Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.1 USD | +3.96% | -11.76% | +20.00% |
05-10 | Transcript : Marpai, Inc., Q1 2024 Earnings Call, May 10, 2024 | |
05-09 | Earnings Flash (MRAI) MARPAI Posts Q1 Revenue $7.4M, vs. Street Est of $8.7M | MT |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|
Capitalization 1 | 88.14 | 15.08 | 14.18 | 21.63 | - |
Enterprise Value (EV) 1 | 88.14 | 15.08 | 14.18 | 21.63 | 21.63 |
P/E ratio | -2.75 x | -0.55 x | -0.42 x | -1.3 x | -3.56 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 6.2 x | 0.62 x | 0.38 x | 0.64 x | 0.32 x |
EV / Revenue | 6.2 x | 0.62 x | 0.38 x | 0.64 x | 0.32 x |
EV / EBITDA | - | -0.75 x | -0.65 x | -3.19 x | 4.48 x |
EV / FCF | - | - | - | - | - |
FCF Yield | - | - | - | - | - |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 5,031 | 5,234 | 8,101 | 10,301 | - |
Reference price 2 | 17.52 | 2.880 | 1.750 | 2.100 | 2.100 |
Announcement Date | 22-03-30 | 23-03-29 | 24-03-26 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 14.23 | 24.34 | 37.16 | 33.73 | 66.83 |
EBITDA 1 | - | - | -20 | -21.65 | -6.779 | 4.829 |
EBIT 1 | - | -15.86 | -26.96 | -27.98 | -14.81 | -3.723 |
Operating Margin | - | -111.49% | -110.74% | -75.3% | -43.92% | -5.57% |
Earnings before Tax (EBT) 1 | - | -16.13 | -26.99 | -29.04 | -17.62 | -7.087 |
Net income 1 | -3.868 | -15.98 | -26.47 | -28.75 | -17.62 | -7.087 |
Net margin | - | -112.36% | -108.74% | -77.38% | -52.24% | -10.6% |
EPS 2 | -29.04 | -6.360 | -5.240 | -4.140 | -1.620 | -0.5900 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 21-07-20 | 22-03-30 | 23-03-29 | 24-03-26 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 5.896 | - | 5.557 | 4.938 | 7.628 | 9.672 | 10.05 | 8.729 | 8.707 | 7.385 | 6.998 | 8.456 | 10.89 | 16.62 | 16.62 |
EBITDA 1 | - | - | -4.726 | -4.275 | -6.952 | -6.777 | -5.557 | -5.247 | -4.065 | -3.114 | -2.527 | -1.37 | -0.5105 | 1.202 | 1.211 |
EBIT 1 | -5.749 | - | -6.605 | -5.814 | -8.94 | -8.523 | -6.927 | -7.021 | -5.155 | -4.065 | -4.641 | -3.484 | -2.624 | -0.9359 | -0.927 |
Operating Margin | -97.51% | - | -118.86% | -117.75% | -117.19% | -88.12% | -68.95% | -80.43% | -59.21% | -55.04% | -66.31% | -41.2% | -24.11% | -5.63% | -5.58% |
Earnings before Tax (EBT) 1 | -5.729 | - | -6.665 | -5.78 | -9.055 | -8.873 | -7.557 | -7.296 | -5.317 | -4.346 | -5.482 | -4.325 | -3.465 | -1.777 | -1.768 |
Net income 1 | -5.729 | -5.49 | -6.665 | -5.78 | -8.534 | -8.873 | -7.557 | -7.296 | -5.027 | -4.346 | -5.482 | -4.325 | -3.465 | -1.777 | -1.768 |
Net margin | -97.16% | - | -119.94% | -117.05% | -111.87% | -91.74% | -75.21% | -83.58% | -57.74% | -58.85% | -78.33% | -51.15% | -31.83% | -10.69% | -10.64% |
EPS 2 | -1.120 | -1.120 | -1.360 | -1.120 | -1.640 | -1.680 | -1.100 | -0.9800 | -0.5200 | -0.4600 | -0.5700 | -0.3600 | -0.2800 | -0.1500 | -0.1400 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-03-30 | 22-05-11 | 22-08-10 | 22-11-09 | 23-03-29 | 23-05-10 | 23-08-03 | 23-11-13 | 24-03-26 | 24-05-09 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 21-07-20 | 22-03-30 | 23-03-29 | 24-03-26 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+20.00% | 20.81M | |
+11.75% | 3,129B | |
+10.06% | 86.84B | |
+6.04% | 78.63B | |
-14.66% | 53.93B | |
+26.73% | 48.21B | |
-24.44% | 47.43B | |
+31.74% | 45.58B | |
+82.12% | 41.03B | |
-8.15% | 24.92B |
- Stock Market
- Equities
- MRAI Stock
- Financials Marpai, Inc.