Marpai, Inc.
MRAI · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $4,037 | $4,656 | $5,418 | $6,591 |
| % Growth | -13.3% | -14.1% | -17.8% | – |
| Cost of Goods Sold | $2,963 | $3,910 | $3,484 | $3,988 |
| Gross Profit | $1,074 | $746 | $1,934 | $2,603 |
| % Margin | 26.6% | 16% | 35.7% | 39.5% |
| R&D Expenses | $0 | $0 | $7 | $7 |
| G&A Expenses | $2,067 | $2,483 | $2,283 | $2,878 |
| SG&A Expenses | $2,362 | $2,795 | $2,528 | $3,261 |
| Sales & Mktg Exp. | $295 | $312 | $245 | $383 |
| Other Operating Expenses | $1,483 | $1,558 | $1,649 | $2,023 |
| Operating Expenses | $3,845 | $4,353 | $4,184 | $5,291 |
| Operating Income | -$2,771 | -$3,607 | -$2,250 | -$2,688 |
| % Margin | -68.6% | -77.5% | -41.5% | -40.8% |
| Other Income/Exp. Net | -$723 | -$764 | -$819 | $342 |
| Pre-Tax Income | -$3,494 | -$4,371 | -$3,069 | -$2,346 |
| Tax Expense | $0 | $0 | $0 | -$1,190 |
| Net Income | -$3,494 | -$4,371 | -$3,069 | -$1,156 |
| % 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 | 17,300 | 15,503 | 14,771 | 13,934 |
| Weighted Avg Shares Out Dil | 17,300 | 15,503 | 14,771 | 13,934 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $797 | $813 | $819 | $819 |
| Depreciation & Amortization | $107 | $123 | $107 | $178 |
| EBITDA | -$2,590 | -$3,435 | -$2,143 | -$2,987 |
| % Margin | -64.2% | -73.8% | -39.6% | -45.3% |