Biggest changeOther (income) expenses, net, also includes change in fair value of our Bitcoin holdings, as well as foreign exchange and tax expenses related to the Company’s operations and revenue outside of the United States. 32 Results of Operations The following tables set forth our consolidated statements of operations data for the periods presented: For the year ended December 31, Change 2024 2024 2023 $ % Revenue Subscription revenue $ 351 $ 878 $ (527 ) -60 % Web imaging revenue 292 143 149 104 % Total revenue 643 1,021 (378 ) -37 % Cost of revenue 924 1,150 (226 ) -20 % Gross margin (281 ) (129 ) (152 ) 118 % Operating expenses General and administrative 7,027 3,544 3,483 98 % Sales and marketing 830 1,115 (285 ) -26 % Research and development 1,467 2,065 (598 ) -29 % Total operating expenses 9,324 6,724 2,600 39 % Loss from operations (9,605 ) (6,853 ) (2,752 ) 40 % Other (income) expense, net Interest expense 147 11 136 1236 % Stock warrant expense 35 9,207 (9,172 ) -100 % Change in fair value of warrants (9 ) (129 ) 120 -93 % Change in fair value of PIPE notes 97 269 (172 ) -64 % Change in fair value of Yorkville Note 711 - 711 N/A Change in fair value of crypto assets – Bitcoin (798 ) - (798 ) N/A Realized gain on sale of crypto assets – Bitcoin (120 ) - (120 ) N/A Change in fair value of derivative liability 434 - 434 N/A Change in fair value of convertible promissory notes - 17,517 (17,517 ) -100 % Other expense 25 34 (9 ) -26 % Total other (income) expenses, net 522 26,909 (26,387 ) -98 % Loss before income taxes $ (10,127 ) $ (33,762 ) $ 23,635 -70 % Income tax (benefit) expense 2 18 (16 ) -89 % Net loss (10,129 ) (33,780 ) 23,651 -70 % 33 Revenue For the year ended December 31, Change 2024 2024 2023 $ % Subscription revenue (BEAM) $ 351 $ 878 $ (527 ) -60 % Web imaging revenue (Real-World Data) 292 143 149 104 % Total $ 643 $ 1,021 $ (378 ) -37 % Our revenue is comprised of sales made from our subscription revenue (BEAM) and from our web imaging (iRWD).
Biggest changeResults of Operations The following tables set forth our consolidated statements of operations data for the periods presented: Year Ended December 31, Change 2025 2025 2024 $ % Revenue Subscription revenue $ 105 $ 351 $ (246 ) -70 % Data delivery revenue 1,254 292 962 329 % Total revenue 1,359 643 716 111 % Cost of revenue 1,862 924 938 102 % Gross margin (503 ) (281 ) (222 ) 79 % Operating expenses General and administrative 6,377 7,027 (650 ) -9 % Sales and marketing 1,272 830 442 53 % Research and development 1,515 1,467 48 3 % Total operating expenses 9,164 9,324 (160 ) -2 % Loss from operations (9,667 ) (9,605 ) (62 ) -1 % Other (income) expense, net Interest expense 67 147 (80 ) -54 % Change in fair value of warrants 56 (9 ) 65 -722 % Change in fair value of convertible notes (1,285 ) 808 (2,093 ) -259 % Change in fair value of crypto assets – Bitcoin 945 (798 ) 1,743 -218 % Realized gain on sale of crypto assets – Bitcoin (922 ) (120 ) (802 ) 668 % Change in fair value of SEPA derivative liabilities (216 ) 434 (650 ) -150 % Gain on troubled debt restructurings (5,569 ) - (5,569 ) N/A Loss on debt extinguishment 41 - 41 N/A Other expense 16 60 (44 ) -73 % Total other (income) expenses, net (6,867 ) 522 (7,389 ) -1416 % Loss before income taxes $ (2,800 ) $ (10,127 ) $ 7,327 -72 % Income tax expense 1 2 (1 ) -50 % Net loss (2,801 ) (10,129 ) 7,328 -72 % 33 Revenue Year Ended December 31, Change 2025 2025 2024 $ % Subscription revenue (BEAM) $ 105 $ 351 $ (246 ) -70 % Data delivery revenue (Real-World Data) 1,254 292 962 329 % Total $ 1,359 $ 643 $ 716 111 % Total revenue was $1.4 million for the year ended December 31, 2025, compared to $0.6 million for the year ended December 31, 2024, an increase of $0.8 million, or 111%.
