Rail Vision Announces Second Half and Full Year 2025 Financial Results
Rhea-AI Summary
Rail Vision (Nasdaq: RVSN) reported full-year 2025 revenue of $1,487,000 (up 14.4% YoY) and year-end cash of approximately $20 million with zero financial debt.
GAAP net loss narrowed to $11.1 million for 2025 from $30.7 million in 2024. Second-half revenue rose to $1.25 million (+132% YoY). The company completed a 51% acquisition of Quantum Transportation and secured regional commercial orders and pilots across Israel, Latin America, Central America and India.
AI-generated analysis. Not financial advice.
Positive
- Revenue +14.4% YoY to $1.487M for full-year 2025
- Year-end cash approximately $20M with zero debt
- GAAP net loss narrowed to $11.1M from $30.7M in 2024
- Second-half revenue $1.25M (+132% YoY)
- Completed acquisition of a 51% stake in Quantum Transportation
- Secured $335,000 follow-on order from Latin American mining customer
Negative
- Operating loss increased to $11.735M in 2025
- R&D expenses rose 30.0% to $6.864M for 2025
- General & administrative expenses rose 29.9% to $5.423M
- Full-year revenue of $1.487M remains small versus operating cash burn
News Market Reaction – RVSN
On the day this news was published, RVSN gained 3.74%, reflecting a moderate positive market reaction. Argus tracked a peak move of +14.4% during that session. Our momentum scanner triggered 3 alerts that day, indicating moderate trading interest and price volatility. This price movement added approximately $711K to the company's valuation, bringing the market cap to $19.73M at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
RVSN fell 5.1% while key Industrials/Railroads peers like SWVL, RAIL, FSTR and GBX were down modestly and CVV dropped 11.11%. With no peers in the momentum scanner and mixed declines across the group, the move appears stock-specific rather than a coordinated sector rotation.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Aug 22 | H1 2025 results | Negative | -2.7% | Weak H1 2025 revenue and ongoing net losses despite solid cash position. |
| Mar 31 | FY 2024 results | Positive | -8.2% | Strong 2024 revenue growth and over $34M funding highlighted in results. |
| Aug 29 | H1 2024 results | Negative | -0.7% | H1 2024 net loss and financing needs offset early commercial traction. |
Earnings releases have typically seen modest negative moves, even when headlines highlighted growth or funding progress.
Over the past two years, Rail Vision’s earnings updates have combined commercial progress with continued losses and financing activity. In H1 2024, the company secured over $12 million in financing and reported $761,000 in revenue alongside a large GAAP net loss. Full year 2024 results emphasized strong revenue growth supported by more than $34 million in funding. By H1 2025, revenues fell to $237,000 and net loss remained significant. Today’s full year 2025 report shows revenue recovery to $1.487 million with ongoing operating losses, continuing this pattern of growth amid substantial cash burn.
Historical Comparison
In the last three earnings releases, RVSN’s average move was -3.88%. Today’s -5.1% reaction to FY 2025 results falls within the same negative-but-moderate range.
Earnings history shows Rail Vision moving from H1 2024 revenue of $761,000 and a GAAP net loss of $24.324 million to H1 2025 revenue of $237,000 with a GAAP net loss of $5.679 million, supported by over $12 million then $34 million in financings. The current FY 2025 report marks revenue growth to $1.487 million, GAAP net loss of $11.1 million, non-GAAP net loss of $9.26 million, and year-end cash of about $20 million, reinforcing a pattern of scaling revenues while operating at a loss.
Market Pulse Summary
This announcement highlights solid top-line momentum, with full-year 2025 revenue of $1.487 million and H2 revenue of $1.25 million, alongside a strengthened balance sheet featuring roughly $20 million in cash and no financial debt. At the same time, operating loss of $11.735 million and non-GAAP net loss of $9.26 million underscore ongoing cash burn. Investors may watch future earnings for revenue scale, expense discipline, and how financing tools like the SEPA and ATM facilities are used.
Key Terms
standby equity purchase agreement financial
atm facilities financial
non-gaap financial
quantum error correction technical
transformer-based neural decoder technical
AI-generated analysis. Not financial advice.
Company presents strong balance sheet with year-end cash of approximately
Revenue up
Ra’anana, Israel, March 31, 2026 (GLOBE NEWSWIRE) -- Rail Vision Ltd. (Nasdaq: RVSN, FSE: C80) (“Rail Vision” or the “Company”), an early commercialization stage technology company transforming railway safety through advanced AI-integrated sensing systems, today announced its financial results for the second half and full year ended December 31, 2025. The Company reported revenue growth and operational progress, strengthening its global market presence.
