QT Imaging Announces Continuous Strong Revenue Growth and Enhanced Balance Sheet in the Second Quarter 2025
Generated Revenue of
The Company Pursuing Uplisting to Nasdaq
Addressed and Removed the Warrant Liability Through Amendments to the
Announces New 'QTI Cloud Platform' as it Accelerates Its Transformation into a
“We are pleased to report that the strong business momentum from the first quarter carried through Q2, and in many ways, we are even more energized by the significant opportunities ahead,” said Dr.
Second Quarter and Recent Business Developments
-
Shipped eight QT Imaging Breast Acoustic CT™ scanners and generated record revenue of
$3.7 million in the second quarter of 2025, up 31% and 113% from first quarter of 2025 and second quarter of 2024, respectively, and in line with the 2025 annual projections.
-
Strengthened financial position via
$700,000 in net proceeds from twoPrivate Investment in Public Entity (PIPE) investments;$500,000 fully funded by QT Imaging Board members and$200,000 funded by Mr.Leon Recanati , Vice Chairman of theIsrael Cancer Association .
-
Made the Company’s radiation-free, 3D breast imaging technology available to patients in
Iowa for the first time via the delivery and installation of a QTI Breast Acoustic CT™ scanner at Innovative Radiology inWest Des Moines .
- Announced QTI’s latest image reconstruction software update release, version 4.4.0, which delivers a substantial reduction in the QTscan™ image processing time, improving user throughput and overall efficiency. The software update was developed leveraging NVIDIA’s L40 GPU, powered by the Ada Lovelace architecture.
-
Bolstered QTI’s medical and clinical leadership with the appointments of
Elaine Iuanow , MD, as Chief Medical Officer andKim Du as Senior Director of Clinical Operations.
- Launched the latest QTviewer™, version 2.8, which provides several new features designed to enhance clinical efficiency and diagnostic accuracy.
- Today, the Company is pleased to publicly unveil for the first time its ongoing strategic initiative to build the QTI Cloud Platform, designed to transform breast health through imaging intelligence. Utilizing a tiered Software as a Service (SaaS) delivery model, the QTI Cloud Platform will provide subscribers with access to a large and growing portfolio of AI-driven tools that automate findings classification and deliver consistent second-read decision support. Importantly, subscription fees generated by the QTI Cloud Platform are also expected to provide a meaningful new source of recurring revenues for the Company.
Summary of Second Quarter 2025 Financial Results
-
Revenue was
$3.7 million for the second quarter of 2025, representing 113% year-over-year growth and 31% sequential quarter-over-quarter growth. The year-over-year increase in revenue was primarily attributable to the shipment of eight QT Breast Acoustic CT™ scanners during the second quarter of 2025, as per minimum order quantities (“MOQs”) in the Company’s Distribution Agreement with NXC Imaging, as compared to four scanners sold in the second quarter of 2024. In addition, the Company has shipped two more scanners during the month ofJuly 2025 , in agreement with its distribution partner.
- Gross margin of 50% in the second quarter of 2025 compared to 51% in the second quarter of 2024. The slight decline in gross margin in the second quarter of 2025 was primarily attributable to variability in the weighted average cost related to the Company’s existing inventory during the quarter.
-
Total operating expenses for the second quarter of 2025 were
$2.9 million , a 7% improvement from$3.1 million in the same period of 2024.
-
Net loss of
$4.0 million for the second quarter of 2025, which includes a$2.8 million change in the fair value of warrant liability,$0.2 million change in the fair value of earnout liability, and interest expenses of$0.4 million , of which$1.0 million is not attributable to these two noncash charges, compared to a net loss of$1.2 million for the second quarter of 2024.
-
Non-GAAP Adjusted EBITDA* of
$(0.8) million for the second quarter of 2025, compared to$(2.1) million for the second quarter of 2024.
-
Net cash used in operating activities during the second quarter of 2025 was
$1.5 million compared to$1.0 million in the second quarter of 2024.
-
As of
June 30, 2025 , the Company had cash of$2.0 million . As ofAugust 6, 2025 , the Company had cash of$4.3 million after complete collections for shipments made for the scanners discussed above.
