MRLN - Merlin, Inc. Stock Analysis | Stock Taper
Logo
Merlin, Inc.

MRLN

Merlin, Inc. NASDAQ
$8.05 -4.62% (-0.39)

Market Cap $204.67 M
52w High $17.00
52w Low $5.78
P/E -1.38
Volume 2.37M
Outstanding Shares 25.43M

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 Summary

5-Year Trend Analysis

A comprehensive look at Merlin, Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.