Marpai, Inc. (MRAI) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
615 CHANNELSIDE DRIVE TAMPA, FL 33602 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 809 - Miscellaneous Health And Allied Services, Not (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 3,018 | 8,726 | 6,175 | 13,765 | 4,748 | 9,085 | |||
| Cash and cash equivalents | 3,018 | 8,726 | 6,175 | 13,765 | 4,748 | 9,085 | |||
| Restricted cash and investments | 11,233 | 12,102 | 10,406 | 9,353 | 4,966 | 6,106 | |||
| Receivables | 1,572 | 1,714 | 2,027 | 1,788 | 208 | 26 | |||
| Other undisclosed current assets | 993 | 1,207 | 1,470 | 1,633 | 423 | 531 | |||
| Total current assets: | 16,817 | 23,749 | 20,078 | 26,538 | 10,345 | 15,749 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 2,520 | 2,760 | 3,589 | 3,842 | 1,526 | 1,724 | |||
| Property, plant and equipment | 662 | 716 | 1,345 | 1,506 | 737 | 762 | |||
| Intangible assets, net (including goodwill) | 11,537 | 11,811 | 11,923 | 12,160 | 7,313 | 7,504 | |||
| Goodwill | 6,035 | 6,035 | 5,873 | 5,837 | 2,383 | 2,383 | |||
| Intangible assets, net (excluding goodwill) | 5,502 | 5,776 | 6,049 | 6,323 | 4,930 | 5,122 | |||
| Other noncurrent assets | 22 | 22 | 22 | 22 | 81 | 81 | |||
| Other undisclosed noncurrent assets | 4,052 | 4,666 | 5,270 | 5,882 | 5,411 | 5,777 | |||
| Total noncurrent assets: | 18,793 | 19,975 | 22,148 | 23,412 | 15,067 | 15,847 | |||
| TOTAL ASSETS: | 35,611 | 43,724 | 42,226 | 49,950 | 25,412 | 31,596 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 7,761 | 7,100 | 5,881 | 6,732 | 4,682 | 4,528 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | ✕ | 1,650 | 1,717 | ||
| Accounts payable | 3,101 | 2,147 | 2,111 | 1,458 | 693 | 490 | |||
| Accrued liabilities | 4,659 | 4,953 | 3,769 | 5,275 | 2,339 | 2,321 | |||
| Deferred revenue | 1,261 | 1,316 | 1,437 | 288 | 871 | 828 | |||
| Debt | |||||||||
| Other liabilities | 3 | ||||||||
| Due to related parties | ✕ | ✕ | ✕ | 3 | 3 | 3 | |||
| Other undisclosed current liabilities | 11,425 | 13,817 | 10,137 | 10,336 | 3,094 | 4,176 | |||
| Total current liabilities: | 20,447 | 22,233 | 17,458 | 17,360 | 8,650 | 9,535 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 728 | 944 | |||||||
| Liabilities, other than long-term debt | 24,406 | 24,160 | 26,679 | 26,455 | 2,046 | 2,046 | |||
| Deferred income tax liabilities | 1,480 | 1,480 | 1,480 | 1,480 | 2,001 | 2,001 | |||
| Other liabilities | 19,113 | 18,725 | 20,592 | 20,204 | 45 | 45 | |||
| Operating lease, liability | 3,813 | 3,955 | 4,607 | 4,772 | 728 | 944 | |||
| Total noncurrent liabilities: | 24,406 | 24,160 | 26,679 | 26,455 | 2,774 | 2,990 | |||
| Total liabilities: | 44,853 | 46,393 | 44,137 | 43,815 | 11,425 | 12,526 | |||
| Equity | |||||||||
| Equity, attributable to parent | (9,242) | (2,669) | (1,911) | 6,134 | 13,988 | 19,070 | |||
| Common stock | 1 | 1 | 2 | 2 | 2 | 2 | |||
| Additional paid in capital | 62,476 | 61,754 | 54,954 | 54,126 | 53,446 | 52,749 | |||
| Accumulated deficit | (71,719) | (64,424) | (56,867) | (47,994) | (39,460) | (33,680) | |||
| Total equity: | (9,242) | (2,669) | (1,911) | 6,134 | 13,988 | 19,070 | |||
| TOTAL LIABILITIES AND EQUITY: | 35,611 | 43,724 | 42,226 | 49,950 | 25,412 | 31,596 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 8,729 | 10,047 | 9,672 | 7,628 | 4,938 | 5,557 | ||
| Cost of revenue | (7,728) | (8,249) | (9,245) | (7,605) | (5,357) | (5,538) | ||
| Cost of goods and services sold | (5,691) | (6,430) | (6,409) | (4,813) | (3,625) | (4,152) | ||
| Gross profit: | 1,001 | 1,798 | 427 | 24 | (419) | 19 | ||
| Operating expenses | (8,029) | (9,068) | (8,949) | (8,964) | (5,396) | (6,683) | ||
| Operating loss: | (7,028) | (7,271) | (8,523) | (8,940) | (5,814) | (6,664) | ||
| Nonoperating income (expense) | 117 | 47 | 35 | 144 | 38 | (0) | ||
| Gain (loss), foreign currency transaction, before tax | (14) | (3) | (16) | 5 | (19) | 9 | ||
| Other nonoperating income (expense) | 130 | 50 | 50 | 139 | 56 | (10) | ||
| Interest and debt expense | (384) | (333) | (385) | (259) | (3) | (1) | ||
| Loss from continuing operations before income taxes: | (7,295) | (7,557) | (8,873) | (9,055) | (5,780) | (6,665) | ||
| Other undisclosed income from continuing operations | 521 | |||||||
| Loss from continuing operations: | (7,295) | (7,557) | (8,873) | (8,534) | (5,780) | (6,665) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | ✕ | (5,780) | (6,665) | |
| Net loss available to common stockholders, diluted: | (7,295) | (7,557) | (8,873) | (8,534) | (5,780) | (6,665) | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | 3/31/2023 Q1 | 12/31/2022 Q4 | 9/30/2022 Q3 | 6/30/2022 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (7,295) | (7,557) | (8,873) | (8,534) | (5,780) | (6,665) | ||
| Comprehensive loss, net of tax, attributable to parent: | (7,295) | (7,557) | (8,873) | (8,534) | (5,780) | (6,665) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.