“2025 was a transformative year for Rail Vision,” said David BenDavid, Chief Executive Officer. “We advanced key installations with Israel Railways, secured follow-on orders from a leading mining operator in Latin America, penetrated deeper into Central America, and launched a high-profile proof of concept in India with Sujan Industries – all demonstrating strong validation of our AI-driven safety solutions in real-world, demanding environments. The global railroad industry was valued at over
2025 and Recent Business Highlights
Israel - Rail Vision continued installations and operations of its MainLine systems with Israel Railways. The partnership was publicly highlighted at CES 2026 as cutting-edge AI obstacle detection technology. In addition, the Company aims to expand its product offering by deploying its ShuntingYard product within Israel Railways’ cargo division.
Latin America - Rail Vision secured a
Central America - Rail Vision received a purchase order for its MainLine system from a leading freight rail operator, marking continued geographic penetration.
India - Rail Vision signed a Memorandum of Understanding with Sujan Industries aimed at entering the Indian rail market. In March 2026, the Company announced the successful completion of a proof of concept demonstration of its MainLine system in India, receiving positive feedback from the customer on performance and suitability for potential controlled deployment.
Quantum-AI Expansion- The Company completed the acquisition of a
Full Year 2025 Financial Results
- Revenues for the year ended December 31, 2025, increased by
14.4% to$1,487,000 , compared to$1,300,000 for the year ended December 31, 2024. Revenue growth was primarily driven by additional MainLine installations for Israel Railways, a MainLine system purchase by a Central American freight operator, a follow-on MainLine system order and spare parts sales to a Latin American mining company and services provided to existing customers. - Research and development expenses for the year ended December 31, 2025, increased by
30.0% to$6,864,000 compared to$5,279,000 for the year ended December 31, 2024. The increase was primarily attributable to higher salaries due to increased headcount and salary levels, absence of temporary salary reductions that were in effect during part of 2024, depreciation of the U.S. dollar against the NIS, higher share-based compensation and increased purchases of R&D equipment. - General and administrative expenses totaled
$5,423,000 for the year ended December 31, 2025, compared to$4,175,000 for the year ended December 31, 2024, representing an increase of$1,207,000 or29.9% . The increase was primarily attributable to higher salaries including salary adjustments and one-time bonuses, increased share-based compensation, including new grants to employees and service providers and currency impact, partially offset by lower marketing expenses. - As a result of the foregoing, the Company’s operating loss for the year ended December 31, 2025, was
$11,735,000 compared to an operating loss of$9,004,000 for the year ended December 31, 2024. - For the year ended December 31, 2025, we recorded expenses in the amount of
$380,000 due to the revaluation of derivatives, warrants liabilities and others in connection with shares issued under the Standby Equity Purchase Agreement (SEPA). This compares to expenses of$20,181,000 for the year ended December 31, 2024, which were primarily related to warrants issued in a private placement and a convertible loan credit facility the Company entered into in January 2024. - Other financing income amounted to
$1,015,000 for the year ended December 31, 2025, mainly driven by interest income on short‑term deposits. This compares to$1,523,000 of other financial expenses for the year ended December 31, 2024. The$2,538,000 change is primarily attributable to the full amortization of the discount related to the convertible loan credit facility recorded in 2024. - GAAP net loss for the year ended December 31, 2025, was
$11,100,000 , or$6.15 per ordinary share, compared to a GAAP net loss of$30,708,000 , or$55.41 per ordinary share, in the year ended December 31, 2024. - Non-GAAP net loss for the year ended December 31, 2025, was
$9,260,000 , or$5.13 per ordinary share, compared to a non-GAAP net loss of$10,129,000 , or$18.28 per ordinary share, in the year ended December 31, 2024.
A reconciliation between GAAP operating results and non-GAAP operating results is provided in the financial data that is part of this release. Non-GAAP results exclude stock-based compensation expenses and revaluation of derivatives, warrant liabilities and other.
Balance Sheet Highlights (as of December 31, 2025):
- Cash and cash equivalents totaled approximately
$20 million . - The Company had zero financial debt.
- Shareholders’ equity totaled
$20.3 million , compared to$17.7 million at year-end 2024.
