequent filings with the U.S. Securities and Exchange Commission. The reader should not place undue
reliance on any forward-looking statements included in this press release.
Except as required by
law, Nanox undertakes no obligation to update publicly any forward-looking statements after the date of this press release to conform
these statements to actual results or to changes in the Company’s expectations.
Non-GAAP Financial
Measures
This press release includes information about
certain financial measures that are not prepared in accordance with generally accepted accounting principles in the United States (“GAAP”),
including non-GAAP net loss attributable to ordinary shares, non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross profit margin,
non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP
other 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, goodwill impairment, share-based compensation expenses, change in contingent earnout
liability, legal fees in connection with class-action litigation and the SEC investigation, accrual in connection with the settlement
of the SEC investigation. 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.
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
(U.S. dollars in
thousands except share and per share data)
| | |
September 30,
2023 | | |
December 31,
2022 | |
| | |
U.S. Dollars in thousands | |
| Assets | |
| | |
| |
| CURRENT ASSETS: | |
| | |
| |
| Cash and cash equivalents | |
| 66,384 | | |
| 38,463 | |
| Marketable securities - short term | |
| 28,609 | | |
| 39,161 | |
| Accounts receivables net of allowance for credit losses of $43 and $34 as of September 30, 2023 and December 31, 2022, respectively | |
| 1,163 | | |
| 977 | |
| Prepaid expenses | |
| 203 | | |
| 2,414 | |
| Other current assets | |
| 1,262 | | |
| 1,446 | |
| TOTAL CURRENT ASSETS | |
| 97,621 | | |
| 82,461 | |
| | |
| | | |
| | |
| NON-CURRENT ASSETS: | |
| | | |
| | |
| Restricted cash | |
| 353 | | |
| 66 | |
| Property and equipment, net | |
| 45,147 | | |
| 43,545 | |
| Operating lease right-of-use asset | |
| 2,925 | | |
| 1,157 | |
| Marketable securities - long term | |
| 249 | | |
| 25,198 | |
| Intangible assets | |
| 83,260 | | |
| 91,219 | |
| Goodwill | |
| - | | |
| 7,420 | |
| Other non-current assets | |
| 1,757 | | |
| 2,867 | |
| TOTAL NON-CURRENT ASSETS | |
| 133,691 | | |
| 171,472 | |
| TOTAL ASSETS | |
| 231,312 | | |
| 253,933 | |
| | |
| | | |
| | |
| Liabilities and Shareholders’ Equity | |
| | | |
| | |
| CURRENT LIABILITIES: | |
| | | |
| | |
| Accounts payable | |
| 1,632 | | |
| 3,619 | |
| Accrued expenses | |
| 12,529 | | |
| 12,240 | |
| Deferred revenue | |
| 517 | | |
| 182 | |
| Contingent short term earnout liability | |
| 1,482 | | |
| 4,250 | |
| Current maturities of operating lease liabilities | |
| 603 | | |
| 740 | |
| Other current liabilities | |
| 3,277 | | |
| 4,043 | |
| TOTAL CURRENT LIABILITIES | |
| 20,040 | | |
| 25,074 | |
| | |
| | | |
| | |
| NON-CURRENT LIABILITIES: | |
| | | |
| | |
| Non-current operating lease liabilities | |
| 2,288 | | |
| 398 | |
| Long term loan | |
| 3,346 | | |
| 3,481 | |
| Non-current deferred revenue | |
| - | | |
| 398 | |
| Contingent long-term earnout liability | |
| - | | |
| 4,089 | |
| Deferred tax liability | |
| 3,047 | | |
| 3,330 | |
| Other long-term liabilities | |
| 560 | | |
| 483 | |
| TOTAL NON-CURRENT LIABILITIES | |
