Merlin Inc. logo

Merlin Inc.

MRLN | NASDAQ
Chart Builder DCF Calculator
$0.97
+$0.03 (+3.01%)
Nov 2, 2026, 11:00 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q4 2024
Dec 31, 2024
Revenue
3.2M 1M n/a 862K 862K 862K
Cost of Revenue
3.73M 1.64M n/a 1.81M 1.81M 1.81M
Gross Profit
-534K -638K n/a -948K -948K -948K
Operating Income
-64.48M -31.3M -4.29M -15.29M -12.67M -12.31M
Interest Income
7.18M 8.4M 7.88M 5.82M 3.12M 458K
Pretax Income
-147.39M -86.78M 3.59M -10.7M -10.78M -13.09M
Net Income
-147.56M -86.83M 3.59M -11.03M -11.12M -13.43M
Selling & General & Admin
35.7M 19.02M 4.29M 8.1M 5.48M 5.12M
Research & Development
30.48M 14.09M n/a 6.24M 6.24M 6.24M
Other Expenses
-2.23M -2.45M n/a n/a n/a n/a
Operating Expenses
63.95M 30.66M 4.29M 14.34M 11.72M 11.36M
Interest Expense
9K 9K n/a 1.22M 1.22M 1.22M
Selling & Marketing Expenses
2.1M 643K n/a 416K 416K 416K
Cost & Expenses
67.68M 32.3M 4.29M 16.15M 13.53M 13.17M
Income Tax Expense
173K 48K n/a 338K 338K 338K
Shares Outstanding (Basic)
91.31M 72.42M 33.76M 33.33M 33.33M 33.76M
Shares Outstanding (Diluted)
91.31M 72.42M 33.76M 33.33M 33.33M 33.76M
EPS (Basic)
-2.63 -1.16 0.11 -0.33 -0.33 -0.40
EPS (Diluted)
-2.63 -1.16 0.11 -0.33 -0.33 -0.40
EBITDA
-121.99M -86.14M 3.59M -8.9M -8.99M -11.29M
EBIT
-122.62M -86.77M 3.59M -9.47M -9.56M -11.87M
Depreciation & Amortization
626K 626K n/a 572K 572K 572K

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.