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 March 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 March 9, 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 among other matters.

 

For information on other components that were excluded in preparation of the non-GAAP financial measures, please refer to the press release.

 

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 S-8, File No. 333-248322.

 

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 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. On December 7, 2020, proposed lead plaintiffs submissions were fully briefed, on August 10, 2022, Magistrate Judge Marcia M. Henry issued a Report and Recommendation, recommending that the Court approve Derson O. Jolteus and Edward Ko as lead plaintiffs, and on August 30, 2022, Judge William Kuntz adopted the Report and Recommendation. On June 24, 2022, the Company moved to consolidate this action with the action captioned McLaughlin v. Nano-X Imaging Ltd. et al, Case No: 1:21-cv-05517, discussed further below. The Company’s motion to consolidate remains outstanding. On October 31, 2022, Lead Plaintiffs filed an amended complaint, which alleges that defendants violated the federal securities laws in connection with certain disclosures regarding the Company’s FDA submission and customer contracts. Lead Plaintiffs seek to represent a class of investors who purchased the Company’s publicly traded securities between August 21, 2020 and September 15, 2020. On February 3, 2023, the Company moved to stay this action in favor of the McLaughlin action, or, in the alternative, until the Company’s pending motion to consolidate was decided. The Company has not yet responded to the amended complaint. The Company has not accrued any losses other than legal fees with connection with this lawsuit. The Company’s position is that this lawsuit has no merit, and it intends to defend its position vigorously. As of date, the Company is unable to estimate a loss or range of loss of this Complaint.

 

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. On January 25, 2022, Magistrate Judge Peggy Kuo appointed Davian Holdings Limited as Lead Plaintiff in the McLaughlin v. Nano-X Imaging Ltd. et al, Case No. 1:21-cv-05517. On April 12, 2022 and in the same case, the Lead Plaintiff filed an amended complaint, which 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. Lead Plaintiff seeks to represent a class of investors who purchased the Company’s publicly-traded securities between August 21, 2020 and November 17, 2021. The Company moved to dismiss the amended complaint, and briefing on that motion was completed on September 9, 2022, and it remains outstanding. The Company has not accrued any losses other than legal fees with connection with this lawsuit. The Company’s position is that the lawsuit has no merit and it intends to defend its position vigorously. As of date, the Company is unable to estimate a loss or range of loss of this Complaint.

 

As previously disclosed, the Division of Enforcement of the U.S. Securities & Exchange Commission (the “SEC”) notified the Company that it is conducting an investigation to determine whether there had been any violations of the federal securities laws. The Company has been providing documents and information to the SEC and has received a subpoena from the SEC requesting that the Company provide documents and other information 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. As previously noted, the Company is cooperating with the SEC in responding to its requests. As previously noted, the duration and outcome of this matter cannot be predicted at this time and the Company is unable to estimate a loss or range of loss of this Investigation.

 

1

 

 

EXHIBIT INDEX

 

Exhibit No.   Exhibit
99.1   Press release, dated March 9, 2023.

 

2

 

 

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: March 9, 2023

 

 

3

 

Exhibit 99.1

 

 

 

Nanox Announces Fourth Quarter 2022 Financial Results and

Provides Business Update

 

Reports progress towards global supply chain development

 

Ended the fourth quarter of 2022 with cash, cash equivalents and marketable securities of $102.9 million

 

Management to host conference call and webcast Thursday, March 9, 2023 at 8:30 AM ET

 

NEVE ILAN, Israel— March 9, 2023 -- NANO-X IMAGING LTD (NASDAQ: NNOX) (“Nanox” or the “Company”), an innovative medical imaging technology company, today announced results for the fourth quarter ended December 31, 2022 and provided a business update.

 

Fourth Quarter 2022 Highlights and Recent Developments:

 

  Generated $2.1 million in revenue in the fourth quarter of 2022 compared to $2.4 million in the third quarter of 2022, $2.2 million in the second quarter of 2022 and $1.8 million in the first quarter of 2022 and total of $8.6 million in revenue in 2022.
     