Research and development costs include personnel, contracted services, materials, and indirect costs involved in the design and development of new products and services, as well as hosting expense. Sales and Marketing Our sales and marketing costs consist of labor and tradeshow costs.
Research and development costs include personnel, contracted services, materials, and indirect costs involved in the design and development of new products and services, as well as hosting expense. Sales and Marketing Expenses Our sales and marketing costs consist of labor and tradeshow costs.
Payment terms on invoiced amounts typically range from zero to 90 days, with typical terms of 30 days. Cost of Revenue Our cost of revenue is composed of our distinct performance obligations of hosting, labor, and data cost. 31 General and Administrative General and administrative functions include finance, legal, operations, human resources, and information technology support.
Payment terms on invoiced amounts typically range from zero to 90 days, with typical terms of 30 days. Cost of Revenue Our cost of revenue is composed of our distinct performance obligations of hosting, labor, and data cost. General and Administrative Expenses General and administrative functions include finance, legal, operations, human resources, and information technology support.
These functions include costs for items such as salaries and benefits and other personnel-related costs, maintenance and supplies, professional fees for external legal, accounting, and other consulting services, and depreciation expense. Research and Development Costs incurred in the research and development of our products are expensed as incurred.
These functions include costs for items such as salaries and benefits and other personnel-related costs, maintenance and supplies, professional fees for external legal, accounting, and other consulting services, and depreciation expense. 31 Research and Development Expenses Costs incurred in the research and development of our products are expensed as incurred.
Web Imaging Revenue Web imaging revenues are generated from the Company’s data broker (iRWD) product, which provides regulatory grade imaging and clinical data in the pharmaceutical, device manufacturing, clinical research organizations, and artificial intelligence markets. Web imaging customers are invoiced in installments as the related data is delivered.
Data Delivery Revenue Data delivery revenues are generated from the Company’s data broker (iRWD) product, which provides regulatory grade imaging and clinical data in the pharmaceutical, device manufacturing, clinical research organizations, and artificial intelligence markets. Data delivery customers are invoiced in installments as the related data is delivered.
Deferred revenue consists of payments received in advance of performance under the contract. Such amounts are generally recognized as revenue over the contractual period. The Company receives payments from customers based upon contractual billing schedules. Accounts receivable is recorded when the right to consideration becomes unconditional.
Advanced billings from contracts are deferred and recognized as revenue when earned. Deferred revenue consists of payments received in advance of performance under the contract. Such amounts are generally recognized as revenue over the contractual period. The Company receives payments from customers based upon contractual billing schedules. Accounts receivable is recorded when the right to consideration becomes unconditional.
Following the Business Combination, Data Knights changed its name to “OneMedNet Corporation”. The total consideration for the Business Combination and related transactions (the “Merger Consideration”) was approximately $200 million.
Following the Business Combination, Data Knights changed its name to “OneMedNet Corporation”. 30 The total consideration for the Business Combination and related transactions was approximately $200 million.
Investing Activities Our investing activities have consisted primarily of property and equipment purchases and Bitcoin purchases and sales. During the year ended December 31, 2024, net cash used in investing activities was $2.0 million, consisting of $1.9 million in net purchases of Bitcoin and $0.1 million of purchases of property and equipment.
During the year ended December 31, 2024, net cash used in investing activities was $2.0 million, consisting of $2.9 million of Bitcoin purchases, offset by $1.0 million of Bitcoin sales and $0.1 million of property and equipment purchases.
The following table shows net cash and cash equivalents used in operating activities, net cash and cash equivalents used in investing activities, and net cash and cash equivalents provided by financing activities during the periods presented: For the year ended December 31, 2024 2023 Net cash provided by (used in) Operating activities $ (6,983 ) $ (4,791 ) Investing activities (1,982 ) (44 ) Financing activities 9,090 4,611 36 Operating Activities Our net cash and cash equivalents used in operating activities consists of net loss adjusted for certain non-cash items, including depreciation and amortization, stock-based compensation expense, changes in fair value of liability classified financial instruments, as well as changes in operating assets and liabilities.
