ZYBERNO
Stock Report
Updated Sep 1, 2026

MERLIN, INC. (MRLN)

Technology • NASDAQ

$3.28

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
19.0/100
POOR BUSINESS
MERLIN, INC. (MRLN) scores 19/100 — 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 (-204.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

MERLIN, INC. (MRLN) stock report — Zyberno Score 19/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:3.28
Market Cap:$299.49M

Valuation Multiples (1)

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$118.13M

Price Action & Momentum (3)

Momentum Percentile:10 / 100
% of 52-Week High:19.3%
B. Profitability Assessment

Return Metrics (4)

ROA:-67.3%
Reinvestment Rate:-12.1%
Fundamental Growth Rate (g):24.7%

Margin Analysis (1)

Ebitda Margin:-694.6%

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:14.67x
Quick Ratio:14.67x
Cash Ratio:14.09x

Leverage Analysis (1)

Debt To Ebitda:-999.00x

Coverage Ratios (1)

Times Interest Earned:-999.00

Capital Structure (4)

Working Capital:177,994,000.00
Cash And Cash Equivalents:183,550,000.00
Long Term Debt:$1.25M
Net Debt:-$181.36M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$8.78M
Cost Of Revenue Ttm:$8.36M

Profitability Breakdown (2)

$416.00K-$63.81M

Bottom Line Performance (3)

Net income TTM: -$147.56M
Linear Growth: -50.0%
📊 Click to view full MRLN Net Income analysis & methodology →
Income Before Tax:-$58.30M
Ebitda Ttm:-60,961,157.00

Operating Expenses (5)

Operating Expenses:33,418,000.00
R And D Expense:16,387,000.00
Sga Expense:32,928,157.00
Income Tax Expense:$125.00K
Interest Expense:0.00

Expense Ratios (3)

R And D To Revenue Percentage:746.9%
Sga To Revenue Percentage:1,500.8%
Ebitda Margin:-694.6%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$206.98M
Current Assets:$191.02M
Ppe Net:11,226,000.00
Goodwill:0.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:306,907,000.00
Current Liabilities:13,023,000.00
Long Term Debt:$1.25M
Short Term Debt:$940.00K

Equity & Capital (3)

Equity:-$99.93M
Retained Earnings:-$699.90M
Common Stock:800,000,000.00

Working Capital Items (3)

Accounts Receivable:1,755,000.00
Inventory:0.00
Accounts Payable:5,882,000.00

Special Items (2)

Contract Liabilities:42,000.00
Stock Based Compensation:4,608,000.00
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:-$1.62

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.10
Operating Cash Flow Per Share:-$0.01

Book Value & Capital (2)

Book Value Per Share:-$1.09
Cash Per Share:2.01

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.04x
Working Capital Turnover Ttm:0.05x

Receivables Management (2)

Receivables Turnover Ttm:5.00x
Days Sales Outstanding Ttm:72.99

Inventory Management (2)

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

Payables & Cash Cycle (2)

Days Payable Outstanding:256.81
Cash Conversion Cycle:-1,182.82
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:-12.1%
Fundamental Growth Rate (g):24.7%
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:MRLN
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:91.31M
Shares Outstanding Basic:91.31M
Shares Outstanding Diluted:91.31M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-09-01 13:19:20 UTC
Data Timestamp:2026-09-01T13:19:20.037258
Scroll to Top