Merlin (MRLN) Income Statement: Revenue & Earnings

Merlin Income Statement Analysis

Revenue, earnings, and profit margins in millions USD

Scale:

Scroll to see more

Merlin, Inc. income statement - Annual data in millions USD
Breakdown	FY 2025	FY 2024	FY 2023	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Dec 2025	Dec 2024	Dec 2023	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Revenue & Gross Profit
Revenue	0.00	1.23	1.00	102.30	141.62	116.89	107.87
Cost of Revenue	0.00	8.50	0.74	0.00	0.00	0.00	0.00
Gross Profit	0.00	-7.27	0.27	102.30	141.62	116.89	107.87
Operating Expenses
Research & Development	0.00	27.15	24.67	0.00	0.00	0.00	0.00
Selling, General & Administrative	3.86	19.61	14.04	49.24	59.62	64.67	65.84
Operating Expenses	3.86	46.75	38.70	-85.56	32.57	102.00	95.00
Operating Income	-3.86	-54.03	-38.44	16.74	36.85	50.12	34.82
Other Income/Expense
Interest Income	10.54	2.01	3.25	92.80	107.42	97.03	87.46
Interest Expense	0.00	2.42	0.30	19.87	25.03	17.41	11.18
Other Income/Expense	9.87	-0.46	-0.27	-19.87	0.00	-17.41	-11.18
Income
Income Before Tax	6.01	-54.90	-35.76	-3.13	36.85	32.70	23.64
Income Tax Expense	0.00	0.35	0.71	-3.47	9.74	7.72	-1.66
Net Income	6.01	-55.25	-36.46	0.34	27.12	24.98	25.29
Net Income - Continuous Operations	0.00	-55.25	-36.46	0.34	27.12	24.98	25.29
Net Income - Discontinued Operations	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EBITDA	-3.86	-50.44	-33.66	20.67	65.95	53.26	37.78
EBIT	-3.86	-52.48	-35.45	0.00	0.00	0.00	0.00
Depreciation & Amortization	0.00	2.04	1.80	3.93	4.07	3.15	2.96
Earnings Per Share
Basic EPS	-	-2.00	-1.00	-	2.00	2.00	2.00
Diluted EPS	-	-2.00	-1.00	-	2.00	2.00	2.00
Basic Shares Outstanding	25.43	33.76	33.76	11.86	12.02	12.27	12.22
Diluted Shares Outstanding	25.43	33.76	33.76	11.86	12.02	12.27	12.25