| 9,241 | | |
| 12,179 | |
| TOTAL LIABILITIES | |
| 29,281 | | |
| 37,253 | |
| | |
| | | |
| | |
| COMMITMENTS AND CONTINGENCIES | |
| | | |
| | |
| | |
| | | |
| | |
| SHAREHOLDERS’ EQUITY: | |
| | | |
| | |
| Ordinary Shares, par value NIS 0.01 per share 100,000,000 authorized at September 30, 2023 and December 31, 2022, 57,717,425 and 55,094,237 issued and outstanding at September 30, 2023 and December 31, 2022, respectively | |
| 165 | | |
| 158 | |
| Additional paid-in capital | |
| 512,497 | | |
| 477,953 | |
| Accumulated other comprehensive loss | |
| (646 | ) | |
| (1,974 | ) |
| Accumulated deficit | |
| (309,985 | ) | |
| (259,457 | ) |
| TOTAL SHAREHOLDERS’ EQUITY | |
| 202,031 | | |
| 216,680 | |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | |
| 231,312 | | |
| 253,933 | |
NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS AND
COMPREHENSIVE LOSS
(U.S. dollars in thousands except share and per
share data)
| | |
Nine Months Ended
September 30, | | |
Three Months Ended
September 30, | |
| | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| REVENUE | |
| 7,508 | | |
| 6,446 | | |
| 2,479 | | |
| 2,438 | |
| | |
| | | |
| | | |
| | | |
| | |
| COST OF REVENUE | |
| 12,384 | | |
| 11,579 | | |
| 4,141 | | |
| 3,897 | |
| | |
| | | |
| | | |
| | | |
| | |
| GROSS LOSS | |
| (4,876 | ) | |
| (5,133 | ) | |
| (1,662 | ) | |
| (1,459 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING EXPENSES: | |
| | | |
| | | |
| | | |
| | |
| Research and development | |
| 19,237 | | |
| 19,412 | | |
| 6,038 | | |
| 6,089 | |
| Sales and marketing | |
| 3,134 | | |
| 2,882 | | |
| 1,146 | | |
| 698 | |
| General and administrative | |
| 20,481 | | |
| 33,069 | | |
| 5,047 | | |
| 10,630 | |
| Goodwill impairment | |
| 7,420 | | |
| 14,338 | | |
| 7,420 | | |
| - | |
| Change in contingent earnout liability | |
| (4,506 | ) | |
| (11,303 | ) | |
| 17 | | |
| 953 | |
| Other expenses, net | |
| 1,260 | | |
| 423 | | |
| 663 | | |
| - | |
| TOTAL OPERATING EXPENSES | |
| 47,026 | | |
| 58,821 | | |
| 20,331 | | |
| 18,370 | |
| OPERATING LOSS | |
| (51,902 | ) | |
| (63,954 | ) | |
| (21,993 | ) | |
| (19,829 | ) |
| REALIZED LOSS FROM SALE OF MARKETABLE SECURITIES | |
| (178 | ) | |
| - | | |
| - | | |
| - | |
| FINANCIAL INCOME, net | |
| 1,292 | | |
| 902 | | |
| 511 | | |
| 305 | |
| OPERATING LOSS BEFORE INCOME TAXES | |
| (50,788 | ) | |
| (63,052 | ) | |
| (21,482 | ) | |
| (19,524 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| INCOME TAX BENEFIT | |
| 260 | | |
| 2,646 | | |
| 79 | | |
| 398 | |
| NET LOSS | |
| (50,528 | ) | |
| (60,406 | ) | |
| (21,403 | ) | |
| (19,126 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| BASIC AND DILUTED LOSS PER SHARE | |
| (0.90 | ) | |
| (1.16 | ) | |
| (0.37 | ) | |
| (0.37 | ) |
| Weighted average number of basic and diluted ordinary shares outstanding (in thousands) | |
| 55,900 | | |
| 52,180 | | |
| 57,148 | | |
| 52,276 | |
| Comprehensive Loss: | |
| | | |
| | | |
| | | |
| | |
| Net Loss | |
| (50,528 | ) | |
| (60,406 | ) | |
| (21,403 | ) | |
| (19,126 | ) |
| Other comprehensive gain (loss): | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | |
| Unrealized gain (loss) from available for-sale securities | |
| 1,328 | | |
| (1,852 | ) | |
| 367 | | |
| (254 | ) |
| Total comprehensive loss | |
| (49,200 | ) | |
| (62,258 | ) | |
| (21,036 | ) | |
| (19,380 | ) |
NANO-X IMAGING LTD.
