Marpai, Inc. (MRAI)
OTCMKTS · Delayed Price · Currency is USD
1.180
-0.130 (-9.92%)
Aug 1, 2025, 3:57 PM EDT
Marpai Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2020 |
| 26.21 | 28.17 | 37.16 | 24.34 | 14.23 | - | Upgrade | |
Revenue Growth (YoY) | -24.84% | -24.17% | 52.64% | 71.10% | - | - | Upgrade |
Cost of Revenue | 17.68 | 19.07 | 24.24 | 17.14 | 10.29 | - | Upgrade |
Gross Profit | 8.53 | 9.11 | 12.92 | 7.21 | 3.94 | - | Upgrade |
Selling, General & Admin | 19.05 | 20.6 | 34.08 | 26.64 | 16.1 | 1.53 | Upgrade |
Research & Development | 0.03 | 0.03 | 1.31 | 3.71 | 1.73 | 1.77 | Upgrade |
Operating Expenses | 20.49 | 22.89 | 39.29 | 33.89 | 19.8 | 3.37 | Upgrade |
Operating Income | -11.96 | -13.78 | -26.37 | -26.68 | -15.86 | -3.37 | Upgrade |
Interest Expense | -3.13 | -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) | 3.28 | 3.4 | 0.49 | 0.23 | 0.17 | 0.03 | Upgrade |
EBT Excluding Unusual Items | -11.82 | -13.09 | -27.44 | -26.72 | -16.13 | -3.87 | Upgrade |
Impairment of Goodwill | -7.59 | -7.59 | -3.02 | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | -0.72 | -0.72 | 1.41 | -0.27 | - | - | Upgrade |
Other Unusual Items | -1.88 | -1.88 | - | - | - | - | Upgrade |
Pretax Income | -22 | -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 | -20.81 | -22.09 | -28.75 | -26.47 | -15.98 | -3.87 | Upgrade |
Net Income to Common | -20.81 | -22.09 | -28.75 | -26.47 | -15.98 | -3.87 | Upgrade |
Shares Outstanding (Basic) | 13 | 12 | 7 | 5 | 3 | 1 | Upgrade |
Shares Outstanding (Diluted) | 13 | 12 | 7 | 5 | 3 | 1 | Upgrade |
Shares Change (YoY) | 61.05% | 65.59% | 37.39% | 100.86% | 314.86% | 68.32% | Upgrade |
EPS (Basic) | -1.62 | -1.92 | -4.14 | -5.23 | -6.35 | -6.37 | Upgrade |
EPS (Diluted) | -1.62 | -1.92 | -4.14 | -5.23 | -6.35 | -6.37 | Upgrade |
Free Cash Flow | -11.69 | -15.16 | -15.75 | -35.6 | -11.07 | -1.98 | Upgrade |
Free Cash Flow Per Share | -0.91 | -1.32 | -2.27 | -7.04 | -4.39 | -3.26 | Upgrade |
Gross Margin | 32.54% | 32.32% | 34.76% | 29.60% | 27.68% | - | Upgrade |
Operating Margin | -45.65% | -48.91% | -70.98% | -109.62% | -111.49% | - | Upgrade |
Profit Margin | -79.41% | -78.40% | -77.38% | -108.74% | -112.36% | - | Upgrade |
Free Cash Flow Margin | -44.60% | -53.80% | -42.39% | -146.26% | -77.80% | - | Upgrade |
EBITDA | -11.35 | -13.02 | -24.98 | -25.46 | -15.09 | -3.29 | Upgrade |
EBITDA Margin | -43.33% | -46.22% | -67.22% | -104.61% | -106.04% | - | Upgrade |
D&A For EBITDA | 0.61 | 0.76 | 1.4 | 1.22 | 0.78 | 0.07 | Upgrade |
EBIT | -11.96 | -13.78 | -26.37 | -26.68 | -15.86 | -3.37 | Upgrade |
EBIT Margin | -45.65% | -48.91% | -70.98% | -109.62% | -111.49% | - | Upgrade |
Advertising Expenses | - | - | - | 0.08 | 1.26 | 0.03 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.