Amendments to the
-
On
June 11, 2025 , the Company andLynrock Lake amended and restated the Lynrock Lake Warrant (the “Amended Lynrock Lake Warrant”) in its entirety to revise the treatment of warrants upon an Acquisition. The Amended Lynrock Lake Warrant provides that in the event of a Cash/Public Acquisition where the Fair Market Value of one Share would be greater than the Warrant Price in effect immediately prior thereto, the Amended Lynrock Lake Warrant shall automatically be deemed to be Cashless Exercised as to all effective Shares, provided that to the extent such exercise would violate the limitations on exercise, the Company must arrange for any Excess Exercise Shares, rather than to be cancelled and treated as null and void ab initio, to instead receive the same amount and form of consideration (including, if the Acquisition is a purchase offer, tender offer or exchange offer, any shares of Common Stock that would have been received upon exercise and retained byLynrock Lake in the event that not all Common Stock are accepted in such purchase offer, tender offer or exchange offer) to whichLynrock Lake would have been entitled to as a stockholder (assuming, if the Acquisition is a purchase offer, tender offer or exchange offer,Lynrock Lake made no election among different forms of consideration in the purchase offer, tender offer or exchange offer and thereby received the default consideration provided to non-electing stockholders) hadLynrock Lake exercised the Amended Lynrock Lake Warrant in full prior to the consummation of the Acquisition (including if the Acquisition is a purchase offer, tender offer or exchange offer, the expiration thereof), and if the Acquisition is a purchase offer, tender offer or exchange offer, hadLynrock Lake accepted such offer and the same percentage of the Common Stock held byLynrock Lake as a result of such exercise had been purchased following such acceptance of the purchase offer, tender offer or exchange offer pursuant to such purchase offer, tender offer or exchange offer as the percentage of Common Stock actually purchased pursuant to such purchase offer, tender offer or exchange offer (relative to the number of shares actually tendered in such purchase offer, tender offer or exchange offer). Capitalized terms used but not defined herein shall have the respective meanings given to them in the Amended Lynrock Lake Warrant. The Amended Lynrock Lake Warrant is exercisable untilFebruary 26, 2035 and resulted in equity-classified warrants for accounting purposes.
-
Also on
June 11, 2025 , the Company andYorkville amended and restated the Yorkville Warrant (the “Amended Yorkville Warrant”) in its entirety to (a) revise the treatment of warrants upon an Acquisition and (b) provide the holder with demand registration rights. Capitalized terms used below but not defined herein shall have the respective meanings given to them in the Amended Yorkville Warrant. The Amended Yorkville Warrant provides that in the event of a Cash/Public Acquisition where the Fair Market Value of one Share would be greater than the Warrant Price in effect immediately prior thereto, the Amended Yorkville Warrant shall automatically be deemed to be Cashless Exercised as to all effective Shares, provided that to the extent such exercise would violate the limitations on exercise, the Company must arrange for any Excess Exercise Shares, rather than to be cancelled and treated as null and void ab initio, to instead receive the same amount and form of consideration (including, if the Acquisition is a purchase offer, tender offer or exchange offer, any shares of Common Stock that would have been received upon exercise and retained byYorkville in the event that not all Common Stock are accepted in such purchase offer, tender offer or exchange offer) to whichYorkville would have been entitled to as a stockholder (assuming, if the Acquisition is a purchase offer, tender offer or exchange offer,Yorkville made no election among different forms of consideration in the purchase offer, tender offer or exchange offer and thereby received the default consideration provided to non-electing stockholders) hadYorkville exercised the Amended Yorkville Warrant in full prior to the consummation of the Acquisition (including if the Acquisition is a purchase offer, tender offer or exchange offer, the expiration thereof), and if the Acquisition is a purchase offer, tender offer or exchange offer, hadYorkville accepted such offer and the same percentage of the Common Stock held byYorkville as a result of such exercise had been purchased following such acceptance of the purchase offer, tender offer or exchange offer pursuant to such purchase offer, tender offer or exchange offer as the percentage of Common Stock actually purchased pursuant to such purchase offer, tender offer or exchange offer (relative to the number of shares actually tendered in such purchase offer, tender offer or exchange offer). The Amended Yorkville Warrant is exercisable untilFebruary 26, 2030 and resulted in equity-classified warrants for accounting purposes.
