MRLN · Merlin, Inc.
$3.57
-0.18 (-4.68%)
At close · Jul 28
Market Cap
$343.63M
Shares
96.52M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Net Income
$6.01M
FY2025
Operating Cash Flow
-$1.33M
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 |
|---|---|---|
| $13.43M | $3.86M | |
| -$19.47M | -$3.86M | |
| $272K | $56K | |
| -$52.17M | $9.87M | |
| -$71.68M | $6.01M |
Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 3.91×
EV/EBIT
—
Peer median 17.01×
P/E (TTM)
—
Peer median 32.16×
Peer medians compare against the 37 similar-size Aerospace & Defense companies (of 78 listed).