  Initially deployed a Nanox.ARC system at the University of Ghana Medical Centre for training and demonstration purposes.
     
 

A Nanox.ARC system has been shipped to Nigeria and is undergoing regulatory review by the Nigerian Nuclear Regulatory Authority.

     
 

Announced a collaboration with Nuance Precision Imaging Network, a Microsoft company, which makes Nanox AI solutions available through its marketplace to thousands of healthcare facilities and providers who use Nuance’s reporting and image sharing solutions.

 

  “I am happy to report our continued progress on multiple business fronts.  This includes making significant progress toward the initial deployment of the Nanox.ARC system in Ghana and Nigeria, expanding the availability of the Nanox AI solution via a key commercial partnership, while also continuing the FDA review process for the Nanox.ARC,” said Erez Meltzer, Nanox Chief Executive Officer. “Looking back, 2022 was a successful year for Nanox as we spent much time and effort on our 510(k) submission to the FDA, rationalized costs to extend our cash runway, and strengthened our manufacturing infrastructure.  We believe that 2023 will also be a highly impactful year, as we aim to announce the initial shipments of the Nanox.ARC system.”

  

 

 

 

 

 

Financial results for three months ended December 31, 2022

 

For the three months ended December 31, 2022, the Company reported a net loss of $44.8 million, compared to a net loss of $22.0 million for the three months ended December 31, 2021 (which is referred to as the “comparable period”), which increase was largely due to a goodwill impairment in the amount of $36.5 million for the three months ended December 31, 2022, an increase in the Company’s research and development expenses in the amount of $0.7 million, which was mitigated by a decrease in the Company’s general and administrative expenses in the amount of $2.7 million, a decrease in the Company’s sales and marketing expenses in the amount of $0.4 million and $9.3 million income due to change in the Company’s contingent earnout liability.

 

For the three months ended December 31, 2022, the Company reported revenue of $2.1 million, compared to $1.3 million in the comparable period. During the three months ended December 31, 2022, the Company generated revenues through the sales of teleradiology services and AI solutions. The Company’s gross loss during the three months ended December 31, 2022, totaled $1.7 million on a GAAP basis as compared to a gross loss of $1.5 million in the comparable period. The Company’s revenue from teleradiology services for the three months ended December 31, 2022 was $2.0 million with a gross profit of $0.3 million on a GAAP basis as compared to $1.0 million with a gross profit of $0.0 million on a GAAP basis in the comparable period. The Company’s revenue from its AI solutions for the three months ended December 31, 2022, was $0.1 million with a gross loss of $2.0 million on a GAAP basis as compared to $0.3 million with a gross loss of $1.5 million on a GAAP basis in the comparable period. Non-GAAP cost of revenue of the Company’s teleradiology services for the three months ended December 31, 2022 was $1.2 million, as compared to $0.6 million in the comparable period, resulting in a non-GAAP gross profit of $0.8 million for the three months ended December 31, 2022 as compared to $0.4 million in the comparable period on a non-GAAP basis, which represents a gross profit margin of approximately 40% on a non-GAAP basis for the three months ended December 31, 2022 as compared to 39% in the comparable period. The increase in gross profit margin on a non-GAAP basis is attributable mainly to the increase in our rates for teleradiology services. The Company’s non-GAAP gross profit from its AI solutions for the three months ended December 31, 2022 was $0.0 million as compared to $0.2 million for the comparable period. In total, non-GAAP cost of revenue for the three months ended December 31, 2022 was $1.3 million, as compared to $1.1 million in the comparable period, resulting in a non-GAAP gross profit of $0.8 million for the three months ended December 31, 2022, as compared to $0.4 million in the comparable period which represents a gross profit margin of approximately 39% on a non-GAAP basis as compared to 40% on a non-GAAP basis in the comparable period.