Outlook for the Balance of 2025
The Company reiterates its plans to deliver
Summary of Results for the Three and Six Months Ended
(Unaudited) |
|||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||
$ thousands (except share and per share amounts) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenue |
$ |
3,659 |
|
$ |
1,714 |
|
$ |
6,458 |
|
$ |
3,076 |
|
|||
Cost of revenue |
|
1,832 |
|
|
839 |
|
|
2,819 |
|
|
1,442 |
|
|||
Gross profit |
|
1,827 |
|
|
875 |
|
|
3,639 |
|
|
1,634 |
|
|||
Operating expenses: |
|
|
|
|
|||||||||||
Research and development |
|
901 |
|
|
925 |
|
|
1,753 |
|
|
1,567 |
|
|||
Selling, general and administrative |
|
1,969 |
|
|
2,170 |
|
|
3,971 |
|
|
7,866 |
|
|||
Loss from operations |
|
(1,043 |
) |
|
(2,220 |
) |
|
(2,085 |
) |
|
(7,799 |
) |
|||
Interest expense, net |
|
(379 |
) |
|
(1,095 |
) |
|
(1,070 |
) |
|
(1,694 |
) |
|||
Other income (expense), net |
|
9 |
|
|
(187 |
) |
|
(8,740 |
) |
|
(208 |
) |
|||
Change in fair value of warrant liability |
|
(2,796 |
) |
|
214 |
|
|
(3,501 |
) |
|
191 |
|
|||
Change in fair value of derivative liability |
|
— |
|
|
1,729 |
|
|
101 |
|
|
4,713 |
|
|||
Change in fair value of earnout liability |
|
210 |
|
|
310 |
|
|
160 |
|
|
2,920 |
|
|||
Loss before income tax expense |
|
(3,999 |
) |
|
(1,249 |
) |
$ |
(15,135 |
) |
$ |
(1,877 |
) |
|||
Income tax expense |
|
3 |
|
|
— |
|
|
3 |
|
|
— |
|
|||
Net loss |
|
(4,002 |
) |
|
(1,249 |
) |
$ |
(15,138 |
) |
$ |
(1,877 |
) |
|||
Less: deemed dividend related to the modification of equity classified warrants |
|
— |
|
|
(5,186 |
) |
|
— |
|
|
(5,186 |
) |
|||
Net loss attributable to common stockholders |
$ |
(4,002 |
) |
$ |
(6,435 |
) |
$ |
(15,138 |
) |
$ |
(7,063 |
) |
|||
|
|
|
|
|
|||||||||||
Basic and diluted net loss per share |
$ |
(0.14 |
) |
$ |
(0.30 |
) |
$ |
(0.54 |
) |
$ |
(0.41 |
) |
|||
|
|
|
|
|
|||||||||||
Weighted average shares outstanding |
|
28,352,574 |
|
|
21,440,447 |
|
|
27,936,371 |
|
|
17,333,000 |
|
|||
EBITDA* and Adjusted EBITDA* for the Three and Six Months Ended
(Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
$ thousands |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net loss |
$ |
(4,002 |
) |
|
$ |
(1,249 |
) |
|
$ |
(15,138 |
) |
|
$ |
(1,877 |
) |
Interest expense, net |
|
379 |
|
|
|
1,095 |
|
|
|
1,070 |
|
|
|
1,694 |
|
Income tax expense |
|
3 |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
Depreciation and amortization |
|
38 |
|
|
|
86 |
|
|
|
76 |
|
|
|
185 |
|
EBITDA |
|
(3,582 |
) |
|
|
(68 |
) |
|
|
(13,989 |
) |
|
|
2 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation |
|
219 |
|
|
|
— |
|
|
|
320 |
|
|
|
39 |
|
Warrant modification |
|
— |
|
|
|
201 |
|
|
|
— |
|
|
|
201 |
|
Debt modification and extinguishment expenses(1) |
|
— |
|
|
|
— |
|
|
|
2,124 |
|
|
|
— |
|
Change in fair value of warrants(2) |
|
2,796 |
|
|
|
(214 |
) |
|
|
3,501 |
|
|
|
(191 |
) |
Change in fair value of derivatives(3) |
|
— |
|
|
|
(1,729 |
) |
|
|
(101 |
) |
|
|
(4,713 |
) |
Change in fair value of earnout liability(4) |
|
(210 |
) |
|
|
(310 |
) |
|
|
(160 |
) |
|
|
(2,920 |
) |
Transaction expenses (5) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,301 |
|
Debt issuance expense (6) |
|
— |
|
|
|
— |
|
|
|
6,640 |
|
|
|
— |
|
Adjusted EBITDA |
$ |
(777 |
) |
|
$ |
(2,120 |
) |
|
$ |
(1,665 |
) |
|
$ |
(3,281 |
) |
(1) |
The Company recorded debt modification expense of |
(2) |
The increase in fair value of warrant liability during the three months ended |
(3) |
The decrease in fair value of derivative liability during the six months ended |
(4) |
The earnout liability relates to the contingent consideration for the Merger Earnout Consideration Shares pursuant to the Business Combination Agreement dated |
(5) |
The Company incurred transaction expenses related to the Merger with |
(6) |
Upon the issuance of Lynrock Lake Term Loan closed on |
Condensed Consolidated Balance Sheets as of
(Unaudited) |
|||||||
$ in thousands |
|
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash |
$ |
2,022 |
|
|
$ |
1,172 |
|
