Marpai, Inc. (MRAI)

Marpai Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	0.14	0.13	0.76	1.15	13.76	19.18
Cash & Short-Term Investments	0.14	0.13	0.76	1.15	13.76	19.18
Cash Growth	-77.71%	-82.59%	-33.39%	-91.67%	-28.25%	993.32%
Accounts Receivable	2.1	0.98	1.41	1.89	1.79	0.22
Other Receivables	-	-	-	-	0.03	0.09
Receivables	2.1	0.98	1.41	1.89	1.82	0.32
Prepaid Expenses	0.33	0.41	0.76	0.9	1.6	0.74
Restricted Cash	6.44	8.82	8.47	12.35	9.35	6.75
Other Current Assets	-	-	0.5	0.8	-	-
Total Current Assets	9	10.34	11.9	17.09	26.54	26.99
Property, Plant & Equipment	0.19	0.22	0.3	2.98	5.35	2.93
Goodwill	-	-	-	3.02	5.84	2.38
Other Intangible Assets	-	0.06	0.44	7.3	10.91	11.81
Other Long-Term Assets	0.27	0.29	0.24	1.29	1.31	0.08
Total Assets	9.47	10.9	12.88	31.68	49.95	44.2

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	5.78	3.67	3.11	4.65	1.46	1.13
Accrued Expenses	1.65	1.92	2.34	2.65	5.03	2.11
Current Portion of Long-Term Debt	4.42	11.04	6.11	0.63	-	-
Current Portion of Leases	0.28	0.26	0.24	0.51	1.31	0.78
Current Unearned Revenue	0.32	0.09	0.63	0.66	0.29	1.17
Other Current Liabilities	11.1	8.72	6.56	11.74	9.27	5.96
Total Current Liabilities	23.55	25.69	18.98	20.84	17.36	11.15
Long-Term Debt	24.43	17.2	5.92	-	-	-
Long-Term Leases	0.38	0.53	0.79	3.68	4.77	1.3
Long-Term Deferred Tax Liabilities	-	-	-	1.19	1.48	2
Other Long-Term Liabilities	-	0.05	14.89	19.4	20.2	0.05
Total Liabilities	48.36	43.47	40.59	45.12	43.82	14.49

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	84.27	82.83	71.12	63.31	54.13	51.23
Retained Earnings	-123.16	-115.39	-98.83	-76.75	-47.99	-21.53
Shareholders' Equity	-38.89	-32.56	-27.71	-13.44	6.13	29.71
Total Liabilities & Equity	9.47	10.9	12.88	31.68	49.95	44.2

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	29.51	29.02	13.07	4.83	6.08	2.09
Net Cash (Debt)	-29.37	-28.89	-12.31	-3.68	7.68	17.1
Net Cash Growth	-	-	-	-	-55.07%	-
Net Cash Per Share	-1.31	-1.66	-1.07	-0.53	1.52	6.79
Filing Date Shares Outstanding	26.83	25.29	14.9	10.3	5.35	5.07
Total Common Shares Outstanding	26.67	24.04	14.24	7.96	5.32	5.07
Working Capital	-14.54	-15.36	-7.09	-3.76	9.18	15.85
Book Value Per Share	-1.46	-1.35	-1.95	-1.69	1.15	5.85
Tangible Book Value	-38.89	-32.62	-28.15	-23.76	-10.61	15.51
Tangible Book Value Per Share	-1.46	-1.36	-1.98	-2.98	-2.00	3.06
Machinery	-	-	-	0.76	1.41	0.56
Leasehold Improvements	-	-	-	-	0.75	0.62

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 20, 2026

Data Sources Report a data error