 

Research and development expenses for the three months ended December 31, 2022 were $7.1 million, as compared to $6.4 million in the comparable period. The increase of $0.7 million was mainly due to an increase in our cost of labor in the amount of $0.2 million and the cost of development of our systems in the amount of $0.5 million due to the development of the multi-source Nanox.ARC and the Nanox.CLOUD.

 

Sales and marketing expenses for the three months ended December 31, 2022 were $1.5 million, as compared to $1.9 million in the comparable period. The decrease of $0.4 million was mainly due to a decrease in the cost of labor in the amount of $0.1 million and a decrease in share-based compensation in the amount of $0.2 million.

 

General and administrative expenses for the three months ended December 31, 2022, were $8.2 million, as compared to $10.9 million in the comparable period. The decrease of $2.7 million was mainly due to a decrease in the Company’s cost of labor in the amount of $0.5 million, a decrease in share-based compensation in the amount of $2.3, a decrease in our cost of the Company’s directors’ and officer’s liability insurance premium of $0.3 million, a decrease in other professional services in the amount of $0.4 million, and a decrease in the Company’s legal fees due to the U.S. Securities and Exchange Commission (“SEC”) investigation and class-action litigation as described in this Company’s Form 6-K filed on March 9, 2023 in the amount of $2.0 million.

 

Change in contingent earnout liability was $9.1 million in the three months ended December 31, 2022, as compared to none in the comparable period, due to the decrease in the Company’s contingent earnout liability , largely due to a settlement agreement entered into with the former shareholders of Nanox AI Ltd. (“Nanox AI”) (formerly named Zebra Medical Vision Ltd. (“Zebra”)) with respect to any additional amount that could be granted under the Agreement and Plan of Merger, dated August 9, 2021, as amended, among the Company, Zebra and Perryllion Ltd., as representative of Zebra’s equity holders..

 

Goodwill impairment for the three months ended December 31, 2022, was $36.5 million due to the goodwill impairment related to the Nanox AI reporting unit as a result of the annual impairment test on goodwill. As part of this analysis the Company considered the potential impact of the sensitivity of certain estimates and assumptions. These considerations resulted in an estimate of longer than expected time to generate material revenues, gross profit, and positive operating cash flows of the Nanox AI reporting unit, especially with its population health applications. Therefore, the Company determined that the value of the Nanox AI reporting unit decreased below its carrying value, and the Company recorded a goodwill impairment charge of $36.5 million in the fourth quarter of 2022.

 

2

 

 

 

 

Non-GAAP net loss applicable to ordinary shares for the three months ended December 31, 2022, was $9.9 million, as compared to $15.0 million in the comparable period. Non-GAAP gross profit for the three months ended December 31, 2022 was $0.8 million, as compared to $0.2 million the comparable period. Non-GAAP research and development expenses for the three months ended December 31, 2022 were $6.2 million, as compared to $5.4 million in the comparable period. Non-GAAP sales and marketing expenses for the three months ended December 31, 2022 were $1.1 million, as compared to $1.4 million in the comparable period. Non-GAAP general and administrative expenses for the three months ended December 31, 2022 were $4.7 million, as compared to $7.2 million in the comparable period.

 

A reconciliation between GAAP and non-GAAP financial measures for the three-month periods ended December 31, 2022 and 2021 is provided in the financial results that are part of this press release. The difference between the GAAP and non-GAAP financial measures above is mainly attributable to goodwill impairment, amortization of intangible assets, share-based compensation, secondary offering expenses, change in contingent earnout liability and legal fees in connection with class-action litigation and the SEC investigation.

 

Liquidity and Capital Resources

 

The Company ended the fourth quarter of 2022 with total cash, cash equivalents and marketable securities of $102.9 million. As of December 31, 2022, the Company had $77.7 million of cash, cash equivalents and short-term marketable securities and $25.2 million of long-term marketable securities. As of December 31, 2022, the Company had total current assets of $82.5 million and total current liabilities of $17.1 million, creating a working capital of $65.4 million.