UNAUDITED CONDENSED STATEMENTS 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 | | |
deficit | | |
deficit | | |
Total | |
| | |
U.S. Dollars in thousands | |
| BALANCE AT JANUARY 1, 2023 | |
| 55,094,237 | | |
| 158 | | |
| 477,953 | | |
| (1,974 | ) | |
| (259,457 | ) | |
| 216,680 | |
| Changes during the period: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Issuance of ordinary shares and warrants, net of issuance expenses
** | |
| 2,142,858 | | |
| 6 | | |
| 27,133 | | |
| - | | |
| - | | |
| 27,139 | |
| Issuance of ordinary shares upon exercise of options | |
| 224,938 | | |
| * | | |
| 870 | | |
| - | | |
| - | | |
| 870 | |
| Issuance of ordinary shares under settlement agreement with former shareholders of USARAD Holding Inc. | |
| 255,392 | | |
| 1 | | |
| 1,560 | | |
| - | | |
| - | | |
| 1,561 | |
| Other comprehensive gain | |
| - | | |
| - | | |
| - | | |
| 1,328 | | |
| - | | |
| 1,328 | |
| Share-based compensation | |
| - | | |
| - | | |
| 4,981 | | |
| - | | |
| - | | |
| 4,981 | |
| Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (50,528 | ) | |
| (50,528 | ) |
| BALANCE AT SEPTEMBER 30, 2023 | |
| 57,717,425 | | |
| 165 | | |
| 512,497 | | |
| (646 | ) | |
| (309,985 | ) | |
| 202,031 | |
| * | Less than $1. |
| ** | Issuance expenses totaled to $2,861 |
| | |
| | |
| | |
Accumulated | | |
| | |
| |
| | |
Ordinary shares | | |
Additional | | |
other | | |
| | |
| |
| | |
Number of | | |
| | |
paid-in | | |
comprehensive | | |
Accumulated | | |
| |
| | |
shares | | |
Amount | | |
capital | | |
deficit | | |
deficit | | |
Total | |
| | |
U.S. Dollars in thousands | |
| BALANCE AT JULY 1, 2023 | |
| 55,559,767 | | |
| 159 | | |
| 482,971 | | |
| (1,013 | ) | |
| (288,582 | ) | |
| 193,535 | |
| Changes during the period: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Issuance of ordinary shares and warrants, net of issuance expenses
** | |
| 2,142,858 | | |
| 6 | | |
| 27,133 | | |
| - | | |
| - | | |
| 27,139 | |
| Issuance of ordinary shares upon exercise of options | |
| 14,800 | | |
| * | | |
| 275 | | |
| - | | |
| - | | |
| 275 | |
| Other comprehensive gain | |
| - | | |
| - | | |
| - | | |
| 367 | | |
| - | | |
| 367 | |
| Share-based compensation | |
| - | | |
| - | | |
| 2,118 | | |
| - | | |
| - | | |
| 2,118 | |
| Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (21,403 | ) | |
| (21,403 | ) |
| BALANCE AT SEPTEMBER 30, 2023 | |
| 57,717,425 | | |
| 165 | | |
| 512,497 | | |
| (646 | ) | |
| (309,985 | ) | |
| 202,031 | |
| * | Less than $1. |
| ** | Issuance expenses totaled to $2,861 |
NANO-X IMAGING LTD.
UNAUDITED CONDENSED STATEMENTS OF CHANGES IN
SHAREHOLDERS’ EQUITY
(U.S. dollars in thousands, except share and per
share data)
| | |
Ordinary shares | | |
Additional | | |
Accumulated
other | | |
| | |
| |
| | |
Number of
shares | | |
Amount | | |
paid-in
capital | | |
comprehensive
deficit | | |
Accumulated
deficit | | |
Total | |
| | |
U.S. Dollars in thousands | |
| BALANCE AT JANUARY 1, 2022 | |
| 51,791,441 | | |
| 149 | | |
| 438,820 | | |
| (607 | ) | |
| (146,214 | ) | |
| 292,148 | |
| Changes during the period: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Issuance of ordinary shares upon exercise of options under the ESOP Plan | |
| 192, 820 | | |
| * | | |
| 280 | | |
| - | | |
| - | | |
| 280 | |
| Other comprehensive loss | |
| - | | |
| - | | |
| - | | |
| (1,852 | ) | |
| - | | |
| (1,852 | ) |
| Issuance of ordinary shares upon achievement of a milestone | |
| 89,286 | | |
| * | | |
| 953 | | |
| - | | |
| - | | |
| 953 | |
| Issuance of ordinary shares upon exercise of warrants | |
| 192,927 | | |
| 1 | | |
| 369 | | |
