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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	0.2	0.13	0.76	1.15	13.76	19.18
Cash & Short-Term Investments	0.2	0.13	0.76	1.15	13.76	19.18
Cash Growth	-72.43%	-82.59%	-33.39%	-91.67%	-28.25%	993.32%
Accounts Receivable	1.43	0.98	1.41	1.89	1.79	0.22
Other Receivables	-	-	-	-	0.03	0.09
Receivables	1.43	0.98	1.41	1.89	1.82	0.32
Prepaid Expenses	0.36	0.41	0.76	0.9	1.6	0.74
Restricted Cash	8.43	8.82	8.47	12.35	9.35	6.75
Other Current Assets	-	-	0.5	0.8	-	-
Total Current Assets	10.43	10.34	11.9	17.09	26.54	26.99
Property, Plant & Equipment	0.21	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	0.28	0.29	0.24	1.29	1.31	0.08
Total Assets	10.92	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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	5.9	3.67	3.11	4.65	1.46	1.13
Accrued Expenses	2.04	1.92	2.34	2.65	5.03	2.11
Current Portion of Long-Term Debt	9.67	11.04	6.11	0.63	-	-
Current Portion of Leases	0.27	0.26	0.24	0.51	1.31	0.78
Current Unearned Revenue	-	0.09	0.63	0.66	0.29	1.17
Other Current Liabilities	9.27	8.72	6.56	11.74	9.27	5.96
Total Current Liabilities	27.15	25.69	18.98	20.84	17.36	11.15
Long-Term Debt	18.56	17.2	5.92	-	-	-
Long-Term Leases	0.46	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	46.16	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	Mar 31, 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	83.33	82.83	71.12	63.31	54.13	51.23
Retained Earnings	-118.58	-115.39	-98.83	-76.75	-47.99	-21.53
Shareholders' Equity	-35.25	-32.56	-27.71	-13.44	6.13	29.71
Total Liabilities & Equity	10.92	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	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	28.95	29.02	13.07	4.83	6.08	2.09
Net Cash (Debt)	-28.75	-28.89	-12.31	-3.68	7.68	17.1
Net Cash Growth	-	-	-	-	-55.07%	-
Net Cash Per Share	-1.45	-1.66	-1.07	-0.53	1.52	6.79
Filing Date Shares Outstanding	25.29	25.29	14.9	10.3	5.35	5.07
Total Common Shares Outstanding	25.29	24.04	14.24	7.96	5.32	5.07
Working Capital	-16.72	-15.36	-7.09	-3.76	9.18	15.85
Book Value Per Share	-1.39	-1.35	-1.95	-1.69	1.15	5.85
Tangible Book Value	-35.25	-32.62	-28.15	-23.76	-10.61	15.51
Tangible Book Value Per Share	-1.39	-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: Mar 31, 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:

Jul 29, 2026

Data Sources Report a data error