Restricted cash and cash equivalents |
|
20 |
|
|
|
20 |
|
Accounts receivable, net |
|
3,651 |
|
|
|
67 |
|
Inventory |
|
3,231 |
|
|
|
3,141 |
|
Prepaid expenses and other current assets |
|
1,744 |
|
|
|
517 |
|
Total current assets |
|
10,668 |
|
|
|
4,917 |
|
Non-current assets: |
|
|
|
||||
Property and equipment, net |
|
167 |
|
|
|
196 |
|
Operating lease right-of-use assets |
|
758 |
|
|
|
935 |
|
Other assets |
|
39 |
|
|
|
39 |
|
Total assets |
$ |
11,632 |
|
|
$ |
6,087 |
|
|
|
|
|
||||
Liabilities and Stockholders' Deficit |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
1,596 |
|
|
$ |
803 |
|
Accrued expenses and other current liabilities |
|
4,211 |
|
|
|
3,550 |
|
Current maturities of long-term debt |
|
37 |
|
|
|
4,986 |
|
Deferred revenue |
|
34 |
|
|
|
49 |
|
Operating lease liabilities, current |
|
429 |
|
|
|
406 |
|
Total current liabilities |
|
6,307 |
|
|
|
9,794 |
|
Non-current liabilities: |
|
|
|
||||
Long-term debt |
|
72 |
|
|
|
9 |
|
Related party notes payable |
|
3,849 |
|
|
|
3,849 |
|
Operating lease liabilities |
|
437 |
|
|
|
657 |
|
Warrant liability |
|
26 |
|
|
|
22 |
|
Derivative liability |
|
— |
|
|
|
304 |
|
Earnout liability |
|
280 |
|
|
|
440 |
|
Other liabilities |
|
986 |
|
|
|
550 |
|
Total liabilities |
|
11,957 |
|
|
|
15,625 |
|
|
|
|
|
||||
Stockholders’ deficit: |
|
|
|
||||
Common stock |
|
3 |
|
|
|
3 |
|
Additional paid-in capital |
|
46,751 |
|
|
|
22,400 |
|
Accumulated deficit |
|
(47,079 |
) |
|
|
(31,941 |
) |
Total stockholders’ deficit |
|
(325 |
) |
|
|
(9,538 |
) |
Total liabilities and stockholders’ deficit |
$ |
11,632 |
|
|
$ |
6,087 |
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended
(Unaudited) |
|||||||
|
Six Months Ended
|
||||||
$ in thousands |
|
2025 |
|
|
|
2024 |
|
Cash flows from operating activities: |
|
|
|
||||
Net loss |
$ |
(15,138 |
) |
|
$ |
(1,877 |
) |
Adjustment to reconcile net loss to net cash used in operating activities: |
|
|
|
||||
Depreciation and amortization |
|
76 |
|
|
|
185 |
|
Stock-based compensation |
|
320 |
|
|
|
39 |
|
Warrant modification expense |
|
— |
|
|
|
201 |
|
Loss on issuance of the Lynrock Lake Term Loan |
|
6,640 |
|
|
|
— |
|
Debt extinguishment loss |
|
2,034 |
|
|
|
— |
|
Debt modification expense |
|
90 |
|
|
|
— |
|
Provision for credit losses |
|
— |
|
|
|
1 |
|
Fair value of common stock issued in exchange for services and in connection with non-redemption agreements |
|
— |
|
|
|
3,718 |
|
Loss on issuance of common stock in connection with a subscription agreement |
|
— |
|
|
|
206 |
|
Non-cash interest |
|
548 |
|
|
|
1,201 |
|
Non-cash operating lease income |
|
(19 |
) |
|
|
(12 |
) |
Change in fair value of warrant liability |
|
3,501 |
|
|
|
(191 |
) |
Change in fair value of derivative liability |
|
(101 |
) |
|
|
(4,713 |
) |
Change in fair value of earnout liability |
|
(160 |
) |
|
|
(2,920 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(3,584 |
) |
|
|
(669 |
) |
Inventory |
|
(90 |
) |
|
|
1,353 |
|
Prepaid expenses and other current assets |
|
(1,227 |
) |
|
|
(554 |
) |
Accounts payable |
|
772 |
|
|
|
(2,281 |
) |
Accrued expenses and other current liabilities |
|
939 |
|
|
|
52 |
|
Deferred revenue |
|
(15 |
) |
|
|
(316 |
) |
Other liabilities |
|
435 |
|
|
|
(378 |
) |
Net cash used in operating activities |
|
(4,979 |
) |
|
|
(6,955 |
) |
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Purchases of property and equipment |
|
(47 |
) |
|
|
(27 |
) |
Net cash used in investing activities |
|
(47 |
) |
|
|
(27 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Proceeds from sale of common stock and warrants |
|
700 |
|
|
|
— |
|
Proceeds from issuance of common stock pursuant to subscription agreement, net of issuance costs |
|
— |
|
|
|
500 |
|
Proceeds from long-term debt, net of issuance costs |
|
10,000 |
|
|
|
10,525 |
|
Repayment of long-term debt |
|
(4,674 |
) |
|
|
(65 |
) |
Repayment of bridge loans |
|
— |
|
|
|
(800 |
) |
Payment of deferred issuance costs |
|
(150 |
) |
|
|
— |
|
Proceeds from the Merger, net of transaction costs |
|
— |
|
|
|
1,238 |
|
