Marpai, Inc. Liquidation Value
MRAI
Other
Cash & Equivalents
$133,000
As of 2025-12-31
Current Price: N/A
Key Metrics
Cash Liquidation Value
Cash minus Total Obligations
Cash: $133,000
Total Obligations: -$45.89M
$-45.75M
Per share: $-1.90
Period: 2025-12-31
Liquid Liquidation Value
Cash + AR minus Total Obligations
Cash: $133,000
AR: $697,000
Total Obligations: -$45.89M
$-45.06M
Per share: $-1.87
Period: 2025-12-31
Operating Liquidation Value
Cash + AR + Inventory minus Total Obligations
Cash: $133,000
AR: $697,000
Inventory: $0
Total Obligations: -$45.89M
$-45.06M
Per share: $-1.87
Period: 2025-12-31
Build your own liquidation scenario
Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.
Liquidation Ladder
| Metric | Total | Per Share |
|---|---|---|
| Cash Liquidation Value | $-45.75M | $-1.90 |
| Liquid Liquidation Value | $-45.06M | $-1.87 |
| Operating Liquidation Value | $-45.06M | $-1.87 |
Key Components (as of 2025-12-31)
| Cash & Equivalents | $133,000 |
| Accounts Receivable | $697,000 |
| Inventory | N/A |
| Current Liabilities | $25.69M |
| Long-term Debt | $19.40M |
| Op. Lease Liability | $792,000 |
| Finance Lease | N/A |
| Shares Outstanding | 24.0M |
Explore all 166 XBRL tags and build your own scenario → Open Calculator
Historical
| Period | Cash | AR | Inventory | AP | Curr Liab | LT Debt | Op Lease | Fin Lease |
|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | $133,000 | $697,000 | N/A | $3.67M | $25.69M | $19.40M | $792,000 | N/A |
| 2025-09-30 | $445,000 | $377,000 | N/A | $4.41M | $22.78M | $18.95M | $854,000 | N/A |
| 2025-06-30 | $619,000 | $548,000 | N/A | $3.59M | $19.73M | $18.50M | $914,000 | N/A |
| 2025-03-31 | $729,000 | $368,000 | N/A | $2.74M | $19.79M | $18.05M | $978,000 | N/A |
| 2024-12-31 | $764,000 | $837,000 | N/A | $3.11M | $18.98M | $17.79M | $1.04M | N/A |
| 2024-09-30 | $830,000 | $1.23M | N/A | $3.76M | $18.18M | $24.50M | $3.82M | N/A |
| 2024-06-30 | $1.29M | $805,000 | N/A | $3.17M | $18.69M | $24.50M | $3.95M | N/A |
| 2024-03-31 | $851,000 | $366,000 | N/A | $3.82M | $20.12M | $19.70M | $4.07M | N/A |
▼ Community Notes