gross profit bridgeinconsistent2026-06-30
Withheld: cost revenue could not be reconciled with the rest of this filer’s statement.
Revenue
$2.19M
Fiscal year ended 2026-06-30Operating income
-$33.54M
Fiscal year ended 2026-06-30Free cash flow
-$28.91M
Fiscal year ended 2026-06-30Merlin, Inc. (MRLN) reported revenue of $2.19M and net income of -$58.43M for the fiscal year ended 2026-06-30. This page shows 4 annual periods of income statement, balance sheet and cash flow figures normalized from Merlin, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Computer Integrated Systems Design.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2025-03-31 |
|---|---|---|---|---|
| Revenue | $2.19M | $1.00M | $3.11M | $868.00K |
| Cost of revenue | Unavailable | Unavailable | $3.07M | $714.00K |
| Gross profit | Unavailable | Unavailable | $41.00K | $154.00K |
| Operating income | -$33.54M | -$27.01M | -$11.01M | -$11.40M |
| Net income | -$58.43M | -$90.42M | -$16.30M | -$12.73M |
| Research & development | $16.39M | $14.09M | $6.86M | $6.68M |
| Weighted-average diluted shares | shares 91.31M | shares 72.42M | shares 70.97M | shares 70.95M |
| Pretax income | -$58.30M | -$90.37M | -$16.30M | -$12.73M |
| Income tax expense | $125.00K | $48.00K | $1.00K | $1.00K |
| Diluted EPS | $-1.40 | $-1.27 | $-0.23 | $-0.18 |
| Selling, general & administrative | $17.03M | $14.74M | $4.19M | $4.88M |
| General & administrative | $15.58M | $14.09M | $3.80M | $4.52M |
| Selling & marketing | $1.46M | $643.00K | $389.00K | $359.00K |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2025-03-31 |
|---|---|---|---|---|
| Cash & equivalents | $183.55M | Unavailable | Unavailable | Unavailable |
| Total assets | $206.98M | $145.38M | $259.09M | $256.63M |
| Current assets | $191.02M | $130.01M | $1.98M | $2.13M |
| Total liabilities | $144.41M | $104.16M | $9.97M | $9.82M |
| Current liabilities | $13.02M | $14.91M | $1.22M | $1.08M |
| Total equity incl. NCI | -$99.93M | -$139.11M | -$28.97M | -$13.12M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | $254.39M |
| Inventory | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $1.76M | $1.34M | Unavailable | $368.00K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $0 | Unavailable | Unavailable | Unavailable |
| Accounts payable | $5.88M | $6.86M | Unavailable | Unavailable |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2025-03-31 |
|---|---|---|---|---|
| Operating cash flow | -$27.25M | -$23.64M | -$12.14M | -$13.08M |
| Capital expenditures | $1.66M | $2.16M | $17.00K | $94.00K |
| Investing cash flow | -$1.66M | -$2.16M | -$17.00K | -$79.00K |
| Financing cash flow | $89.69M | $91.81M | -$4.15M | -$1.55M |
| Net change in cash | Unavailable | Unavailable | Unavailable | Unavailable |
| Stock-based compensation | $4.61M | $1.30M | $433.00K | $513.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | $8.53M | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | $417.00K | Unavailable | $381.00K |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2025-03-31 |
|---|---|---|---|---|
| Free cash flow | -$28.91M | -$25.80M | -$12.16M | -$13.18M |
| Gross margin | Unavailable | Unavailable | 1.3% | 17.7% |
| Operating margin | -1528.6% | -2695.8% | -354.3% | -1313.8% |
| FCF margin | -1317.8% | -2575.1% | -391.2% | -1517.9% |
| SBC / revenue | 210.0% | 129.2% | 13.9% | 59.1% |
| Current ratio | 14.67x | 8.72x | 1.62x | 1.99x |
| Revenue YoY growth | -29.4% | 15.4% | Unavailable | Unavailable |
| Net margin | -2663.0% | Unavailable | -524.5% | Unavailable |
| R&D / revenue | 746.9% | 1406.2% | 220.7% | 769.5% |
| CapEx / revenue | 75.7% | 215.5% | 0.5% | 10.8% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open MRLN in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-05-15View SEC filing
10-K · Filed 2026-03-12View SEC filing
10-Q · Filed 2025-11-12View SEC filing
10-Q · Filed 2025-08-08View SEC filing
10-Q · Filed 2025-05-01View SEC filing
Reconciliation checks needing review
6 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
gross profit bridgeinconsistent2026-03-31
Withheld: cost revenue could not be reconciled with the rest of this filer’s statement.
balance equationreview2026-06-30
Difference 162497000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2026-03-31
Difference 180331000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-06-30
Difference 278086633 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-03-31
Difference 5531290 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.