MRLN
MRLN
Merlin, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $1M ▲ | $26.37M ▲ | $-90.42M ▼ | -9.02K% ▼ | $-1.27 ▼ | $-89.74M ▼ |
| Q4-2025 | $0 | $1.31M ▼ | $1.2M ▲ | 0% | $0.04 ▲ | $-1.31M ▲ |
| Q3-2025 | $0 | $2.62M ▲ | $83.69K ▼ | 0% | $0 ▼ | $-2.62M ▼ |
| Q2-2025 | $0 ▼ | $357.77K ▼ | $2.31M ▲ | 0% ▲ | $0.07 ▲ | $-357.77K ▲ |
| Q4-2024 | $862K | $11.36M | $-13.43M | -1.56K% | $-0.4 | $-11.29M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $123.1M ▲ | $145.38M ▼ | $284.49M ▲ | $-139.11M ▼ |
| Q4-2025 | $703.6K ▼ | $263.15M ▲ | $12.08M ▼ | $251.07M ▲ |
| Q3-2025 | $67.09M ▲ | $87.81M ▲ | $619.23M ▲ | $-531.41M ▼ |
| Q4-2024 | $37.57M ▼ | $49.19M ▼ | $180.72M ▼ | $-131.52M ▼ |
| Q3-2021 | $223.26M | $1.07B | $852.03M | $215.28M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $-90.42M ▼ | $-23.64M ▼ | $-2.16M ▼ | $91.81M ▲ | $66M ▲ | $-25.8M ▼ |
| Q4-2024 | $-13.43M ▼ | $-13.02M ▼ | $-218K ▼ | $9.58M ▼ | $-3.66M ▼ | $-13.36M ▲ |
| 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 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.
Merlin combines a distinctive technological vision with a relatively clean, equity-heavy balance sheet and no current financial debt, supported by a large pool of investment assets that has historically generated meaningful interest income. It has secured important footholds with the U.S. Department of Defense and major aerospace partners, enjoys first-mover advantages in aircraft-agnostic autonomy, and follows an asset-light retrofit model that, if scaled, could support attractive software-like economics. These elements together form a strong strategic foundation in a high-barrier industry.
At the same time, the company is pre-revenue from core operations, running operating losses, and burning cash, with a history of accumulated losses reflected in negative retained earnings. Its ability to fund the long path to certification and commercialization depends on existing capital and future access to financing, while short-term liquidity metrics are not especially comfortable relative to ongoing cash burn. Dependence on a concentrated group of government customers, exposure to regulatory and safety risks, and potential competition from large incumbents and other autonomy specialists all add to the uncertainty.
Looking forward, Merlin appears to be at an inflection point, transitioning from a capital-rich SPAC structure and early defense projects toward trying to become a scaled aerospace software and autonomy provider. Financial results are likely to remain lumpy and cash-flow negative until major military and commercial programs move from development and testing into deployment and recurring service phases. The long-term trajectory will hinge on the pace of regulatory approvals, the depth of customer adoption in both defense and cargo markets, and the company’s discipline in managing cash while pursuing an ambitious, technically complex mission.
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 |
|---|---|---|---|---|---|---|
| Q1-2026 | $1M ▲ | $26.37M ▲ | $-90.42M ▼ | -9.02K% ▼ | $-1.27 ▼ | $-89.74M ▼ |
| Q4-2025 | $0 | $1.31M ▼ | $1.2M ▲ | 0% | $0.04 ▲ | $-1.31M ▲ |
| Q3-2025 | $0 | $2.62M ▲ | $83.69K ▼ | 0% | $0 ▼ | $-2.62M ▼ |
| Q2-2025 | $0 ▼ | $357.77K ▼ | $2.31M ▲ | 0% ▲ | $0.07 ▲ | $-357.77K ▲ |
| Q4-2024 | $862K | $11.36M | $-13.43M | -1.56K% | $-0.4 | $-11.29M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $123.1M ▲ | $145.38M ▼ | $284.49M ▲ | $-139.11M ▼ |
| Q4-2025 | $703.6K ▼ | $263.15M ▲ | $12.08M ▼ | $251.07M ▲ |
| Q3-2025 | $67.09M ▲ | $87.81M ▲ | $619.23M ▲ | $-531.41M ▼ |
| Q4-2024 | $37.57M ▼ | $49.19M ▼ | $180.72M ▼ | $-131.52M ▼ |
| Q3-2021 | $223.26M | $1.07B | $852.03M | $215.28M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $-90.42M ▼ | $-23.64M ▼ | $-2.16M ▼ | $91.81M ▲ | $66M ▲ | $-25.8M ▼ |
| Q4-2024 | $-13.43M ▼ | $-13.02M ▼ | $-218K ▼ | $9.58M ▼ | $-3.66M ▼ | $-13.36M ▲ |
| 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 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.
Merlin combines a distinctive technological vision with a relatively clean, equity-heavy balance sheet and no current financial debt, supported by a large pool of investment assets that has historically generated meaningful interest income. It has secured important footholds with the U.S. Department of Defense and major aerospace partners, enjoys first-mover advantages in aircraft-agnostic autonomy, and follows an asset-light retrofit model that, if scaled, could support attractive software-like economics. These elements together form a strong strategic foundation in a high-barrier industry.
At the same time, the company is pre-revenue from core operations, running operating losses, and burning cash, with a history of accumulated losses reflected in negative retained earnings. Its ability to fund the long path to certification and commercialization depends on existing capital and future access to financing, while short-term liquidity metrics are not especially comfortable relative to ongoing cash burn. Dependence on a concentrated group of government customers, exposure to regulatory and safety risks, and potential competition from large incumbents and other autonomy specialists all add to the uncertainty.
Looking forward, Merlin appears to be at an inflection point, transitioning from a capital-rich SPAC structure and early defense projects toward trying to become a scaled aerospace software and autonomy provider. Financial results are likely to remain lumpy and cash-flow negative until major military and commercial programs move from development and testing into deployment and recurring service phases. The long-term trajectory will hinge on the pace of regulatory approvals, the depth of customer adoption in both defense and cargo markets, and the company’s discipline in managing cash while pursuing an ambitious, technically complex mission.

CEO
Timothy Burns
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1

