
Spectral AI Announces 2024 Third Quarter Financial Results
Spectral AI, Inc. Unaudited Condensed Consolidated Balance Sheets (in thousands, except share and per share data) | |||||||
September 30, | December 31, | ||||||
2024 | 2023 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash | $ | 3,702 | $ | 4,790 | |||
Accounts receivable, net | 2,834 | 2,346 | |||||
Inventory | 443 | 230 | |||||
Deferred offering costs | - | 283 | |||||
Prepaid expenses | 1,506 | 1,452 | |||||
Other current assets | 1,011 | 801 | |||||
Total current assets | 9,496 | 9,902 | |||||
Non-current assets: | |||||||
Property and equipment, net | 5 | 12 | |||||
Right-of-use assets | 2,101 | 778 | |||||
Total Assets | $ | 11,602 | $ | 10,692 | |||
Commitments and contingencies (Note 8) | |||||||
Liabilities and Stockholders' Deficit | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 2,797 | $ | 2,683 | |||
Accrued expenses | 3,253 | 4,300 | |||||
Deferred revenue | 731 | 2,311 | |||||
Lease liabilities, short-term | 212 | 853 | |||||
Notes payable | 597 | 436 | |||||
Notes payable - at fair value | 4,377 | - | |||||
Warrant liabilities | 1,101 | 1,818 | |||||
Total current liabilities | 13,068 | 12,401 | |||||
Notes payable - related party | 1,000 | - | |||||
Lease liabilities, long-term | 1,870 | - | |||||
Total Liabilities | 15,938 | 12,401 | |||||
Stockholders' Deficit | |||||||
Preferred stock ($0.0001 par value); 1,000,000 shares authorized; no shares issued and outstanding as of September 30, 2024 and December 31, 2023 | - | - | |||||
Common stock ($0.0001 par value); 80,000,000 shares authorized; 18,513,073 and 16,294,935 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | 2 | 2 | |||||
Additional paid-in capital | 35,998 | 31,065 | |||||
Accumulated other comprehensive income | 25 | 12 | |||||
Accumulated deficit | (40,361 | ) | (32,788 | ) | |||
Total Stockholders' Deficit | (4,336 | ) | (1,709 | ) | |||
Total Liabilities and Stockholders' Deficit | $ | 11,602 | $ | 10,692 | |||
The accompanying notes are an integral part of these condensed consolidated financial statements
Spectral AI, Inc. Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss (in thousands, except share and per share data) | |||||||||||||||
Three Months Ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Research and development revenue | $ | 8,173 | $ | 3,440 | $ | 21,977 | $ | 12,769 | |||||||
Cost of revenue | (4,506 | ) | (1,968 | ) | (12,051 | ) | (7,325 | ) | |||||||
Gross profit | 3,667 | 1,472 | 9,926 | 5,444 | |||||||||||
Operating costs and expenses: | |||||||||||||||
General and administrative | 4,553 | 5,638 | 15,397 | 15,499 | |||||||||||
Total operating costs and expenses | 4,553 | 5,638 | 15,397 | 15,499 | |||||||||||
Operating loss | (886 | ) | (4,166 | ) | (5,471 | ) | (10,055 | ) | |||||||
Other income (expense): | |||||||||||||||
Net interest (expense) income | (8 | ) | 42 | - | 128 | ||||||||||
Borrowing related costs | (1,059 | ) | - | (2,034 | ) | - | |||||||||
Change in fair value of warrant liability | 350 | 1,069 | 718 | 1,004 | |||||||||||
Change in fair value of notes payable | 94 | - | (7 | ) | -- | ||||||||||
Foreign exchange transaction loss, net | (9 | ) | (24 | ) | (34 | ) | (11 | ) | |||||||
Other income (expenses), including transactions costs | 51 | (7,604 | ) | (617 | ) | (8,342 | ) | ||||||||
Total other expense, net | (581 | ) | (6,517 | ) | (1,974 | ) | (7,221 | ) | |||||||
Loss before income taxes | (1,467 | ) | (10,683 | ) | (7,445 | ) | (17,276 | ) | |||||||
Income tax benefit (provision) | (37 | ) | 54 | (128 | ) | (32 | ) | ||||||||
Net loss | $ | (1,504 | ) | $ | (10,629 | ) | $ | (7,573 | ) | $ | (17,308 | ) | |||
Net loss per share of common stock | |||||||||||||||
Basic and Diluted | $ | (0.08 | ) | $ | (0.77 | ) | $ | (0.44 | ) | $ | (1.29 | ) | |||
Weighted average common shares outstanding | |||||||||||||||
Basic and Diluted | 17,862,240 | 13,822,990 | 17,342,203 | 13,410,287 | |||||||||||
Other comprehensive income (loss): | |||||||||||||||
Foreign currency translation adjustments | $ | 15 | $ | (3 | ) | $ | 13 | $ | - | ||||||
Total comprehensive loss | $ | (1,489 | ) | $ | (10,632 | ) | $ | (7,560 | ) | $ | (17,308 | ) | |||
The accompanying notes are an integral part of these condensed consolidated financial statements
Spectral AI, Inc. Unaudited Condensed Consolidated Statements of Cash Flows (in thousands, except share and per share data) | |||||||
Nine months ended September 30, | |||||||
2024 | 2023 | ||||||
Cash flows from operating activities: | |||||||
Net loss | $ | (7,573 | ) | $ | (17,308 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
Depreciation expense | 7 | 7 | |||||
Stock-based compensation | 858 | 975 | |||||
Amortization of right-of-use assets | 448 | 530 | |||||
Issuance of shares for transaction costs | - | 1,800 | |||||
Commitment to issue shares for transaction costs | - | 2,550 | |||||
Change in fair value of warrant liabilities | (718 | ) | (1,004 | ) | |||
