Marpai, Inc. (MRAI)
OTCMKTS · Delayed Price · Currency is USD
1.450
+0.080 (5.84%)
Aug 25, 2025, 10:07 AM EDT

Marpai Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2020
23.6728.1737.1624.3414.23-
Upgrade
Revenue Growth (YoY)
-26.05%-24.17%52.64%71.10%--
Upgrade
Cost of Revenue
16.4219.0724.2417.1410.29-
Upgrade
Gross Profit
7.269.1112.927.213.94-
Upgrade
Selling, General & Admin
17.5220.634.0826.6416.11.53
Upgrade
Research & Development
0.020.031.313.711.731.77
Upgrade
Operating Expenses
18.1422.8939.2933.8919.83.37
Upgrade
Operating Income
-10.88-13.78-26.37-26.68-15.86-3.37
Upgrade
Interest Expense
-3.07-2.71-1.53-0.27-0.43-0.52
Upgrade
Currency Exchange Gain (Loss)
0-0-0.03-0-0.02-0
Upgrade
Other Non Operating Income (Expenses)
3.213.40.490.230.170.03
Upgrade
EBT Excluding Unusual Items
-10.75-13.09-27.44-26.72-16.13-3.87
Upgrade
Impairment of Goodwill
--7.59-3.02---
Upgrade
Gain (Loss) on Sale of Assets
-0.72-0.721.41-0.27--
Upgrade
Other Unusual Items
-1.88-1.88----
Upgrade
Pretax Income
-13.35-23.28-29.04-26.99-16.13-3.87
Upgrade
Income Tax Expense
-1.19-1.19-0.29-0.52-0.15-
Upgrade
Net Income
-12.16-22.09-28.75-26.47-15.98-3.87
Upgrade
Net Income to Common
-12.16-22.09-28.75-26.47-15.98-3.87
Upgrade
Shares Outstanding (Basic)
14127531
Upgrade
Shares Outstanding (Diluted)
14127531
Upgrade
Shares Change (YoY)
57.78%65.59%37.39%100.86%314.86%68.32%
Upgrade
EPS (Basic)
-0.86-1.92-4.14-5.23-6.35-6.37
Upgrade
EPS (Diluted)
-0.86-1.92-4.14-5.23-6.35-6.37
Upgrade
Free Cash Flow
-11.78-15.16-15.75-35.6-11.07-1.98
Upgrade
Free Cash Flow Per Share
-0.84-1.32-2.27-7.04-4.39-3.26
Upgrade
Gross Margin
30.65%32.32%34.76%29.60%27.68%-
Upgrade
Operating Margin
-45.98%-48.91%-70.98%-109.62%-111.49%-
Upgrade
Profit Margin
-51.35%-78.40%-77.38%-108.74%-112.36%-
Upgrade
Free Cash Flow Margin
-49.75%-53.80%-42.39%-146.26%-77.80%-
Upgrade
EBITDA
-10.42-13.02-24.98-25.46-15.09-3.29
Upgrade
EBITDA Margin
-43.99%-46.22%-67.22%-104.61%-106.04%-
Upgrade
D&A For EBITDA
0.470.761.41.220.780.07
Upgrade
EBIT
-10.88-13.78-26.37-26.68-15.86-3.37
Upgrade
EBIT Margin
-45.98%-48.91%-70.98%-109.62%-111.49%-
Upgrade
Advertising Expenses
---0.081.260.03
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.