Financing activities
During 2025, net cash provided by financing activities was
Second Half Financial Results
- Revenues for the six months ended December 31, 2025, were
$1,250,000 , compared to$539,000 for the six months ended December 31, 2024, representing an increase of132% , mainly comprised from higher system deliveries and installations. - Research and development expenses for the six months ended December 31, 2025, were
$3,623,000 , compared to$2,821,000 for the six months ended December 31, 2024, representing an increase of28% . The increase mainly reflects higher salaries due to increased headcount and salary levels and depreciation of the U.S. dollar against the NIS, higher share-based compensation and increased purchases of R&D equipment. - General and administrative expenses for the six months ended December 31, 2025, were
$2,911,000 , compared to$2,059,000 in the six months ended December 31, 2024, representing an increase of41% . The increase mainly reflects higher share-based compensation, including new grants to employees and service providers, increase in salaries and professional fees and currency impact, partially offset by lower marketing expenses. - As a result of the foregoing, the Company’s operating loss for the six months ended December 31, 2025, was
$6,030,000 compared to an operating loss of$4,819,000 for the six months ended December 31, 2024. - Other financing income amounted to
$609,000 for the six months ended December 31, 2025, mainly driven by interest income on short‑term deposits. This compared to$219,000 other financing expenses for the six months ended December 31, 2024. - GAAP net loss for the six months ended December 31, 2025, was
$5,421,000 , or$2.82 per ordinary share, compared to a GAAP net loss of$6,384,000 , or$9.12 per ordinary share, in the six months ended December 31, 2024. - Non-GAAP net loss for the six months ended December 31, 2025, was
$4,390,000 or$2.29 per ordinary share, compared to a non-GAAP net loss of$4,736,000 , or$6.77 per ordinary share, in the six months ended December 31, 2024.
A copy of Rail Vision’s annual report on Form 20-F for the year ended December 31, 2025 has been filed with the U.S. Securities and Exchange Commission at https://www.sec.gov/ and posted on Rail Vision’s investor relations website at https://ir.railvision.io/. Rail Vision will deliver a hard copy of its annual report, including its complete audited consolidated financial statements, free of charge, to its shareholders upon request at investors@railvision.io.
Use of Non-GAAP Financial Results
In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), the Company's earnings release contains non-GAAP financial measures of net loss for the period that excludes the effect of stock-based compensation expenses and revaluation of derivative warrant liabilities. The Company’s management believes the non-GAAP financial information provided in this release is useful to investors’ understanding and assessment of the Company's on-going operations. Management also uses both GAAP and non-GAAP information in evaluating and operating business internally and as such deemed it important to provide all this information to investors. The non-GAAP financial measures disclosed by the Company should not be considered in isolation or as a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements should be carefully evaluated. Investors are encouraged to review the related U.S. GAAP financial measures and the reconciliation of these Non-GAAP financial measures to their most directly comparable U.S. GAAP financial measures and not rely on any single financial measure to evaluate the Company’s business. For more information on the non-GAAP financial measures, please see the “Reconciliation of GAAP to Non-GAAP Financial Measures” later in this release. This accompanying table has more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures.
About Rail Vision Ltd.
Rail Vision (Nasdaq: RVSN, FSE: C80) is an early commercialization stage technology company transforming railway safety through advanced AI-integrated sensing systems. The Company develops and commercializes proprietary, multi-spectral electro-optic platforms that provide extended-range situational awareness and real-time hazard detection. Using machine learning algorithms to identify and classify obstacles, Rail Vision’s technology enhances safety, improves operational efficiency, and supports continuity across deployments.
The Company’s cloud-based platform complements its products by transforming railway operational data into actionable insights that help optimize performance, reduce downtime, and improve safety. As the Company expands its global footprint, it delivers AI-driven perception that supports safer operations, reduces operational risk, and enables the transition to fully autonomous operations.
Rail Vision holds a
For more information, please visit https://www.railvision.io/
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act and other securities laws. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements. For example, the Company is using forward-looking statements when it discusses moving beyond hardware to a complete railway safety and analytics ecosystem. Forward-looking statements are not historical facts, and are based upon management’s current expectations, beliefs and projections, many of which, by their nature, are inherently uncertain. Such expectations, beliefs and projections are expressed in good faith. However, there can be no assurance that management’s expectations, beliefs and projections will be achieved, and actual results may differ materially from what is expressed in or indicated by the forward-looking statements. Forward-looking statements are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the forward-looking statements. For a more detailed description of the risks and uncertainties affecting the Company, reference is made to the Company’s reports filed from time to time with the Securities and Exchange Commission (“SEC”), including, but not limited to, the risks detailed in the Company’s annual report on Form 20-F, for the fiscal year ended December 31, 2025, filed with the SEC on March 31, 2026 and in subsequent filings with the SEC. Forward-looking statements speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect actual results, subsequent events or circumstances, changes in assumptions or changes in other factors affecting forward-looking information except to the extent required by applicable securities laws. If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements. References and links to websites have been provided as a convenience, and the information contained on such websites is not incorporated by reference into this press release. Rail Vision is not responsible for the contents of third-party websites.
