Marpai, Inc.
MRAI · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $28 | $37 | $24 | $14 |
| % Growth | -24.2% | 52.6% | 71.1% | – |
| Cost of Goods Sold | $19 | $24 | $17 | $10 |
| Gross Profit | $9 | $13 | $7 | $4 |
| % Margin | 32.3% | 34.8% | 29.6% | 27.7% |
| R&D Expenses | $0 | $1 | $4 | $2 |
| G&A Expenses | $13 | $19 | $12 | $8 |
| SG&A Expenses | $15 | $26 | $19 | $13 |
| Sales & Mktg Exp. | $2 | $7 | $7 | $5 |
| Other Operating Expenses | $17 | $0 | $11 | $5 |
| Operating Expenses | $31 | $40 | $34 | $20 |
| Operating Income | -$22 | -$26 | -$27 | -$16 |
| % Margin | -78.4% | -71% | -109.6% | -111.5% |
| Other Income/Exp. Net | -$1 | -$3 | -$0 | -$0 |
| Pre-Tax Income | -$23 | -$29 | -$27 | -$16 |
| Tax Expense | -$1 | -$0 | -$1 | -$0 |
| Net Income | -$22 | -$29 | -$26 | -$16 |
| % Margin | -78.4% | -77.4% | -108.7% | -112.4% |
| EPS | -1.92 | -4.14 | -5.23 | -3.15 |
| % Growth | 53.6% | 20.8% | -66% | – |
| EPS Diluted | -1.92 | -4.14 | -5.23 | -3.15 |
| Weighted Avg Shares Out | 12 | 7 | 5 | 5 |
| Weighted Avg Shares Out Dil | 12 | 7 | 5 | 5 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $3 | $2 | $0 | $0 |
| Depreciation & Amortization | $2 | $5 | $4 | $2 |
| EBITDA | -$24 | -$22 | -$23 | -$14 |
| % Margin | -84.2% | -59.5% | -92.6% | -95.9% |