The following table shows net cash and cash equivalents used in operating activities, net cash and cash equivalents used in investing activities, and net cash and cash equivalents provided by financing activities during the periods presented: Year Ended December 31, 2025 2024 Net cash provided by (used in) Operating activities $ (7,503 ) $ (6,952 ) Investing activities 2,307 (1,982 ) Financing activities 5,609 9,059 Operating Activities Our net cash and cash equivalents used in operating activities consists of net loss adjusted for certain non-cash items, including depreciation and amortization, stock-based compensation expense, changes in fair value of liability classified financial instruments, as well as changes in operating assets and liabilities.
During the year ended December 31, 2023, we used $4.8 million of cash in operating activities, primarily resulting from our net loss of $33.8 million, offset by non-cash charges of $28.4 million and cash provided by changes in our operating assets and liabilities of $0.6 million.
During the year ended December 31, 2025, we used $7.5 million of cash in operating activities, primarily resulting from our net loss of $2.8 million and non-cash charges of $4.8 million, offset by changes in our operating assets and liabilities of $0.1 million.
During the year ended December 31, 2023, we did not have any Bitcoin holdings. Realized Gain on Sale of Crypto Assets – Bitcoin The realized gain on sale of crypto assets – Bitcoin during the year ended December 31, 2024 reflects the increase in the price of Bitcoin upon sale compared to its purchase price.
Realized Gain on Sale of Crypto Assets – Bitcoin The realized gain on sale of crypto assets – Bitcoin during the years ended December 31, 2025 and 2024 reflects the increase in the price of Bitcoin upon sale compared to its purchase price.
The change in fair value is mainly due to the resulting fluctuations in the market price of shares of Common Stock . Change in Fair Value of Yorkville Note In June 2024, we issued the Yorkville Note (as defined below) which is convertible into shares of Common Stock and carried at fair value.
The change is mainly due to the resulting fluctuations in the market price of shares of Common Stock . Change in Fair Value of Convertible Notes The change in fair value of convertible notes is composed of the re-measurement adjustment for the PIPE Notes and Yorkville Note (each, as defined below) which are carried at fair value.
These debt instruments were initially recorded at fair value as liabilities and are subsequently re-measured at fair value on our consolidated balance sheet at the end of each reporting period and at settlement, as applicable.
These instruments are subsequently re-measured at fair value on our consolidated balance sheets at the end of each reporting period and at settlement, as applicable, and changes in fair value are recognized in the consolidated statements of operations.
The fair value is primarily driven by expected sales of our Common Stock to Yorkville and projections on the future path of the Company’s stock price during the commitment period. During the year ended December 31, 2023, we did not have the SEPA arrangement.
Change in Fair Value of SEPA Derivative Liabilities The change in fair value of SEPA derivative liabilities is primarily driven by expected sales of our Common Stock to Yorkville and projections on the future path of the Company’s stock price during the commitment period.
Financing Activities During the year ended December 31, 2024, net cash provided by financing activities was $9.1 million, consisting of $6.3 million in net proceeds from the private placements in July and September 2024, $1.8 million in net proceeds from shareholder loans, $1.4 million in net proceeds from the Yorkville Note, partially offset by $0.2 million paid for the repurchase of Common Stock and $0.1 million in repayment of deferred underwriter fees.
During the year ended December 31, 2024, net cash provided by financing activities was $9.1 million, consisting of $6.3 million in net proceeds from the private placements in July and September 2024, $1.8 million in net proceeds from shareholder loans, $1.4 million in net proceeds from the Yorkville Note, partially offset by $0.2 million paid for the repurchase of Common Stock and $0.1 million in repayment of deferred underwriter fees. 36 Contractual Obligations and Commitments and Going Concern Outlook Currently, management does not believe that cash and cash equivalents are sufficient to meet our foreseeable cash needs for at least the next 12 months.
The Company excludes from revenue taxes collected from a customer that are assessed by a governmental authority and imposed on and concurrent with a specific revenue-producing transaction. The transaction price for the products is the invoiced amount. Advanced billings from contracts are deferred and recognized as revenue when earned.
The BEAM platform was decommissioned in May 2025 and no revenue was generated from this platform thereafter. The Company excludes from revenue taxes collected from a customer that are assessed by a governmental authority and imposed on and concurrent with a specific revenue-producing transaction. The transaction price for the products is the invoiced amount.
Other (Income) Expenses, Net Other (income) expenses, net, primarily includes the changes in fair value of convertible debt, change in fair value of PIPE Notes and change in fair value of Yorkville Note (as defined below) for which we have elected the fair value option of accounting.