| - | | |
| - | | |
| 370 | |
| Share-based compensation | |
| - | | |
| - | | |
| 16,339 | | |
| - | | |
| - | | |
| 16,339 | |
| Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (60,406 | ) | |
| (60,406 | ) |
| BALANCE AT SEPTEMBER 30, 2022 | |
| 52,266,474 | | |
| 150 | | |
| 456,761 | | |
| (2,459 | ) | |
| (206,620 | ) | |
| 247,832 | |
| | |
Ordinary shares | | |
Additional | | |
Accumulated
other | | |
| | |
| |
| | |
Number of
shares | | |
Amount | | |
paid-in
capital | | |
comprehensive
deficit | | |
Accumulated
deficit | | |
Total | |
| | |
U.S. Dollars in thousands | |
| BALANCE AT JULY 1, 2022 | |
| 52,214,721 | | |
| 150 | | |
| 451,825 | | |
| (2,205 | ) | |
| (187,494 | ) | |
| 262,276 | |
| Changes during the period: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Issuance of ordinary shares upon exercise of options under the ESOP Plan | |
| 51,753 | | |
| - | | |
| 125 | | |
| - | | |
| - | | |
| 125 | |
| Other comprehensive loss | |
| - | | |
| - | | |
| - | | |
| (254 | ) | |
| - | | |
| (254 | ) |
| Share-based compensation | |
| - | | |
| - | | |
| 4,811 | | |
| - | | |
| - | | |
| 4,811 | |
| Net loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| (19,126 | ) | |
| (19,126 | ) |
| BALANCE AT SEPTEMBER 30, 2022 | |
| 52,266,474 | | |
| 150 | | |
| 456,761 | | |
| (2,459 | ) | |
| (206,620 | ) | |
| 247,832 | |
NANO-X IMAGING LTD.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF CASH FLOWS
(U.S. dollars in thousands)
| | |
Nine Months Ended
September 30, | |
| | |
2023 | | |
2022 | |
| | |
| | |
| |
| CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
| Net loss for the period | |
| (50,528 | ) | |
| (60,406 | ) |
| Adjustments required to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
| Share-based compensation | |
| 4,981 | | |
| 16,339 | |
| Amortization of intangible assets | |
| 7,959 | | |
| 7,958 | |
| Impairment of Goodwill | |
| 7,420 | | |
| 14,338 | |
| Exchange rate differentials | |
| (228 | ) | |
| (227 | ) |
| Change in contingent earnout liability | |
| (4,506 | ) | |
| (11,303 | ) |
| Depreciation | |
| 753 | | |
| 626 | |
| Deferred tax liability, net | |
| (283 | ) | |
| (2,725 | ) |
| Realized loss from sale of marketable securities | |
| 178 | | |
| - | |
| Amortization of premium, discount and accrued interest on marketable securities | |
| 717 | | |
| 1,093 | |
| Impairment of property and equipment | |
| 883 | | |
| 133 | |
| Changes in Operating Assets and Liabilities: | |
| | | |
| | |
| Accounts receivable | |
| (186 | ) | |
| (70 | ) |
| Prepaid expenses and other current assets | |
| 2,395 | | |
| 3,663 | |
| Other non-current assets | |
| 38 | | |
| (726 | ) |
| Accounts payable | |
| (1,378 | ) | |
| 2,438 | |
| Operating lease assets and liabilities | |
| (15 | ) | |
| (105 | ) |
| Accrued expenses and other liabilities | |
| (477 | ) | |
| 425 | |
| Deferred Revenue | |
| (63 | ) | |
| (30 | ) |
| Other long-term liabilities | |
| 77 | | |
| (179 | ) |
| Net cash used in operating activities | |
| (32,263 | ) | |
| (28,758 | ) |
| | |
| | | |
| | |
| CASH FLOWS PROVIDED BY INVESTING ACTIVITIES: | |
| | | |
| | |
| Purchase of property and equipment | |
| (2,775 | ) | |
| (7,387 | ) |
| Purchase of marketable securities | |
| - | | |
| (8,454 | ) |
| Proceeds from maturity of marketable securities | |
| 35,112 | | |
| 18,691 | |
| Proceeds from sale of marketable securities | |
| 822 | | |
| - | |
| Investment in equity securities | |
| - | | |
| (1,010 | ) |
| Net cash provided by investing activities | |
| 33,159 | | |
| 1,840 | |
| | |
| | | |
| | |
| CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
