MRLN
Merlin, Inc.
NASDAQ: MRLN · INDUSTRIALS · AEROSPACE & DEFENSE
$7.83
+19.78% today
Updated 2026-06-05
Market cap
$645.75M
P/E ratio
—
P/S ratio
84.03x
EPS (TTM)
$-5.85
Dividend yield
—
52W range
$6 – $17
Volume
2.2M
Merlin, Inc. (MRLN) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | $1.00M | $1.23M | — |
| Revenue growth (YoY) | — | +22.5% | -100.0% |
| Cost of revenue | $735000.00 | $8.50M | — |
| Gross profit | $268000.00 | $-7.27M | — |
| Gross margin | 26.7% | -591.6% | — |
| R&D | $24.67M | $27.15M | — |
| SG&A | $12.86M | $17.86M | — |
| Operating income | $-38.44M | $-54.02M | $-4.53M |
| Operating margin | -3832.1% | -4395.9% | — |
| EBITDA | $-33.66M | $-50.44M | $-4.53M |
| EBITDA margin | -3355.5% | -4104.2% | — |
| EBIT | $-35.45M | $-52.48M | — |
| Interest expense | $304000.00 | $2.42M | — |
| Income tax | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% |
| Net income | $-36.46M | $-55.25M | $6.01M |
| Net income growth (YoY) | — | -51.5% | +110.9% |
| Profit margin | -3635.4% | -4495.8% | — |
Frequently asked questions
What is Merlin, Inc.'s revenue?
Merlin, Inc.'s trailing twelve-month revenue is $7.68M. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How much free cash flow does MRLN generate?
MRLN produced $-47.44M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is MRLN's balance sheet healthy?
MRLN holds $703596.00 in cash and equivalents against — in long-term debt, on $251.07M of shareholder equity. That debt is best read against the cash flow the business throws off each year.