 

As of December 31, 2021, the Company had $88.7 million of cash, cash equivalents and short-term marketable securities and $67.8 million of long-term marketable securities and in total, $156.6 of cash and marketable securities. As of December 31, 2021, the Company had total current assets of $94.9 million and total current liabilities of $52.8 million, creating a working capital of $42.1 million.

 

The decrease in the Company’s cash, cash equivalents and marketable securities of $53.7 million during the twelve-month period ended December 31, 2022 was primarily due to negative cash flow from operations of $43.4 million and purchase of property and equipment of $7.2 million for the Company’s fabrication facility in South Korea and long lead items for the Company’s multi-source systems.

  

Other Assets

 

As of December 31, 2022, the Company had property and equipment, net of $43.5 million as compared to $37.4 million as of December 31, 2021. The increase is mainly attributed to the completion of the construction of the Company’s fabrication facility in South Korea and purchase of machinery and equipment.

 

As of December 31, 2022, the Company had intangible assets and goodwill of $98.6 million as compared to $160.1 million as of December 31, 2021. The decrease is attributable to the periodic amortization of intangible assets in the amount of $10.6 million and impairment of goodwill in the amount of $50.9 million.

 

Shareholders’ Equity

 

As of December 31, 2022, the Company had approximately 55.1 million shares outstanding as compared to 51.8 million shares outstanding as of December 31, 2021. The increase was mainly due to the issuance of 89,286 shares to the former shareholders of Nanox.AI (formerly named Zebra) due to the achievement of a milestone pursuant to the terms of the Agreement and Plan of Merger, dated August 9, 2021, as amended (the “Agreement”), among the Company, Zebra and Perryllion Ltd., as representative of Zebra’s former shareholders and an additional aggregate 2,648,424 ordinary shares to the former shareholders of Zebra under a settlement with respect to any additional amount that could be granted under the Agreement. As a result of the settlement, both parties’ performance obligations under the Agreement have been satisfied in full. In addition, the increase was also due to the issuance of 192,927 ordinary shares upon the exercise of warrants and 372,159 ordinary shares upon the exercise of options, which generated, in the aggregate, approximately $0.9 million in gross proceeds to the Company.

 

Conference Call and Webcast Details

 

Thursday, March 9, 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.

 

3

 

 

 

 

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. The vision of Nanox is to increase the early detection of medical conditions that are discoverable by medical image technologies based on X-rays, which Nanox believes is key to increasing early prevention and treatment, improving health outcomes, and, ultimately, saving lives. Nanox is developing a holistic imaging solution, which includes the Nanox System, comprised of the Nanox.ARC using its novel MEMs X-ray source technology, and the Nanox.CLOUD, a companion cloud software, integrated with AI solutions and teleradiology services. For more information, please visit www.nanox.vision.

 

4

 

 

 

 

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 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 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 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; and (x) 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, 2021, 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 report to conform these statements to actual results or to changes in the Company’s expectations.

 

Non-GAAP Financial Measures

 

This press release includes information about certain financial measures that are not prepared in accordance with generally accepted accounting principles in the United States (“GAAP”), including non-GAAP net loss attributable to ordinary shares, non-GAAP cost of revenue, non-GAAP gross profit, non-GAAP gross profit margin, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses and non-GAAP basic and diluted loss per share. These non-GAAP measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies. These non-GAAP measures are adjusted for (as applicable) amortization of intangible assets, share-based compensation expenses, secondary offering expenses, goodwill impairment, change in contingent earnout liability and legal fees in connection with class-action litigation and 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.

