Merlin, Inc. (MRLN)

NASDAQ: MRLN · Real-Time Price · USD

1.130

+0.166 (17.17%)

At close: Nov 13, 2026, 4:00 PM EST

1.100

-0.030 (-2.65%)

After-hours: Nov 13, 2026, 7:59 PM EST

Merlin Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Income	-94.06	-74.78	-55.25	-36.46
Depreciation & Amortization	3.21	2.33	2.03	1.8
Loss (Gain) From Sale of Assets	0.16	0.15	-	0.02
Stock-Based Compensation	13.33	1.7	1.74	1.81
Other Operating Activities	-11.23	18.14	6.99	-0.02
Change in Accounts Receivable	2.22	0.17	-0.52	-0.02
Change in Accounts Payable	3.64	1.86	-0.1	2.34
Change in Unearned Revenue	-	-0.11	0.11	-
Change in Other Net Operating Assets	-6.18	-9.31	-0.46	-1.15
Operating Cash Flow	-87.68	-59.87	-45.47	-31.7
Operating Cash Flow Growth	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Capital Expenditures	-7.72	-0.43	-1.9	-4.84
Sale of Property, Plant & Equipment	-	0.02	-	0.01
Investment in Securities	0.16	0.04	0.14	-0.03
Investing Cash Flow	-7.56	-0.37	-1.76	-4.87

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Long-Term Debt Issued	-	20.41	34.38	-
Long-Term Debt Repaid	-	-5.71	-1	-1.02
Net Debt Issued (Repaid)	-30.93	14.7	33.38	-1.02
Issuance of Common Stock	94.82	0.39	0.07	0.02
Other Financing Activities	56.8	67.29	0.5	-1.51
Financing Cash Flow	192.5	82.38	33.94	-2.51

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Net Cash Flow	97.26	22.15	-13.29	-39.07

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	-95.4	-60.3	-47.37	-36.54
Free Cash Flow Growth	-	-	-	-
Free Cash Flow Margin	-1148.14%	-798.50%	-3854.35%	-3643.07%
Free Cash Flow Per Share	-5.04	-11.57	-9.26	-8.16
Levered Free Cash Flow	-65.04	-36.62	-27.35	-
Unlevered Free Cash Flow	-65.03	-34.78	-25.83	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Cash Interest Paid	4.36	4.36	1.59	0.24
Cash Income Tax Paid	0.05	0.05	0.24	0.13
Change in Working Capital	-0.31	-7.4	-0.97	1.17