MRLN
MRLN
Merlin, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2021 | $20.55M ▼ | $-10.44M ▼ | $5.48M ▼ | 26.68% ▼ | $0.46 ▼ | $11.14M ▼ |
| Q2-2021 | $20.65M ▼ | $-4.11M ▲ | $10.26M ▲ | 49.67% ▲ | $0.86 ▲ | $17.48M ▲ |
| Q1-2021 | $21.03M ▼ | $-8.4M ▼ | $6.85M ▼ | 32.57% ▼ | $0.58 ▼ | $13.51M ▼ |
| Q4-2020 | $22.01M ▼ | $2.18M ▲ | $15.3M ▲ | 69.54% ▲ | $1.29 ▲ | $25.12M ▲ |
| Q3-2020 | $24.6M | $-16.64M | $2.74M | 11.15% | $0.23 | $8.9M |
What's going well?
Revenue is stable and the company remains profitable. Interest expense is coming down a bit, and there are no one-time charges distorting results.
What's concerning?
Profits dropped nearly in half as costs rose while sales stayed flat. Operating efficiency is declining, and margins are getting squeezed. If this trend continues, future earnings could be at risk.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2021 | $223.26M ▲ | $1.07B ▲ | $852.03M ▲ | $215.28M ▲ |
| Q2-2021 | $117.74M ▲ | $985.44M ▲ | $774.36M ▲ | $211.08M ▲ |
| Q1-2021 | $115.1M ▼ | $972.86M ▼ | $771.16M ▼ | $201.7M ▲ |
| Q4-2020 | $141.66M ▼ | $1.02B ▼ | $825.63M ▼ | $196.37M ▲ |
| Q3-2020 | $203.59M | $1.11B | $923.6M | $182.35M |
What's financially strong about this company?
MRLN has more than 10 times as much cash as debt, and can easily pay all its bills with plenty left over. The company has no goodwill risk, strong retained earnings, and a very clean, high-quality asset base.
What are the financial risks or weaknesses?
Current assets dropped sharply this quarter, and a large portion of assets is now classified as 'other,' which may be less liquid or harder to value. The business is not growing its receivables or equity rapidly.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2021 | $5.48M ▼ | $9.98M ▲ | $19.43M ▲ | $77.99M ▲ | $107.41M ▲ | $-92.51M ▲ |
| Q2-2021 | $10.26M ▲ | $-13.58M ▼ | $5.34M ▼ | $11.31M ▲ | $3.07M ▲ | $-116.9M ▼ |
| Q1-2021 | $6.85M ▼ | $7.03M ▼ | $27.75M ▼ | $-60.21M ▲ | $-25.43M ▲ | $-79.15M ▲ |
| Q4-2020 | $15.3M ▲ | $14.95M ▼ | $29.57M ▼ | $-105.02M ▼ | $-60.49M ▼ | $-371.24M ▼ |
| Q3-2020 | $2.74M | $19.62M | $54.96M | $-91.45M | $-16.88M | $248.65M |
What's strong about this company's cash flow?
Operating cash flow swung positive this quarter, showing the business can generate cash from its core operations. Cash on hand increased significantly, giving the company some breathing room.
What are the cash flow concerns?
Free cash flow is still deeply negative due to high capital spending, so the company can't fund itself without outside help. If losses continue, the cash cushion will shrink quickly.
Q4 2020 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Merlin, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a conservative balance sheet with low leverage and strong liquidity, a lending business that generates positive operating profit and cash flow, and an established position in small-business equipment finance now reinforced by the scale and capital access of PEAC/HPS. The company’s long-standing dealer network, specialized underwriting expertise, and increasingly capable digital platforms create a solid foundation for originating and managing small-business credit. Retained earnings and a strong equity base suggest a history of overall profitability prior to the period’s unusual items.
Major risks center on thin net margins, heavy investment leading to sharply negative free cash flow, and opaque “other” items in both the income statement and balance sheet that complicate assessment of true recurring profitability and asset quality. As a lender to small businesses, the firm is exposed to credit cycles, sector-specific downturns, and potential spikes in delinquencies. Competitive pressure from banks, captives, and fintech lenders could compress spreads or force higher marketing and technology spend. Finally, limited explicit R&D and the need to constantly modernize digital tools mean the company must execute well just to maintain its edge.
The forward picture is balanced. Historically, Marlin demonstrated that it can run a profitable, cash-generative lending platform with strong liquidity, but the 2020 data also highlight how easily bottom-line results can be eroded by unusual costs and heavy investment. Under PEAC Solutions and HPS ownership, the strategy appears to be scaling the platform, deepening digital integration with partners, and expanding product and sector coverage. The long-term outcome will hinge on credit discipline through cycles, the realized returns on recent and future investments, and the ability to use technology and relationships to sustain an edge in an increasingly competitive small-business finance market.
About Merlin, Inc.