 

5

 

 

NANO-X IMAGING LTD.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(U.S. dollars in thousands except share and per share data)

 

   December 31,
2022
   December 31,
2021
 
   U.S. Dollars in thousands 
Assets        
CURRENT ASSETS:        
Cash and cash equivalents   38,463    66,645 
Marketable securities - short term   39,161    22,066 
Accounts receivables net of allowance for credit losses of $34 and $137 as of December 31, 2022 and December 31,2021, respectively.   977    1,051 
Prepaid expenses   2,414    3,129 
Other current assets   1,446    1,966 
TOTAL CURRENT ASSETS   82,461    94,857 
           
NON-CURRENT ASSETS:          
Restricted cash   66    127 
Property and equipment, net   43,545    37,435 
Operating lease right-of-use asset   1,157    1,725 
Marketable securities - long term   25,198    67,845 
Intangible assets   91,219    101,826 
Goodwill   7,420    58,298 
Other non-current assets   2,867    1,057 
TOTAL NON-CURRENT ASSETS   171,472    268,313 
TOTAL ASSETS   253,933    363,170 
           
Liabilities and Shareholders’ Equity          
CURRENT LIABILITIES:          
Accounts payable   3,619    3,134 
Accrued expenses   4,240    3,611 
Loan from a Government Agency   -    145 
Deferred revenue   182    247 
Contingent short term earnout liability   4,250    42,471 
Current maturities of operating lease liabilities   740    881 
Other current liabilities   4,043    2,262 
TOTAL CURRENT LIABILITIES   17,074    52,751 
           
NON-CURRENT LIABILITIES:          
Non-current operating lease liabilities   398    950 
Long term loan   3,481    3,796 
Non-current deferred revenue   398    415 
Contingent long-term earnout liability   4,089    5,814 
Deferred tax liability   3,330    7,063 
Other long-term liabilities   483    233 
TOTAL NON-CURRENT LIABILITIES   12,179    18,271 
TOTAL LIABILITIES   29,253    71,022 
           
COMMITMENTS AND CONTINGENCIES          
           
SHAREHOLDERS’ EQUITY:          
Ordinary Shares, par value NIS 0.01 per share 100,000,000 authorized at December 31, 2022 and December 31 2021, 55,094,237 and 51,791,441 issued and outstanding at December 31, 2022 and December 31, 2021, respectively   158    149 
Additional paid-in capital   477,953    438,820 
Accumulated other comprehensive loss   (1,974)   (607)
Accumulated deficit   (251,457)   (146,214)
TOTAL SHAREHOLDERS’ EQUITY   224,680    292,148 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   253,933    363,170 

 

6

 

 

NANO-X IMAGING LTD.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE LOSS
(U.S. dollars in thousands except share and per share data)

 

   Twelve Months Ended
December 31,
   Three Months Ended
December 31,
 
   2022   2021   2022   2021 
REVENUE   8,578    1,304    2,132    1,304 
                     
COST OF REVENUE   15,458    2,816    3,879    2,816 
                     
GROSS LOSS   (6,880)   (1,512)   (1,747)   (1,512)
                     
OPERATING EXPENSES:                    
Research and development   26,507    17,122    7,095    6,362 
Sales and marketing   4,376    7,033    1,494    1,940 
General and administrative   41,254    34,709    8,185    10,919 
Goodwill impairment   50,878    -    36,540    - 
Change in contingent earnout liability   (20,376)   -    (9,074)   - 
Other expense (income)   191    1,182    (231)   1,182 
TOTAL OPERATING EXPENSES   102,830    60,046    44,009    20,403 
OPERATING LOSS   (109,710)   (61,558)   (45,756)   (21,915)
                     
FINANCIAL INCOME (EXPENSES), net   789    (288)   (113)   (168)
OPERATING LOSS BEFORE INCOME TAXES   (108,921)   (61,846)   (45,869)   (22,083)
                     
INCOME TAX BENEFIT   3,678    48    1,032    48 
NET LOSS   (105,243)   (61,798)   (44,837)   (22,035)
                     
BASIC AND DILUTED LOSS PER SHARE   (2.01)   (1.28)   (0.86)   (0.44)
Weighted average number of basic and diluted ordinary shares outstanding (in thousands)   52,235    48,216    52,414    50,384 
Comprehensive Loss:                    
Net loss   (105,243)   (61,798)   (44,837)   (22,035)
Other comprehensive gain (loss):                    
                     
Unrealized gain (loss) from available- for-sale securities   (1,367)   (607)   485    (417)
Total comprehensive loss   (106,610)   (62,405)   (44,352)   (22,452)

 

7

 

 

NANO-X IMAGING LTD.