Change in Fair Value of Convertible Notes We have elected the fair value option of accounting for the PIPE Notes issued in the Business Combination and the Yorkville Note (as defined below) issued with the SEPA.
Interest Expense Interest expense consists of interest incurred on our outstanding debt facilities, including loans with related parties, deferred underwriter fees, insurance premiums paid in exchange for a note payable, and our line of credit.
Other (Income) Expenses, Net Interest Expense Interest expense consists of interest incurred on our debt facilities, including loans with related parties, deferred underwriter fees, insurance premiums loans, loan extensions, stock repurchase loan and our line of credit.
By leveraging our extensive federated provider network, together with our technology and in-house clinical expertise, OneMedNet successfully meets the most rigorous Real World Data life science requirements. 30 Business Combination On November 7, 2023, we completed the Business Combination, whereby a subsidiary of Data Knights merged with and into Legacy ONMD, with Legacy ONMD surviving as a wholly-owned subsidiary of Data Knights.
By leveraging our extensive federated provider network, together with our technology and in-house clinical expertise, OneMedNet successfully meets the most rigorous Real World Data life science requirements.
Revenue from the sale of web imaging products is recognized at a point in time using an output measure of progress, which is based on the number of data units delivered relative to the total data units committed by the customer. 38 Fair Value of Certain Debt and Liability Instruments, and the Fair Value Option of Accounting When financial instruments contain various embedded derivatives which require bifurcation and separate accounting of those derivatives apart from the host instruments, if eligible, GAAP allows issuers to elect the fair value option (“FVO”) of accounting for those instruments.
Fair Value of Certain Debt and Liability Instruments, and the Fair Value Option of Accounting When financial instruments contain various embedded derivatives which require bifurcation and separate accounting of those derivatives apart from the host instruments, if eligible, GAAP allows issuers to elect the fair value option (“FVO”) of accounting for those instruments.
Research and development Research and development expenses were $1.5 million for the year ended December 31, 2024, compared to $2.1 million for year ended December 31, 2023.
Research and Development Expenses Research and development expenses for the year ended December 31, 2025, were generally consistent with research and development expenses for the year ended December 31, 2024.
In the event that additional financing is required from outside sources, we may be unable to raise the funds on acceptable terms, if at all. 37 The following table summarizes our current and long-term material cash requirements as of December 31, 2024: Payments due in: Total Less than 1 year 1-3 years Accounts payable & accrued expenses $ 6,371 $ 6,371 $ - Loan extensions 2,992 2,992 - Deferred underwriter fee payable 3,250 3,250 - Loan - related party 2,319 2,319 - PIPE Notes 1,734 1,734 - Yorkville Note 1,718 1,718 - $ 18,384 $ 18,384 $ - Critical Accounting Policies and Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our consolidated financial statements which have been prepared in accordance with GAAP.
The following table summarizes our current and long-term material cash requirements as of December 31, 2025: Payments due in: Total Less than 1 year 1-3 years Accounts payable & accrued expenses $ 3,496 $ 3,496 $ - Loans payable 974 754 220 $ 4,470 $ 4,250 $ 220 Critical Accounting Policies and Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our consolidated financial statements which have been prepared in accordance with GAAP.
For customer contracts that contain more than one performance obligation, we allocate the total transaction consideration to each performance obligation based on the relative stand-alone selling price of each performance obligation within the contract.
For customer contracts that contain more than one performance obligation, we allocate the total transaction consideration to each performance obligation based on the relative stand-alone selling price of each performance obligation within the contract. 37 Subscription Revenue Subscription revenues are generated from the Company’s data exchange (BEAM) product, which is a medical imaging exchange platform between hospital/healthcare systems, imaging centers, physicians and patients.
Other income or expenses, net, also includes changes in fair value of warrants which are treated as liability instruments measured at fair value for accounting purposes, initially recorded at fair value and subsequently re-measured to fair value on our consolidated balance sheets at the end of each reporting period.
These warrants are subsequently re-measured at fair value on our consolidated balance sheets at the end of each reporting period and at settlement, as applicable, and changes in fair value are recognized in the consolidated statements of operations.
Sales and Marketing Sales and marketing expenses were $0.8 million for the year ended December 31, 2024, compared to $1.1 million for year ended December 31, 2023. The decrease in total sales and marketing expenses of $0.3 million in 2024 was primarily due to a decrease of $0.3 million in personnel costs driven by decreased headcount.
