Merlin Income Statement (2024-2026) | MRLN

Income Statement Dec2024 Mar2025 Jun2025 Sep2025 Dec2025 Mar2026
Revenue & cost
Revenue (Quarter) 0.87M1.00M
Gross Profit (Quarter) 0.15M1.81M
Operating items
Research & Development (Quarter) 6.68M14.09M
Selling, General & Administrative (Quarter) 4.52M0.36M2.62M0.64M14.09M
Other Operating Expenses (Quarter) 0.36M0.64M
Operating Expenses (Quarter) 11.56M0.36M2.62M0.64M28.82M
Operating Income (Quarter) -11.40M-0.36M-2.62M-0.64M-27.01M
EBIT (Quarter) -11.40M-0.36M-2.62M-0.64M-27.01M
Non-operating items
Interest & Investment Income (Quarter) 0.30M0.01M0.01M0.01M0.52M
Other Non Operating Income (Quarter) 0.05M26.55M
Non Operating Income (Quarter) -1.33M2.67M2.70M1.84M-63.36M
Net income details
EBT (Quarter) -12.73M-0.34M-2.60M-0.64M-90.37M
Tax Provisions (Quarter) 0.00M0.05M
Profit After Tax (Quarter) -12.73M2.31M0.08M1.20M-90.42M
Income from Continuing Operations (Quarter) -12.73M-0.34M-2.60M-0.64M-90.42M
Consolidated Net Income (Quarter) -12.73M-0.34M-2.60M-0.64M-90.42M
Income towards Parent Company (Quarter) -12.73M-0.34M-2.60M-0.64M-90.42M
Preferred Dividend Payments (Quarter) 1.42M
Net Income towards Common Stockholders (Quarter) -12.73M0.58M0.06M3.32M-91.84M
Additional items
EPS (Basic) (Quarter) -0.180.070.000.04-1.27
EPS (Weighted Average and Diluted) (Quarter) -0.180.070.04-1.27
Shares Outstanding (Weighted Average) (Quarter) 7.50M70.95M8.33M25.00M25.43M72.42M
Shares Outstanding (Diluted Average) (Quarter) 70.95M72.42M
EBITDA (Quarter) -11.40M-0.36M-2.62M-0.64M-27.01M
Interest Expenses (Quarter) 1.61M0.01M
Shares Outstanding (Quarter) 17.70M70.96M8.33M8.33M84.54M84.54M
Tax Rate (Quarter) -0.01-0.05