Marpai, Inc. (MRAI)
OTCMKTS · Delayed Price · Currency is USD
0.7880
+0.0055 (0.71%)
At close: Dec 5, 2025
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 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 |
| 20.7 | 28.17 | 37.16 | 24.34 | 14.23 | - | Upgrade | |
Revenue Growth (YoY) | -31.65% | -24.17% | 52.64% | 71.10% | - | - | Upgrade |
Cost of Revenue | 14.35 | 19.07 | 24.24 | 17.14 | 10.29 | - | Upgrade |
Gross Profit | 6.36 | 9.11 | 12.92 | 7.21 | 3.94 | - | Upgrade |
Selling, General & Admin | 16.51 | 20.6 | 34.08 | 26.64 | 16.1 | 1.53 | Upgrade |
Research & Development | 0.01 | 0.03 | 1.31 | 3.71 | 1.73 | 1.77 | Upgrade |
Operating Expenses | 17.02 | 22.89 | 39.29 | 33.89 | 19.8 | 3.37 | Upgrade |
Operating Income | -10.67 | -13.78 | -26.37 | -26.68 | -15.86 | -3.37 | Upgrade |
Interest Expense | -3.25 | -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) | 3.16 | 3.4 | 0.49 | 0.23 | 0.17 | 0.03 | Upgrade |
EBT Excluding Unusual Items | -10.76 | -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 | -0.65 | -0.72 | 1.41 | -0.27 | - | - | Upgrade |
Other Unusual Items | -1.88 | -1.88 | - | - | - | - | Upgrade |
Pretax Income | -13.28 | -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 | -12.09 | -22.09 | -28.75 | -26.47 | -15.98 | -3.87 | Upgrade |
Net Income to Common | -12.09 | -22.09 | -28.75 | -26.47 | -15.98 | -3.87 | Upgrade |
Shares Outstanding (Basic) | 15 | 12 | 7 | 5 | 3 | 1 | Upgrade |
Shares Outstanding (Diluted) | 15 | 12 | 7 | 5 | 3 | 1 | Upgrade |
Shares Change (YoY) | 52.98% | 65.59% | 37.39% | 100.86% | 314.86% | 68.32% | Upgrade |
EPS (Basic) | -0.79 | -1.92 | -4.14 | -5.23 | -6.35 | -6.37 | Upgrade |
EPS (Diluted) | -0.79 | -1.92 | -4.14 | -5.23 | -6.35 | -6.37 | Upgrade |
Free Cash Flow | -7.37 | -15.16 | -15.75 | -35.6 | -11.07 | -1.98 | Upgrade |
Free Cash Flow Per Share | -0.48 | -1.32 | -2.27 | -7.04 | -4.39 | -3.26 | Upgrade |
Gross Margin | 30.71% | 32.32% | 34.76% | 29.60% | 27.68% | - | Upgrade |
Operating Margin | -51.53% | -48.91% | -70.98% | -109.62% | -111.49% | - | Upgrade |
Profit Margin | -58.40% | -78.40% | -77.38% | -108.74% | -112.36% | - | Upgrade |
Free Cash Flow Margin | -35.60% | -53.80% | -42.39% | -146.26% | -77.80% | - | Upgrade |
EBITDA | -10.02 | -13.02 | -24.98 | -25.46 | -15.09 | -3.29 | Upgrade |
EBITDA Margin | -48.41% | -46.22% | -67.22% | -104.61% | -106.04% | - | Upgrade |
D&A For EBITDA | 0.65 | 0.76 | 1.4 | 1.22 | 0.78 | 0.07 | Upgrade |
EBIT | -10.67 | -13.78 | -26.37 | -26.68 | -15.86 | -3.37 | Upgrade |
EBIT Margin | -51.53% | -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.