Contacts
David BenDavid
Chief Executive Officer
Rail Vision Ltd.
15 Ha'Tidhar St
Ra'anana, 4366517 Israel
Telephone: +972- 9-957-7706
Investor Relations:
Michal Efraty
investors@railvision.io
Rail Vision Ltd.
BALANCE SHEETS
(U.S. dollars in thousands, except share data and per share data)
| As of December 31, | ||||||||
| 2025 | 2024 | |||||||
| Audited | ||||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 19,957 | $ | 17,238 | ||||
| Restricted cash | 272 | 230 | ||||||
| Accounts receivable | 215 | 495 | ||||||
| Inventories | 1,207 | 1,304 | ||||||
| Other current assets | 342 | 436 | ||||||
| Total current assets | 21,993 | 19,703 | ||||||
| Non-current Assets: | ||||||||
| Operating lease - right of use asset | 254 | 582 | ||||||
| Fixed assets, net | 296 | 312 | ||||||
| 550 | 894 | |||||||
| Total assets | 22,543 | 20,597 | ||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Current liabilities | ||||||||
| Trade accounts payables | 219 | 107 | ||||||
| Current operating lease liability | 248 | 305 | ||||||
| Other accounts payable | 1,742 | 2,266 | ||||||
| Total current liabilities | 2,209 | 2,678 | ||||||
| Non-current operating lease liability | -- | 217 | ||||||
| Total liabilities | 2,209 | 2,895 | ||||||
| Shareholders' equity | ||||||||
| Ordinary shares, no par value | -- | -- | ||||||
| Additional paid in capital | 128,104 | 114,372 | ||||||
| Accumulated deficit | (107,770 | ) | (96,670 | ) | ||||
| Total shareholders' equity | 20,334 | 17,702 | ||||||
| Total liabilities and shareholders' equity | 22,543 | 20,597 | ||||||
Rail Vision Ltd.
STATEMENTS OF COMPREHENSIVE LOSS
(U.S. dollars in thousands, except share data and per share data)
| Year ended December 31, | Six months ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Audited | Unaudited | |||||||||||||||
| Revenues | $ | 1,487 | $ | 1,300 | $ | 1,250 | $ | 539 | ||||||||
| Cost of revenues | (935 | ) | (850 | ) | (746 | ) | (478 | ) | ||||||||
| Gross profit | 552 | 450 | 504 | 61 | ||||||||||||
| Research and development expenses | (6,864 | ) | (5,279 | ) | (3,623 | ) | (2,821 | ) | ||||||||
| General and administrative expenses | (5,423 | ) | (4,175 | ) | (2,911 | ) | (2,059 | ) | ||||||||
| Operating loss | (11,735 | ) | (9,004 | ) | (6,030 | ) | (4,819 | ) | ||||||||
| Financial (expenses) income: | ||||||||||||||||
| Revaluation of derivatives, warrants liabilities and others | (380 | ) | (20,181 | ) | -- | (1,346 | ) | |||||||||
| Other financing income (expenses), net | 1,015 | (1,523 | ) | 609 | (219 | ) | ||||||||||
| Net loss for the period | (11,100 | ) | (30,708 | ) | (5,421 | ) | (6,384 | ) | ||||||||
| Basic and diluted loss per share (*) | $ | (6.15 | ) | $ | (55.41 | ) | $ | (2.82 | ) | $ | (9.12 | ) | ||||
| Weighted average number of shares outstanding used to compute basic and diluted loss per ordinary share (*) | 1,805,364 | 554,185 | 1,919,555 | 699,497 | ||||||||||||
(*) Retroactively adjusted to reflect a one-for-thirty (1-for-30) reverse share split of the Company’s ordinary shares effected on February 4, 2026.
Rail Vision Ltd.