| | |
| | | |
| | |
| Payment due to settlement of contingent earnout liabilities | |
| (790 | ) | |
| - | |
| | |
| | | |
| | |
| Proceeds from issuance of ordinary shares and warrants, net of issuance
expenses | |
| 27,139 | | |
| - | |
| Proceeds from issuance of ordinary shares upon exercise of warrants | |
| - | | |
| 370 | |
| Proceeds from issuance of ordinary shares upon exercise of options | |
| 870 | | |
| 260 | |
| Net cash provided by financing activities | |
| 27,219 | | |
| 630 | |
| EFFECT OF CHANGES IN EXCHANGES RATE ON CASH BALANCES IN FOREIGN CURRENCIES | |
| 93 | | |
| (88 | ) |
| NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH | |
| 28,208 | | |
| (26,376 | ) |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF THE PERIOD | |
| 38,529 | | |
| 66,772 | |
| CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF THE PERIOD | |
| 66,737 | | |
| 40,396 | |
| | |
| | | |
| | |
| SUPPLEMENTARY INFORMATION ON ACTIVITIES INVOLVING CASH FLOWS | |
| | | |
| | |
| Cash paid for interest | |
| 99 | | |
| 58 | |
| Cash paid for income taxes | |
| 22 | | |
| 146 | |
| SUPPLEMENTARY INFORMATION ON ACTIVITIES NOT INVOLVING CASH FLOWS - | |
| | | |
| | |
| Purchase of property and equipment, not yet paid | |
| - | | |
| 16 | |
| Ordinary shares issued in connection with earnout liability | |
| 1,561 | | |
| 953 | |
| Operating lease liabilities arising from obtaining operating right-of use assets | |
| 2,495 | | |
| - | |
| Ordinary shares issued due to exercise of warrants and options | |
| - | | |
| 20 | |
| RECONCILIATION OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH: | |
| | | |
| | |
| Cash and cash equivalents | |
| 66,384 | | |
| 40,331 | |
| Restricted cash | |
| 353 | | |
| 65 | |
| Total cash, cash equivalents and restricted cash | |
| 66,737 | | |
| 40,396 | |
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 and non-GAAP basic and diluted loss per share. These non-GAAP measures are adjusted for (as applicable) amortization of
intangible assets, goodwill impairment, share-based compensation expenses, change in contingent earnout liability, legal fees in connection
with the class-action litigation and the SEC investigation and accruals in connection with the settlement of 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)
| | |
Nine Months Ended | | |
Three Months Ended | |
| | |
September 30, | | |
September 30, | |
| | |
2023 | | |
2022 | | |
2023 | | |
2022 | |
| | |
| | |
| | |
| | |
| |
| GAAP net loss attributable to ordinary shares | |
| 50,528 | | |
| 60,406 | | |
| 21,403 | | |
| 19,126 | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Less: Class-action litigation and SEC investigation | |
| 4,203 | | |
| 5,225 | | |
| (214 | ) | |
| 2,642 | |
| Less: Amortization of intangible assets | |
| 7,959 | | |
| 7,958 | | |
| 2,653 | | |
| 2,654 | |
| Less: Impairment of goodwill | |
| 7,420 | | |
| 14,338 | | |
| 7,420 | | |
| - | |
| Less (Add): Change in the fair value of earn out liabilities’ obligation | |
| (4,506 | ) | |
| (11,303 | ) | |
| 17 | | |
| 953 | |
| Less: accrual in connection with the estimated settlement of the SEC investigation | |
| 650 | | |
| - | | |
| - | | |
| - | |
| Less: Share-based compensation | |
| 4,981 | | |
| 16,339 | | |
| 2,118 | | |
| 4,811 | |
| Non-GAAP net loss attributable to ordinary shares | |
| 29,821 | | |
| 27,849 | | |
| 9,409 | | |
| 8,066 | |
| BASIC AND DILUTED LOSS PER SHARE | |
| 0.53 | | |
| 0.53 | | |
| 0.16 | | |
| 0.15 | |
| WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES (in thousands) | |
| 55,900 | | |
| 52,180 | | |
| 57,148 | | |
| 52,276 | |
Reconciliation of GAAP cost of revenue to Non-GAAP