Merlin, Inc. is an aerospace and defense technology company focused on developing autonomous flight solutions. The company is building an operating system of record for autonomous aviation, with its Merlin Pilot system enabling a wide range of aircraft and mission profiles. Its technology has been validated through hundreds of autonomous flights conducted at test facilities worldwide.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2021 | $20.55M ▼ | $-10.44M ▼ | $5.48M ▼ | 26.68% ▼ | $0.46 ▼ | $11.14M ▼ |
| Q2-2021 | $20.65M ▼ | $-4.11M ▲ | $10.26M ▲ | 49.67% ▲ | $0.86 ▲ | $17.48M ▲ |
| Q1-2021 | $21.03M ▼ | $-8.4M ▼ | $6.85M ▼ | 32.57% ▼ | $0.58 ▼ | $13.51M ▼ |
| Q4-2020 | $22.01M ▼ | $2.18M ▲ | $15.3M ▲ | 69.54% ▲ | $1.29 ▲ | $25.12M ▲ |
| Q3-2020 | $24.6M | $-16.64M | $2.74M | 11.15% | $0.23 | $8.9M |
What's going well?
Revenue is stable and the company remains profitable. Interest expense is coming down a bit, and there are no one-time charges distorting results.
What's concerning?
Profits dropped nearly in half as costs rose while sales stayed flat. Operating efficiency is declining, and margins are getting squeezed. If this trend continues, future earnings could be at risk.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2021 | $223.26M ▲ | $1.07B ▲ | $852.03M ▲ | $215.28M ▲ |
| Q2-2021 | $117.74M ▲ | $985.44M ▲ | $774.36M ▲ | $211.08M ▲ |
| Q1-2021 | $115.1M ▼ | $972.86M ▼ | $771.16M ▼ | $201.7M ▲ |
| Q4-2020 | $141.66M ▼ | $1.02B ▼ | $825.63M ▼ | $196.37M ▲ |
| Q3-2020 | $203.59M | $1.11B | $923.6M | $182.35M |
What's financially strong about this company?
MRLN has more than 10 times as much cash as debt, and can easily pay all its bills with plenty left over. The company has no goodwill risk, strong retained earnings, and a very clean, high-quality asset base.
What are the financial risks or weaknesses?
Current assets dropped sharply this quarter, and a large portion of assets is now classified as 'other,' which may be less liquid or harder to value. The business is not growing its receivables or equity rapidly.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2021 | $5.48M ▼ | $9.98M ▲ | $19.43M ▲ | $77.99M ▲ | $107.41M ▲ | $-92.51M ▲ |
| Q2-2021 | $10.26M ▲ | $-13.58M ▼ | $5.34M ▼ | $11.31M ▲ | $3.07M ▲ | $-116.9M ▼ |
| Q1-2021 | $6.85M ▼ | $7.03M ▼ | $27.75M ▼ | $-60.21M ▲ | $-25.43M ▲ | $-79.15M ▲ |
| Q4-2020 | $15.3M ▲ | $14.95M ▼ | $29.57M ▼ | $-105.02M ▼ | $-60.49M ▼ | $-371.24M ▼ |
| Q3-2020 | $2.74M | $19.62M | $54.96M | $-91.45M | $-16.88M | $248.65M |
What's strong about this company's cash flow?
Operating cash flow swung positive this quarter, showing the business can generate cash from its core operations. Cash on hand increased significantly, giving the company some breathing room.
What are the cash flow concerns?
Free cash flow is still deeply negative due to high capital spending, so the company can't fund itself without outside help. If losses continue, the cash cushion will shrink quickly.
Q4 2020 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Merlin, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a conservative balance sheet with low leverage and strong liquidity, a lending business that generates positive operating profit and cash flow, and an established position in small-business equipment finance now reinforced by the scale and capital access of PEAC/HPS. The company’s long-standing dealer network, specialized underwriting expertise, and increasingly capable digital platforms create a solid foundation for originating and managing small-business credit. Retained earnings and a strong equity base suggest a history of overall profitability prior to the period’s unusual items.
Major risks center on thin net margins, heavy investment leading to sharply negative free cash flow, and opaque “other” items in both the income statement and balance sheet that complicate assessment of true recurring profitability and asset quality. As a lender to small businesses, the firm is exposed to credit cycles, sector-specific downturns, and potential spikes in delinquencies. Competitive pressure from banks, captives, and fintech lenders could compress spreads or force higher marketing and technology spend. Finally, limited explicit R&D and the need to constantly modernize digital tools mean the company must execute well just to maintain its edge.
The forward picture is balanced. Historically, Marlin demonstrated that it can run a profitable, cash-generative lending platform with strong liquidity, but the 2020 data also highlight how easily bottom-line results can be eroded by unusual costs and heavy investment. Under PEAC Solutions and HPS ownership, the strategy appears to be scaling the platform, deepening digital integration with partners, and expanding product and sector coverage. The long-term outcome will hinge on credit discipline through cycles, the realized returns on recent and future investments, and the ability to use technology and relationships to sustain an edge in an increasingly competitive small-business finance market.

CEO
Matthew George
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1