AUDITED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(U.S. dollars in thousands, except share data and per share data)
| Ordinary Shares | ||||||||||||||||||||
| Number of shares (*) | USD | Additional paid in capital | Accumulated Deficit | Total shareholders' equity | ||||||||||||||||
| BALANCE AS OF JANUARY 1, 2024 | 99,904 | 68 | 68,681 | (65,962 | ) | 2,787 | ||||||||||||||
| CHANGES DURING 2024: | ||||||||||||||||||||
| Cancelation of the par value of ordinary shares | -- | (68 | ) | 68 | -- | -- | ||||||||||||||
| Issuance of units of ordinary shares and pre-funded warrants, net of issuance costs (**) | 118,473 | -- | 1,404 | -- | 1,404 | |||||||||||||||
| Exercise of warrants to ordinary shares, net of issuance costs (***) | 558,616 | -- | 25,561 | -- | 25,561 | |||||||||||||||
| Classification of warrant liabilities to equity warrants | -- | -- | 6,143 | -- | 6,143 | |||||||||||||||
| SEPA set up fees | 9,623 | -- | 152 | -- | 152 | |||||||||||||||
| Issuance of ordinary shares in relation to the SEPA | 470,553 | 12,117 | 12,117 | |||||||||||||||||
| Restricted Share Units vesting | 7,588 | -- | 173 | -- | 173 | |||||||||||||||
| Share-based payment | -- | -- | 73 | -- | 73 | |||||||||||||||
| Net loss | -- | -- | -- | (30,708 | ) | (30,708 | ) | |||||||||||||
| BALANCE AS OF DECEMBER 31, 2024 | 1,264,757 | -- | 114,372 | (96,670 | ) | 17,702 | ||||||||||||||
| CHANGES DURING 2025: | ||||||||||||||||||||
| Exercise of warrants to ordinary shares, net of issuance costs (***) | 198,333 | -- | 2,307 | -- | 2,307 | |||||||||||||||
| Issuance of ordinary shares in relation to the SEPA | 269,810 | -- | 7,917 | -- | 7,917 | |||||||||||||||
| Issuance of ordinary shares in relation to the ATM, net of issuance costs (*****) | 175,574 | -- | 2,048 | -- | 2,048 | |||||||||||||||
| Restricted Share Units vesting | 72,455 | -- | 1,011 | -- | 1,011 | |||||||||||||||
| Share-based payment | 33,334 | -- | 449 | -- | 449 | |||||||||||||||
| Net loss | -- | -- | -- | (11,100 | ) | (11,100 | ) | |||||||||||||
| BALANCE AS OF DECEMBER 31, 2025 | 2,014,263 | -- | 128,104 | (107,770 | ) | 20,334 | ||||||||||||||
(*) Retroactively adjusted to reflect a one-for-thirty (1-for-30) reverse share split of the Company’s ordinary shares effected on February 4, 2026.
(**) Issuance costs in the amount of approximately
(***) Issuance costs in the amount of approximately
(****) Issuance costs in the amount of approximately
(*****) Issuance costs in the amount of approximately
Rail Vision Ltd.
STATEMENTS OF CASH FLOWS
(U.S. dollars in thousands)
| Year ended December 31, | Six months ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Audited | Unaudited | |||||||||||||||
| Cash flows from operating activities | ||||||||||||||||
| Net loss for the period | $ | (11,100 | ) | $ | (30,708 | ) | $ | (5,421 | ) | $ | (6,384 | ) | ||||
| Adjustments to reconcile loss to net cash used in operating activities: | ||||||||||||||||
| Depreciation | 132 | 148 | 73 | 63 | ||||||||||||
| Share-based payment | 1,460 | 398 | 1,031 | 303 | ||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | (219 | ) | 27 | (91 | ) | (29 | ) | |||||||||
| Revaluation of derivative warrant liabilities | 380 | 20,181 | -- | 1,346 | ||||||||||||
| Amortization of a discount related to a convertible loan credit facility | -- | 1,229 | -- | -- | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Decrease (increase) in accounts receivables | 280 | (495 | ) | (120 | ) | (360 | ) | |||||||||
| Decrease (increase) in other current assets | 104 | (100 | ) | 143 | (82 | ) | ||||||||||
| Increase in Inventories | 97 | (327 | ) | 223 | (336 | ) | ||||||||||
| Change in operating lease liability | 54 | 20 | 12 | 33 | ||||||||||||
| Increase (decrease) in trade accounts payable | 112 | (78 | ) | 142 | 19 | |||||||||||