UNAUDITED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(U.S. dollars in thousands, except share and per share data)

 

   Ordinary shares   Additional   Accumulated
other
         
   Number of
shares
   Amount   paid-in
capital
   comprehensive
loss
   Accumulated
deficit
   Total 
       U.S. Dollars in thousands 
BALANCE AT JANUARY  1, 2021   46,100,173    131    315,031    -    (84,416)   230,746 
                               
CHANGES DURING 2021:                              
Issuance of ordinary shares upon exercise of warrants   780,920    2    265    -    -    267 
Issuance of ordinary shares to employees and non-employees upon exercise of options   1,099,946    3    3,330    -    -    3,333 
Issuance of ordinary shares due to business combination and assets acquisition   3,810,402    13    101,497    -    -    101,510 
Share-based compensation   -    -    18,697    -    -    18,697 
Unrealized loss from available-for-sale securities   -    -    -    (607)   -    (607)
Net loss for the year   -    -    -    -    (61,798)   (61,798)
BALANCE AT DECEMBER 31, 2021   51,791,441    149    438,820    (607)   (146,214)   292,148 
CHANGES DURING 2022:                              
Issuance of ordinary shares upon exercise of warrants   192,927    1    369    -    -    370 
Issuance of ordinary shares to employees and non-employees upon exercise of options   372,159    1    578    -    -    579 
Issuance of ordinary shares in connection with earnout liability.   89,286    *    953    -    -    953 
Issuance of ordinary shares under settlement agreement with former shareholders of Nanox AI Ltd.   2,648,424    7    18,610    -    -    18,617 
Share-based compensation   -    -    18,623    -    -    18,623 
Unrealized loss from available-for-sale securities   -    -    -    (1,367)   -    (1,367)
Net loss for the year   -    -    -    -    (105,243)   (105,243)
BALANCE AT DECEMBER 31, 2022   55,094,237    158    477,953    (1,974)   (251,457)   224,680 

 

8

 

 

NANO-X IMAGING LTD.

UNAUDITED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(U.S. dollars in thousands, except share and per share data)

 

   Ordinary shares   Additional   Accumulated
other
         
   Number of
shares
   Amount   paid-in
capital
   comprehensive
loss
   Accumulated
deficit
   Total 
       U.S. Dollars in thousands 
BALANCE AT OCTOBER 1, 2022   52,266,474    150    456,761    (2,459)   (206,620)   247,832 
CHANGES DURING THE PERIOD:                              
Issuance of ordinary shares to employees and non-employees upon exercise of options   179,339    1    298    -    -    299 
Issuance of ordinary shares under settlement agreement with former shareholders of Nanox AI Ltd.   2,648,424    7    18,610    -    -    18,617 
Share-based compensation   -    -    2,284    -    -    2,284 
Unrealized gain from available-for-sale securities   -    -    -    485    -    485 
Net loss for the period   -    -    -    -    (44,837)   (44,837)
BALANCE AT DECEMBER 31, 2022   55,094,237    158    477,953    (1,974)   (251,457)   224,680 

 

NANO-X IMAGING LTD.