Sales and Marketing Expenses Sales and marketing expenses were $1.3 million for the year ended December 31, 2025, compared to $0.8 million for the year ended December 31, 2024, an increase of $0.5 million, or 53%.
During the year ended December 31, 2023, net cash provided by financing activities was $4.6 million, consisting of $4.2 million in proceeds from convertible notes, $1.5 million in proceeds from PIPE Notes, and $0.5 million in proceeds from shareholder loans, partially offset by $1.5 million in Business Combination costs paid.
Financing Activities During the year ended December 31, 2025, net cash provided by financing activities was $5.6 million, consisting of $2.5 million in net proceeds from the private placement in June 2025, $1.7 million in net proceeds from related party subscription agreements, $2.5 million in net proceeds from the Yorkville SEPA, partially offset by $0.5 million paid to settle deferred underwriter fees, $0.3 million in repayment of the Yorkville Note and $0.4 million in repayments of other outstanding loans.
Convertible notes payable, which include convertible promissory notes and PIPE Notes issued to related parties, including accrued interest and contingently issuable warrants, contain embedded derivatives, including settlement of the contingent conversion features, which require bifurcation and separate accounting. Accordingly, we have elected to measure the entire contingently convertible debt instruments, including accrued interest, at fair value.
These instruments contained embedded derivatives that would require bifurcation and separate accounting; therefore, we made the election to measure the entire contingently convertible debt instruments, including accrued interest, at fair value.
Liquidity and Capital Resources As of December 31, 2024, our principal sources of liquidity were net proceeds received related to debt and equity financings and cash received from customers.
The decrease of $44 thousand was primarily due to $35 thousand of stock warrant expense incurred to terminate the Helena SPA during the year ended December 31, 2024, with the remaining decrease attributable to lower foreign exchange losses from our operations and revenue outside of the United States. 35 Liquidity and Capital Resources As of December 31, 2025, our principal sources of liquidity were net proceeds received related to debt and equity financings and cash received from customers.
Change in Fair Value of Warrants At the closing of the Business Combination in 2023, we issued warrants in connection with the PIPE financing and separately assumed certain private warrants from Data Knights. We determined that these warrants should be accounted for as liabilities, which are adjusted to fair value at the end of each reporting period.
Change in Fair Value of Warrants We have outstanding warrants that were issued at the closing of the Business Combination, which are accounted for as liabilities at fair value.
During the year ended December 31, 2023, net cash used in investing activities was $44 thousand, consisting of purchases of property and equipment.
Investing Activities Our investing activities have consisted primarily of property and equipment purchases and Bitcoin purchases and sales. During the year ended December 31, 2025, net cash provided by investing activities was $2.3 million, primarily consisting of proceeds from Bitcoin sales of $5.1 million, offset by Bitcoin purchases of $2.8 million.
These decreases are partially offset by an increase of $0.1 million in iRWD data charges as we shift our focus to the iRWD service line. 34 General and Administrative General and administrative expenses were $7.0 million for the year ended December 31, 2024, compared to $3.5 million for the year ended December 31, 2023.
General and Administrative Expenses General and administrative expenses were $6.4 million for the year ended December 31, 2025, compared to $7.0 million for the year ended December 31, 2024, a decrease of $0.7 million, or 9%.
Cost of Revenue For the year ended December 31, 2024 2023 Cost of revenue 924 1,150 % of revenue 144 % 113 % The decrease in cost of revenue of $0.2 million was primarily attributable to a decrease of $0.1 million in software and hosting costs due to the planned shutdown of our BEAM platform and a decrease of $0.2 million in personnel costs driven by decreased headcount.
The decrease of $0.7 million was primarily due to a decrease of $1.4 million in professional fees, which is driven by higher accounting and audit fees that were required to file our Form 10-K during the year ended December 31, 2024.
The change in fair value is mainly due to the resulting fluctuations in the market price of shares of Common Stock . 35 Change in Fair Value of Crypto Assets – Bitcoin The change in fair value of crypto assets – Bitcoin during the year ended December 31, 2024 reflects the increase in the price of Bitcoin, which we began strategically investing in using excess cash from our private placement transactions.
Change in Fair Value of Crypto Assets – Bitcoin The change in fair value of crypto assets – Bitcoin during the years ended December 31, 2025 and 2024 reflects the change in the price of Bitcoin.