MeridianLink, Inc. (MLNK)

MeridianLink Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	316.3	303.62	288.05	267.68	199.34
Revenue Growth (YoY)	4.18%	5.41%	7.61%	34.28%	30.52%
Cost of Revenue	89.27	90.36	90.78	77.1	49.48
Gross Profit	227.03	213.26	197.27	190.57	149.86
Selling, General & Admin	156.56	129.09	106.89	103.75	64.48
Research & Development	39.29	46.88	42.01	35.86	18.23
Operating Expenses	215.1	194.1	164.45	152.14	91.58
Operating Income	11.92	19.15	32.82	38.44	58.28
Interest Expense	-38.42	-38.16	-24.23	-32.62	-34.69
Interest & Investment Income	4.12	4.03	1.06	0.05	-
Other Non Operating Income (Expenses)	0.8	-	-	-	0.04
EBT Excluding Unusual Items	-21.58	-14.98	9.65	5.87	23.64
Merger & Restructuring Charges	-4.04	-3.62	-4.23	-0.78	-1.58
Asset Writedown	-	-	-	-	-5.36
Legal Settlements	-1.9	-	-	-	-
Other Unusual Items	-1.35	-	-	-9.94	-5.76
Pretax Income	-28.86	-18.6	5.42	-4.86	10.94
Income Tax Expense	0.91	23.94	4.13	5.14	1.79
Net Income	-29.77	-42.54	1.29	-10	9.15
Preferred Dividends & Other Adjustments	-	-	-	20.94	34.41
Net Income to Common	-29.77	-42.54	1.29	-30.94	-25.26
Shares Outstanding (Basic)	76	80	80	64	51
Shares Outstanding (Diluted)	76	80	82	64	51
Shares Change (YoY)	-5.08%	-2.49%	29.13%	24.75%	2.41%
EPS (Basic)	-0.39	-0.53	0.02	-0.48	-0.49
EPS (Diluted)	-0.39	-0.53	0.02	-0.48	-0.49
Free Cash Flow	77.44	67.02	73.45	88.99	63.34
Free Cash Flow Per Share	1.01	0.83	0.89	1.40	1.24
Gross Margin	71.78%	70.24%	68.48%	71.19%	75.18%
Operating Margin	3.77%	6.31%	11.39%	14.36%	29.24%
Profit Margin	-9.41%	-14.01%	0.45%	-11.56%	-12.67%
Free Cash Flow Margin	24.48%	22.07%	25.50%	33.25%	31.77%
EBITDA	50.92	58.85	71.24	76.37	89.61
EBITDA Margin	16.10%	19.38%	24.73%	28.53%	44.95%
D&A For EBITDA	39	39.7	38.43	37.93	31.33
EBIT	11.92	19.15	32.82	38.44	58.28
EBIT Margin	3.77%	6.31%	11.39%	14.36%	29.24%
Effective Tax Rate	-	-	76.14%	-	16.38%
Advertising Expenses	-	-	-	1	0.4

Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q