UNAUDITED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(U.S. dollars in thousands, except share and per share data)

 

   Ordinary shares   Additional   Accumulated
other
         
   Number of
shares
   Amount   paid-in
capital
   comprehensive
loss
   Accumulated
deficit
   Total 
       U.S. Dollars in thousands 
BALANCE AT OCTOBER  1, 2021   47,877,719    136    332,383    (190)   (124,179)   208,150 
                               
CHANGES DURING THE PERIOD:                              
Issuance of ordinary shares upon exercise of warrants   76,787    *    147    -    -    147 
Issuance of ordinary shares to employees and non-employees upon exercise of options   26,533    *    59    -    -    59 
Issuance of ordinary shares due to business combination and assets acquisition   3,810,402    13    101,497    -    -    101,510 
Share-based compensation   -    -    4,734    -    -    4,734 
Unrealized loss from available-for-sale securities   -    -    -    (417)   -    (417)
Net loss for the period   -    -              (22,035)   (22,035)
BALANCE AT DECEMBER 31, 2021   51,791,441    149    438,820    (607)   (146,214)   292,148 

 

(*) Less than 1 thousand US dollars.

 

9

 

 

NANO-X IMAGING LTD.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

   Year ended December 31, 
   2022   2021   2020 
   U.S. Dollars in thousands 
CASH FLOWS FROM OPERATING ACTIVITIES:            
Net loss for the year   (105,243)   (61,798)   (43,815)
Adjustments required to reconcile net loss to net cash used in operating activities:               
Share-based compensation   18,623    18,806    24,781 
Amortization of intangible assets   10,607    1,768    - 
Impairment of goodwill   50,878    -    - 
Change in contingent earnout liability   (20,376)   -    - 
Depreciation   905    524    208 
Deferred tax liability, net   (3,733)   (116)   - 
Exchange rate differentials   (47)   10    (122)
Interest (expense) income net of amortization of premium on marketable securities   1,398    (216)   - 
Impairment of property and equipment   172    214    - 
                
Changes in operating assets and liabilities, net of effects of businesses acquired:               
Accounts receivable   74    (40)   - 
Prepaid expenses and other current assets   1,235    1,724    (4,478)
Other non-current assets   (800)   (374)   (522)
Accounts payable   469    1,721    (103)
Accrued expenses and other liabilities   2,410    (719)   2,359 
Operating lease assets and liabilities   (125)   23    83 
Deferred revenue   (82)   179    - 
Other long-term liabilities   250    233    - 
Net cash used in operating activities   (43,385)   (38,061)   (21,609)
                
CASH FLOWS FROM INVESTING ACTIVITIES:               
Cash paid for business combinations, net of cash and restricted cash acquired   -    (2,859)   - 
Proceeds from maturity of marketable securities   31,241    10,986    - 
Purchase of marketable securities   (8,454)   (104,043)   - 
Proceeds from sale of marketable securities   -    2,754      
Purchase of property and equipment   (7,171)   (23,158)   (13,937)
Investment in equity securities   (1,010)   -    - 
Net cash provided by (used in) investing activities   14,606    (116,320)   (13,937)
                
CASH FLOWS FROM FINANCING ACTIVITIES:               
                
Proceeds from long term loan   -    3,796    - 
Proceeds from issuance of ordinary shares and warrants, net of issuance costs   -    -    71,013 
Proceeds from initial public offering of ordinary shares, net of issuance costs   -    -    169,348 
Repayment of financial liability   (145)   -    - 
Proceeds from issuance of ordinary shares upon exercise of warrants   370    267    630 
Issuance of ordinary shares to employees and non-employees upon exercise of options   579    3,316    - 
Net cash provided by financing activities   804    7,379    240,991 
                
EFFECT OF CHANGES IN EXCHANGE RATES ON CASH BALANCES IN FOREIGN CURRENCIES   (268)   (10)   122 
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH   (28,243)   (147,012)   205,567 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF THE YEAR   66,772    213,784    8,217 
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF THE YEAR   38,529    66,772    213,784 
                
Cash paid for income taxes   147    7    8 
Cash paid for interest   90    13    - 
                
SUPPLEMENTARY INFORMATION ON ACTIVITIES NOT INVOLVING CASH FLOWS:               
                
