Marpai, Inc. (MRAI)
OTCMKTS · Delayed Price · Currency is USD
0.2411
-0.0209 (-7.98%)
May 21, 2026, 9:57 AM EST
Marpai Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 17.13 | 18.1 | 28.17 | 37.16 | 24.34 | 14.23 | |
Revenue Growth (YoY) | -34.65% | -35.76% | -24.17% | 52.64% | 71.10% | - |
Cost of Revenue | 13.07 | 13.32 | 19.07 | 24.24 | 17.14 | 10.29 |
Gross Profit | 4.05 | 4.78 | 9.11 | 12.92 | 7.21 | 3.94 |
Selling, General & Admin | 17.49 | 17.93 | 20.6 | 34.08 | 26.64 | 16.1 |
Research & Development | - | 0.01 | 0.03 | 1.31 | 3.71 | 1.73 |
Operating Expenses | 17.82 | 18.31 | 22.89 | 39.29 | 33.89 | 19.8 |
Operating Income | -13.77 | -13.53 | -13.78 | -26.37 | -26.68 | -15.86 |
Interest Expense | -3.19 | -3.23 | -2.71 | -1.53 | -0.27 | -0.43 |
Currency Exchange Gain (Loss) | - | - | -0 | -0.03 | -0 | -0.02 |
Other Non Operating Income (Expenses) | 0.3 | 0.23 | 3.4 | 0.49 | 0.23 | 0.17 |
EBT Excluding Unusual Items | -16.66 | -16.54 | -13.09 | -27.44 | -26.72 | -16.13 |
Impairment of Goodwill | - | - | -7.59 | -3.02 | - | - |
Gain (Loss) on Sale of Assets | -0.02 | -0.02 | -0.72 | 1.41 | -0.27 | - |
Other Unusual Items | - | - | -1.88 | - | - | - |
Pretax Income | -16.67 | -16.56 | -23.28 | -29.04 | -26.99 | -16.13 |
Income Tax Expense | - | - | -1.19 | -0.29 | -0.52 | -0.15 |
Net Income | -16.67 | -16.56 | -22.09 | -28.75 | -26.47 | -15.98 |
Net Income to Common | -16.67 | -16.56 | -22.09 | -28.75 | -26.47 | -15.98 |
Shares Outstanding (Basic) | 20 | 17 | 12 | 7 | 5 | 3 |
Shares Outstanding (Diluted) | 20 | 17 | 12 | 7 | 5 | 3 |
Shares Change (YoY) | 54.41% | 50.88% | 65.59% | 37.39% | 100.86% | 314.86% |
EPS (Basic) | -0.84 | -0.95 | -1.92 | -4.14 | -5.23 | -6.35 |
EPS (Diluted) | -0.84 | -0.95 | -1.92 | -4.14 | -5.23 | -6.35 |
Free Cash Flow | -7.82 | -7.45 | -15.16 | -15.75 | -35.6 | -11.07 |
Free Cash Flow Per Share | -0.39 | -0.43 | -1.32 | -2.27 | -7.04 | -4.39 |
Gross Margin | 23.66% | 26.41% | 32.32% | 34.76% | 29.60% | 27.68% |
Operating Margin | -80.40% | -74.78% | -48.91% | -70.98% | -109.62% | -111.49% |
Profit Margin | -97.37% | -91.50% | -78.40% | -77.38% | -108.74% | -112.36% |
Free Cash Flow Margin | -45.63% | -41.18% | -53.80% | -42.39% | -146.26% | -77.80% |
EBITDA | -13.06 | -12.78 | -13.02 | -24.98 | -25.46 | -15.09 |
EBITDA Margin | -76.26% | -70.60% | -46.22% | -67.22% | -104.61% | -106.04% |
D&A For EBITDA | 0.71 | 0.76 | 0.76 | 1.4 | 1.22 | 0.78 |
EBIT | -13.77 | -13.53 | -13.78 | -26.37 | -26.68 | -15.86 |
EBIT Margin | -80.40% | -74.78% | -48.91% | -70.98% | -109.62% | -111.49% |
Advertising Expenses | - | - | - | - | 0.08 | 1.26 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.