| Increase in other accounts payable | (422 | ) | 23 | (453 | ) | 340 | ||||||||||
| Net cash used in operating activities | (9,122 | ) | (9,682 | ) | (4,461 | ) | (5,087 | ) | ||||||||
| Cash flows from investing activities | ||||||||||||||||
| Purchase of fixed assets | (125 | ) | (30 | ) | (115 | ) | (24 | ) | ||||||||
| Net cash used in investing activities | (125 | ) | (30 | ) | (115 | ) | (24 | ) | ||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Proceeds from a convertible loan credit facility and issuance of warrants | -- | 1,500 | -- | -- | ||||||||||||
| Payments on convertible loan credit facility | -- | (1,000 | ) | -- | -- | |||||||||||
| Proceeds from exercise of warrants, net of issuance expenses | 2,204 | 9,687 | -- | 1,874 | ||||||||||||
| Proceeds from issuance of shares and warrants, net of issuance expenses | 9,585 | 13,731 | 2,030 | 10,770 | ||||||||||||
| Net cash provided by financing activities | 11,789 | 23,918 | 2,030 | 12,644 | ||||||||||||
| Effect of exchange rate changes on cash and cash equivalents | 219 | (27 | ) | 91 | 29 | |||||||||||
| Increase (Decrease) in cash, cash equivalents and restricted cash | 2,761 | 14,179 | (2,455 | ) | 7,562 | |||||||||||
| Cash, cash equivalents and restricted cash at the beginning of the period | 17,468 | 3,289 | 22,684 | 9,906 | ||||||||||||
| Cash, cash equivalents and restricted cash at the end of the period | $ | 20,229 | $ | 17,468 | $ | 20,229 | $ | 17,468 | ||||||||
| Non Cash Activities: | ||||||||||||||||
| Conversion of a convertible loan credit facility to ordinary shares | -- | 500 | -- | -- | ||||||||||||
| Issuance expenses recorded in other accounts payables | -- | 103 | -- | 103 | ||||||||||||
Rail Vision Ltd.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(U.S. dollars in thousands, except share data and per share data)
| Year ended December 31, | Six months ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| GAAP operating loss | $ | (11,735 | ) | $ | (9,004 | ) | $ | (6,030 | ) | $ | (4,819 | ) | ||||
| Stock-based compensation in cost of revenues | 7 | -- | 7 | -- | ||||||||||||
| Stock-based compensation in research and development expenses | 537 | 120 | 317 | 102 | ||||||||||||
| Stock-based compensation in general and administrative expenses | 916 | 126 | 707 | 48 | ||||||||||||
| Non-GAAP operating loss | (10,275 | ) | (8,758 | ) | (4,999 | ) | (4,669 | ) | ||||||||
| GAAP Revaluation of derivatives and warrants liabilities expenses | (380 | ) | (20,181 | ) | -- | (1,346 | ) | |||||||||
| Revaluation of derivative warrant liabilities | 380 | 20,181 | -- | 1,346 | ||||||||||||
| Non-GAAP Revaluation of derivatives and warrants liabilities expenses | -- | -- | -- | -- | ||||||||||||
| GAAP Other financing income (expenses), net | 1,015 | (1,523 | ) | 609 | (219 | ) | ||||||||||
| Stock-based compensation expenses | -- | 152 | -- | 152 | ||||||||||||
| Non-GAAP Other financing income (expenses), net | 1,015 | (1,371 | ) | 609 | (67 | ) | ||||||||||
| GAAP net loss | (11,100 | ) | (30,708 | ) | (5,421 | ) | (6,384 | ) | ||||||||
| Stock-based compensation expenses | 1,460 | 398 | 1,031 | 302 | ||||||||||||
| Revaluation of derivative warrant liability expenses | 380 | 20,181 | -- | 1,346 | ||||||||||||
| Non-GAAP net loss | (9,260 | ) | (10,129 | ) | (4,390 | ) | (4,736 | ) | ||||||||
| GAAP Basic and diluted loss per share (*) | $ | (6.15 | ) | $ | (55.41 | ) | $ | (2.77 | ) | $ | (9.12 | ) | ||||
| Non-GAAP Basic and diluted loss per share (*) | $ | (5.13 | ) | $ | (18.28 | ) | $ | (2.29 | ) | $ | (6.77 | ) | ||||
| Weighted average number of shares outstanding used to compute basic and diluted loss per ordinary share (*) | 1,805,364 | 554,185 | 1,919,555 | 699,497 | ||||||||||||
(*) Retroactively adjusted to reflect a one-for-thirty (1-for-30) reverse share split of the Company’s ordinary shares effected on February 4, 2026.
