Marpai, Inc.
MRAI · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $4 | $5 | $5 | $7 |
| % Growth | -13.3% | -14.1% | -17.8% | – |
| Cost of Goods Sold | $3 | $4 | $3 | $4 |
| Gross Profit | $1 | $1 | $2 | $3 |
| % Margin | 26.6% | 16% | 35.7% | 39.5% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2 | $2 | $2 | $3 |
| SG&A Expenses | $2 | $3 | $3 | $3 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $1 | $2 | $2 | $2 |
| Operating Expenses | $4 | $4 | $4 | $5 |
| Operating Income | -$3 | -$4 | -$2 | -$3 |
| % Margin | -68.6% | -77.5% | -41.5% | -40.8% |
| Other Income/Exp. Net | -$1 | -$1 | -$1 | $0 |
| Pre-Tax Income | -$3 | -$4 | -$3 | -$2 |
| Tax Expense | $0 | $0 | $0 | -$1 |
| Net Income | -$3 | -$4 | -$3 | -$1 |
| % Margin | -86.5% | -93.9% | -56.6% | -17.5% |
| EPS | -0.2 | -0.28 | -0.21 | -0.083 |
| % Growth | 28.6% | -33.3% | -153% | – |
| EPS Diluted | -0.2 | -0.28 | -0.21 | -0.083 |
| Weighted Avg Shares Out | 17 | 16 | 15 | 14 |
| Weighted Avg Shares Out Dil | 17 | 16 | 15 | 14 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $1 | $1 | $1 |
| Depreciation & Amortization | $0 | $0 | $0 | $0 |
| EBITDA | -$3 | -$3 | -$2 | -$3 |
| % Margin | -64.2% | -73.8% | -39.6% | -45.3% |