Merlin, Inc. (MRLN)

Every figure below is the company's own, as filed. Nothing is estimated and nothing is smoothed — a period the filing does not support is left blank rather than drawn. This filer's financial year end could not be read from its revenue history, so quarters are labelled by the calendar. Amounts in USD.

Revenue Quarterly

0 1.5M 3M 4.5M Q1 '25: 868K Q2 '25: 3.1M Q1 '26: 1M Q2 '26: 2.2M Q1 '25 Q2 '25 Q1 '26 Q2 '26

Gross Profit Quarterly

-700K 0 700K 1.4M 2.1M Q1 '25: 154K Q2 '25: 41K Q1 '26: 1.8M Q2 '26: -119K Q1 '25 Q2 '25 Q1 '26 Q2 '26

Operating Income Quarterly

-45M -30M -15M 0 15M 30M 45M Q3 '24: -77.4K Q3 '24: -47.4K Q4 '24: -173.7K Q1 '25: -11.4M Q2 '25: -11M Q3 '25: -2.6M Q4 '25: 21.2M Q1 '26: -27M Q2 '26: -33.5M Q3 '24 Q4 '24 Q2 '25 Q4 '25 Q2 '26

Net Income Quarterly

-105M -70M -35M 0 35M 70M 105M Q3 '24: -77.4K Q3 '24: -47.4K Q4 '24: 1.6M Q1 '25: -12.7M Q2 '25: -16.3M Q3 '25: 83.7K Q4 '25: 35M Q1 '26: -90.4M Q2 '26: -58.4M Q3 '24 Q4 '24 Q2 '25 Q4 '25 Q2 '26

Cost of Revenue Quarterly

0 1.5M 3M 4.5M Q1 '25: 714K Q2 '25: 3.1M Q1 '26: 1.6M Q2 '26: 2.1M Q1 '25 Q2 '25 Q1 '26 Q2 '26

Operating Cash Flow Quarterly

-30M -20M -10M 0 10M 20M 30M Q1 '25: -13.1M Q2 '25: -12.1M Q3 '25: 24.2M Q4 '25: -270.8K Q1 '26: -23.6M Q2 '26: -27.3M Q1 '25 Q2 '25 Q3 '25 Q4 '25 Q1 '26 Q2 '26

Free Cash Flow Quarterly

-30M -20M -10M 0 10M 20M 30M Q1 '25: -13.2M Q2 '25: -12.2M Q1 '26: -25.8M Q2 '26: -28.9M Q1 '25 Q2 '25 Q1 '26 Q2 '26

Operating cash flow minus capital expenditure.

Shares Outstanding Quarterly

0 35M 70M 105M Q1 '25: 70.9M Q2 '25: 71M Q1 '26: 72.4M Q2 '26: 91.3M Q1 '25 Q2 '25 Q1 '26 Q2 '26

Weighted average diluted, as the filer reports it for each period. An average cannot be added across periods, so this one is always shown per period the filer tagged rather than as a trailing year.

EPS TTM

Nothing in this filer's XBRL supports this figure for the periods asked for, so there is nothing to draw. That is a gap in the filing, not a zero.