Change in fair value of notes payable | 7 | - | |||||
Costs from issuance of common stock | 372 | - | |||||
Issuance of shares for borrowing related costs | 280 | - | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | (488 | ) | 982 | ||||
Inventory | (213 | ) | (220 | ) | |||
Unbilled revenue | - | 491 | |||||
Prepaid expenses | 542 | (469 | ) | ||||
Other assets | (208 | ) | (197 | ) | |||
Accounts payable | 188 | (554 | ) | ||||
Accrued expenses | (1,047 | ) | 1,225 | ||||
Deferred revenue | (1,580 | ) | 795 | ||||
Lease liabilities | (542 | ) | (468 | ) | |||
Net cash used in operating activities | (9,668 | ) | (10,865 | ) | |||
Cash flows from financing activities: | |||||||
Proceeds from issuance of common stock | 2,667 | 3,351 | |||||
Cash received in Business Combination | - | 660 | |||||
Proceeds from notes payable | 11,500 | - | |||||
Proceeds from notes payable - related party | 1,000 | - | |||||
Payments for notes payable | (6,600 | ) | (288 | ) | |||
Stock option exercises | - | 316 | |||||
Net cash provided by financing activities | 8,567 | 4,039 | |||||
Effect of exchange rate changes on cash | 13 | - | |||||
Net decrease in cash | (1,088 | ) | (6,826 | ) | |||
Cash, beginning of period | 4,790 | 14,174 | |||||
Cash, end of period | $ | 3,702 | $ | 7,348 | |||
Supplemental cash flow information: | |||||||
Cash paid for interest | $ | - | $ | 6 | |||
Cash paid for taxes | $ | 20 | $ | 114 | |||
Noncash operating and financing activities disclosure: | |||||||
Recognition of Right-of-use assets and related lease liabilities upon lease amendment | $ | 1,771 | $ | 483 | |||
Issuance of common stock for net liabilities upon Business Combination | $ | - | $ | 3,034 | |||
Prepaid asset acquired, net of cancellation, for debt and accounts payable | $ | 596 | $ | 955 | |||
Issuance of common stock to settle accounts and notes payable | $ | 1,245 | $ | 150 | |||
The accompanying notes are an integral part of these condensed consolidated financial statements
Spectral AI, Inc.
Reconciliation of GAAP Net Loss to EBITDA and ADJUSTED EBITDA
Adjusted EBITDA
We define Adjusted EBITDA as net loss excluding income taxes, depreciation of property and equipment, net interest income, stock compensation, transaction costs and any non-operating financial income and expense.
The following table presents our Adjusted EBITDA for the three and nine months ended September 30, 2024 and 2023 (in thousands):
Three Months Ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
(In thousands) | |||||||||||||||
Net loss | $ | (1,504 | ) | $ | (10,629 | ) | $ | (7,573 | ) | $ | (17,308 | ) | |||
Adjust: | |||||||||||||||
Depreciation expense | 2 | 2 | 7 | 7 | |||||||||||
Provision for income taxes | 37 | (54 | ) | 128 | 32 | ||||||||||
Net interest (income) expense | 8 | (42 | ) | - | (128 | ) | |||||||||
EBITDA | (1,457 | ) | (10,723 | ) | (7,438 | ) | (17,397 | ) | |||||||
Additional adjustments: | |||||||||||||||
Stock-based compensation | 173 | 279 | 858 | 975 | |||||||||||
Borrowing related costs | 1,059 | - | 2,034 | - | |||||||||||
Change in fair value of warrant liability | (350 | ) | (1,069 | ) | (718 | ) | (1,004 | ) | |||||||
Change in fair value of notes payable | (94 | ) | - | 7 | - | ||||||||||
Foreign exchange transaction (gain) loss | 9 | 24 | 34 | 11 | |||||||||||
Other (income) expenses, including transaction costs | (51 | ) | 7,604 | 617 | 8,342 | ||||||||||
Adjusted EBITDA | $ | (711 | ) | $ | (3,885 | ) | $ | (4,606 | ) | $ | (9,073 | ) | |||
We use Adjusted EBITDA as a non-GAAP metric when measuring performance, including when measuring current period results against prior periods' Adjusted EBITDA. This non-GAAP financial measure should be considered in addition to results prepared in accordance with GAAP and should not be considered as a substitute for, or superior to, GAAP results. In addition, Adjusted EBITDA should not be construed as an indicator of our operating performance, liquidity or cash flows generated by operating, investing and financing activities, as there may be significant factors or trends that it fails to address.
Because of their non-standardized definitions, non-GAAP measures (unlike GAAP measures) may not be comparable to the calculation of similar measures of other companies. We caution investors that non-GAAP financial information, by its nature, departs from traditional accounting conventions. Supplemental non-GAAP measures are presented solely to permit investors to more fully understand how Spectral AI's management assesses underlying performance.
_____________________
1Research and Development Revenue consisted primarily of funding from the Biomedical Advanced Research and Development Authority (BARDA), part of the Administration for Strategic Preparedness and Response (ASPR) within the U.S. Department of Health and Human Services.


Legal Disclaimer:
MENAFN provides the information “as is” without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the provider above.
Comments
No comment