Merlin, Inc. (MRLN)

Merlin Income Statement

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

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec 31, 2025	Dec 31, 2024
Selling, General & Admin	3.86	0.25
Total Operating Expenses	3.86	0.25
Operating Income	-3.86	-0.25
Interest Income	10.54	1.77
Other Non-Operating Income (Expense)	-0.67	-
Total Non-Operating Income (Expense)	9.87	1.77
Pretax Income	6.01	1.52
Net Income	6.01	1.52
Net Income to Common	6.01	1.52
Net Income Growth	295.38%	-
Shares Outstanding (Basic)	25	8
Shares Outstanding (Diluted)	25	8
Shares Change (YoY)	239.00%	-
EPS (Basic)	0.18	0.10
EPS (Diluted)	0.18	0.10
EPS Growth	80.00%	-
Shares Outstanding	8.76	8.76
Free Cash Flow	-1.33	-0.47
Free Cash Flow Per Share	-0.05	-0.06
EBITDA	-3.86	-0.25
EBIT	-3.86	-0.25

Updated May 15, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.