ZYBERNO
Stock Report
Updated Jun 13, 2026

Merlin, Inc. (BACQ)

Technology • NASDAQ

$6.81

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
13.0/100
POOR BUSINESS
Merlin, Inc. (BACQ) scores 13/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):CRITICAL (-101.7%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Merlin, Inc. (BACQ) stock report — Zyberno Score 13/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:6.81
Market Cap:$611.24M

Valuation Multiples (1)

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$490.88M
B. Profitability Assessment

Return Metrics (4)

ROA:-37.4%
Reinvestment Rate:-30.3%
Fundamental Growth Rate (g):30.8%

Margin Analysis (1)

Ebitda Margin:-722.6%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-50.0%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:8.72x
Quick Ratio:8.72x
Cash Ratio:8.23x

Leverage Analysis (1)

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-94.08x
Times Interest Earned:-94.08

Capital Structure (4)

Working Capital:115,101,000.00
Cash And Cash Equivalents:122,777,000.00
Long Term Debt:$1.44M
Net Debt:-$120.36M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$4.01M
Cost Of Revenue Ttm:$6.56M

Profitability Breakdown (2)

-$2.55M-$30.63M

Bottom Line Performance (3)

Net income TTM: -$86.83M
Linear Growth: -50.0%
📊 Click to view full BACQ Net Income analysis & methodology →
Income Before Tax:-$90.37M
Ebitda Ttm:-28,961,929.00

Operating Expenses (5)

Operating Expenses:28,825,000.00
R And D Expense:14,090,000.00
Sga Expense:17,709,929.00
Income Tax Expense:$48.00K
Interest Expense:41,000.00

Expense Ratios (3)

R And D To Revenue Percentage:1,406.2%
Sga To Revenue Percentage:1,767.5%
Ebitda Margin:-722.6%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$145.38M
Current Assets:$130.01M
Ppe Net:10,285,000.00
Goodwill:0.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:284,489,000.00
Current Liabilities:14,913,000.00
Long Term Debt:$1.44M
Short Term Debt:$977.00K

Equity & Capital (3)

Equity:-$139.11M
Retained Earnings:-$641.47M
Common Stock:800,000,000.00

Working Capital Items (3)

Accounts Receivable:1,342,000.00
Inventory:0.00
Accounts Payable:6,855,000.00

Special Items (2)

Contract Liabilities:112,000.00
Stock Based Compensation:1,295,000.00
C. Cash Flow Analysis

Operating Activities (2)

-$24.74M-$103.21M

Investment Activities (1)

Investing Cash Flow:-$2.16M

Financing Activities (3)

Financing Cash Flow:$91.81M
Dividends Paid Ttm:0.00
Stock Repurchase:8,528,000.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$0.00
Long Term Debt Repayments:$33.64M
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$1.20

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.06
Operating Cash Flow Per Share:-$0.02

Book Value & Capital (2)

Book Value Per Share:-$1.92
Cash Per Share:1.70

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.02x
Working Capital Turnover Ttm:0.03x

Receivables Management (2)

Receivables Turnover Ttm:2.99x
Days Sales Outstanding Ttm:122.21

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:381.41
Cash Conversion Cycle:-1,258.20
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:60.00
Quality Score:60.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:-30.3%
Fundamental Growth Rate (g):30.8%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Net Income Growth Rate (Linear):-50.0%
C. Company Profile & Context

Corporate Information (6)

Symbol:BACQ
Company Name:Merlin, Inc.
Sector:Technology
Industry:Technology Consulting
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:72.42M
Shares Outstanding Basic:72.42M
Shares Outstanding Diluted:72.42M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-13 07:24:19 UTC
Data Timestamp:2026-06-03T18:09:17.138214
Scroll to Top