cost of revenue (U.S. dollars in thousands)
| GAAP cost of revenue | |
| 12,384 | | |
| 11,579 | | |
| 4,141 | | |
| 3,897 | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Amortization of intangible assets | |
| 7,668 | | |
| 7,668 | | |
| 2,556 | | |
| 2,557 | |
| Share-based compensation | |
| 41 | | |
| 81 | | |
| 13 | | |
| 25 | |
| Non-GAAP cost of revenue | |
| 4,675 | | |
| 3,830 | | |
| 1,572 | | |
| 1,315 | |
Reconciliation of GAAP gross loss to Non-GAAP
gross profit (U.S. dollars in thousands)
| GAAP gross loss | |
| (4,876 | ) | |
| (5,133 | ) | |
| (1,662 | ) | |
| (1,459 | ) |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Amortization of intangible assets | |
| 7,668 | | |
| 7,668 | | |
| 2,556 | | |
| 2,557 | |
| Share-based compensation | |
| 41 | | |
| 81 | | |
| 13 | | |
| 25 | |
| Non-GAAP gross profit | |
| 2,833 | | |
| 2,616 | | |
| 907 | | |
| 1,123 | |
Reconciliation of GAAP gross loss margin to
Non-GAAP gross profit margin (in percentage of revenue)
| GAAP gross loss margin | |
| (65 | )% | |
| (79 | )% | |
| (67 | )% | |
| (60 | )% |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Amortization of intangible assets | |
| 102 | % | |
| 119 | % | |
| 103 | % | |
| 105 | % |
| Share-based compensation | |
| 1 | % | |
| 1 | % | |
| 1 | % | |
| 1 | % |
| Non-GAAP gross profit margin | |
| 38 | % | |
| 41 | % | |
| 37 | % | |
| 46 | % |
Reconciliation of GAAP research and development
expenses to Non-GAAP research and development expenses (U.S. dollars in thousands)
| GAAP research and development expenses | |
| 19,237 | | |
| 19,412 | | |
| 6,038 | | |
| 6,089 | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Share-based compensation | |
| 2,893 | | |
| 3,879 | | |
| 1,158 | | |
| 1,093 | |
| Non-GAAP research and development expenses | |
| 16,344 | | |
| 15,533 | | |
| 4,880 | | |
| 4,996 | |
Reconciliation of GAAP sales and marketing
expenses to Non-GAAP sales and marketing expenses (U.S. dollars in thousands)
| GAAP sales and marketing expenses | |
| 3,134 | | |
| 2,882 | | |
| 1,146 | | |
| 698 | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Amortization of intangible assets | |
| 291 | | |
| 290 | | |
| 97 | | |
| 97 | |
| Share-based compensation | |
| 334 | | |
| 663 | | |
| 149 | | |
| 229 | |
| Non-GAAP sales and marketing expenses | |
| 2,509 | | |
| 1,929 | | |
| 900 | | |
| 372 | |
Reconciliation of GAAP general and administrative
expenses to Non-GAAP general and administrative expenses (U.S. dollars in thousands)
| GAAP general and administrative expenses | |
| 20,481 | | |
| 33,069 | | |
| 5,047 | | |
| 10,630 | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Class-action litigation and SEC investigation | |
| 4,203 | | |
| 5,225 | | |
| (214 | ) | |
| 2,642 | |
| Share-based compensation | |
| 1,713 | | |
| 11,716 | | |
| 798 | | |
| 3,464 | |
| | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP general and administrative expenses | |
| 14,565 | | |
| 16,128 | | |
| 4,463 | | |
| 4,524 | |
Reconciliation of GAAP other expenses to Non-GAAP
other expenses (income) (U.S. dollars in thousands)
| GAAP other expenses | |
| 1,260 | | |
| 423 | | |
| 663 | | |
| - | |
| Non-GAAP adjustments: | |
| | | |
| | | |
| | | |
| | |
| Accrual in connection with the estimated settlement of the SEC investigation | |
| 650 | | |
| - | | |
| - | | |
| - | |
| | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP other expenses | |
| 610 | | |
| 423 | | |
| 663 | | |
| - | |
12
Nano X Imaging (NASDAQ:NNOX)
Historical Stock Chart
From Apr 2024 to May 2024
Nano X Imaging (NASDAQ:NNOX)
Historical Stock Chart
From May 2023 to May 2024