                
Issuance of ordinary shares to investor upon exercise of warrants   -    -    200 
Fair value of ordinary shares issued as consideration for purchase of assets   -    1,500    - 
Fair value of ordinary shares issued as consideration for business combinations and achievement of milestones   -    100,010    - 
Issuance of ordinary shares in connection with earnout liability.   953    -    - 
Issuance of ordinary shares under settlement agreement with former shareholders of Nanox AI Ltd.   18,617    -    - 
Fair value of contingent consideration assumed in business combinations   -    47,194    - 
Fair value of contingent consideration assumed in purchase of assets   -    1,091    - 
Operating lease liabilities arising from obtaining operating right-of use assets   320    194    1,085 
Conversion of related party liability to shareholders’ equity   -         17,748 

 

(*)Less than 1 thousand US dollars.

10

 

 

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 accounting principles generally accepted in the United States of America (“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 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, secondary offering expenses, goodwill impairment, change in contingent earnout liability and legal fees in connection with 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.

 

   Twelve Months Ended   Three Months Ended 
   December 31,   December 31, 
   2022   2021   2022   2021 
                 
GAAP net loss attributable to ordinary shares   105,243    61,798    44,837    22,035 
Non-GAAP adjustments:                    
Less: Class-action litigation and SEC investigation   7,730    1,120    2,505    455 
Less: Amortization of intangible assets   10,607    1,768    2,649    1,768 
Less: Impairment of goodwill   50,878    -    36,540    - 
Add: Change in contingent earnout liability   (20,376)   -    (9,073)   - 
Less: Secondary offering expenses   -    981    -    - 
Less: Share-based compensation   18,623    18,806    2,284    4,843 
Non-GAAP net loss attributable to ordinary shares   37,781    39,123    9,932    14,969 
Non-GAAP BASIC AND DILUTED LOSS PER SHARE   0.72    0.81    0.19    0.30 
WEIGHTED AVERAGE NUMBER OF ORDINARY SHARES (in thousands)   52,235    48,216    52,414    50,384 

 

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

 

GAAP cost of revenue   15,458    2,816    3,879    2,816 
Non-GAAP adjustments:                    
Amortization of intangible assets   10,223    1,703    2,555    1,703 
Share-based compensation   99    51    18    51 
Non-GAAP cost of revenue   5,136    1,062    1,306    1,062 

 

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

 

GAAP gross loss   6,880    1,512    1,747    1,512 
Non-GAAP adjustments:                    
Amortization of intangible assets   10,223    1,703    2,555    1,703 
Share-based compensation   99    51    18    51 
Non-GAAP gross profit   3,442    242    826    242 

 

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

 

GAAP gross loss margin   (80)%   (116)%   (82)%   (116)%
Non-GAAP adjustments:                    
Amortization of intangible assets   119%   131%   120%   131%
Share-based compensation   1%   4%   1%   4%
Non-GAAP gross profit margin   40%   19%   39%   19%

 

11

 

 

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

 

GAAP research and development expenses   26,507    17,122    7,095    6,362 
Non-GAAP adjustments:                    
Share-based compensation   4,806    3,248    927    991 
Non-GAAP research and development expenses   21,701    13,874    6,168    5,371 

 

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

 

GAAP sales and marketing expenses   4,376    7,033    1,494    1,940 
Non-GAAP adjustments:                    
Amortization of intangible assets   384    64    94    64 
Share-based compensation   997    2,442    334    509 
Non-GAAP sales and marketing expenses   2,995    4,527    1,066    1,367 

 

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

 

GAAP general and administrative expenses   41,254    34,709    8,185    10,919 
Non-GAAP adjustments:                    
Class-action litigation and SEC investigation   7,730    1,120    2,505    455 
Secondary offering expenses   -    981    -    - 
Share-based compensation   12,721    13,065    1,005    3,292 
Non-GAAP general and administrative expenses   20,803    19,543    4,675    7,172 

 

 

 

12