Net cash provided by financing activities |
|
5,876 |
|
|
|
11,398 |
|
Net increase in cash and restricted cash and cash equivalents |
|
850 |
|
|
|
4,416 |
|
Cash and restricted cash and cash equivalents at the beginning of period |
|
1,192 |
|
|
|
185 |
|
Cash and restricted cash and cash equivalents at the end of the period |
$ |
2,042 |
|
|
$ |
4,601 |
|
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934, as amended. Forward-looking statements generally are accompanied by words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding the QT Imaging Breast Acoustic CT™ Scanner, including its commercialization, manufacturing (including large scale) and further development, the evolution of
Additional Information and Where to Find It
In connection with the Annual Meeting of stockholders, the Company has filed with the
Participants in the Solicitation
The Company and certain of its directors, executive officers, and certain other members of management and employees of the Company may be deemed to be participants in the solicitation of proxies from stockholders of the Company in favor of the matters to be addressed at the Company’s Annual Meeting. Information about directors and executive officers of the Company is set forth in the definitive proxy statement for the Company’s Annual Meeting, as filed with the
Non-GAAP Financial Measures
The financial information and data contained in this press release is unaudited. Some of the financial information and data contained in this press release, such as EBITDA and Adjusted EBITDA, have not been prepared in accordance with accounting principles generally accepted in
The presentation of these financial measures is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP and should not be considered measures of
We believe these non-GAAP financial measures provide investors and analysts with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and allow for greater transparency with respect to key measures used by management to operate and analyze our business over different periods of time.
EBITDA is defined as loss before interest expense, income tax expense, depreciation and amortization. Adjusted EBITDA is defined as EBITDA further adjusted for stock-based compensation, net change in fair value of the derivative, earnout and warrant liabilities, transaction expenses, warrant modification expense, loss on debt extinguishment, and debt issuance expense. Similar excluded expenses may be incurred in future periods when calculating these measures.
Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s condensed consolidated financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgment by management about which expense and income items are excluded or included in determining these non-GAAP financial measures.
Management uses EBITDA and Adjusted EBITDA as a non-GAAP performance measure which is defined in the accompanying tables and is reconciled to net loss, the most directly comparable GAAP measure, in the tables above. The Company does not reconcile forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measure (or otherwise describe such forward-looking GAAP measure) because it is not able to forecast the most directly comparable measure calculated and presented in accordance with GAAP without unreasonable effort. Certain elements of the composition of the GAAP amounts are not predictable, making it impracticable for the Company to forecast. As a result, no guidance for the Company’s net income (loss) or reconciliation of the Company’s Adjusted EBITDA guidance is provided. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a potentially significant impact on its future net income (loss).
We present reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures in the tables above.
About
Breast Acoustic CTTM is a trademark of an affiliate of
*Refer to the “Non-GAAP Financial Measures” section in this press release.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250807813542/en/
For media inquiries, please contact:
Chief Financial Officer
Stas.Budagov@qtimaging.com
Source: