Merlin Inc
MRLNIndustrials·Aerospace & Defense·USA·Micro·NASD·Nov 11 • 2:13 PM ET
1.01+0.06 (6.11%)
2026-11-11 20:13 CET
Market cap
96.20 USD m
Revenue, TTM
3.20 USD m
Net income, TTM
-218.05 USD m
Free cash flow, TTM
-55.69 USD m
EPS diluted, TTM
-2.63
P/E
-
Price
MRLN against its 20, 50 and 200-day averages2050200missearnings
94.1% under the 52-week high of 17.00 on 16 Apr 2026. 52-week low 0.74 on 5 Nov 2026. Last 15 sessions, 54.5% high to low
Profile
MRLN52-week range, 2% of the way up
0.7417.00
Merlin, Inc. is a US-based developer of cost-effective, takeoff-to-touchdown autonomy for both legacy and next-generation airborne systems. Its aircraft-agnostic, AI-powered software is purpose-built for military and civil programs and is powering an expanding range of missions and aircraft, proven through numerous autonomous flights from test facilities worldwide. The company works with military customers to address national security challenges through safe and reliable autonomy. Merlin is headquartered in Boston, MA.
| Employees | 3 |
|---|---|
| IPO | Dec 02, 2024 |
| Beta | 2.19 |
| ATR, 14d | 0.14 |
| Rel volume | 0.81 |
| Short float | 43.04% |
| Insider own | 72.65% |
| Inst own | 24.24% |
Snapshot
6 groupsValuation
| Index | - |
|---|---|
| Market Cap | 102.08M |
| Enterprise Value | 82.90M |
| Income | -218.05M |
| Sales | 3.20M |
| Book/sh | -0.99 |
| Cash/sh | 1.82 |
| Dividend Est. | - |
| Dividend TTM | - |
| Dividend Ex-Date | - |
| Dividend Gr. 3/5Y | - - |
| Payout | 0.00% |
| Employees | 3 |
| IPO | Dec 02, 2024 |
Ratios
| P/E | - |
|---|---|
| Forward P/E | - |
| PEG | - |
| P/S | 31.90 |
| P/B | - |
| P/C | 0.56 |
| P/FCF | - |
| EV/EBITDA | - |
| EV/Sales | 25.91 |
| Quick Ratio | 14.67 |
| Current Ratio | 14.67 |
| Debt/Eq | 0.04 |
| LT Debt/Eq | 0.02 |
| Option/Short | Yes / Yes |
Earnings
| EPS (ttm) | -2.63 |
|---|---|
| EPS next Y | -1.15 |
| EPS next Q | -0.36 |
| EPS this Y | -408.48% |
| EPS next Y | 59.02% |
| EPS next 5Y | -22.73% |
| EPS past 3/5Y | - - |
| Sales past 3/5Y | - - |
| EPS Y/Y TTM | -1499.25% |
| Sales Y/Y TTM | - |
| EPS Q/Q | -2114.86% |
| Sales Q/Q | - |
| Earnings | Nov 12 AMC |
| EPS/Sales Surpr. | -409.09% -41.88% |
Ownership
| Insider Own | 72.65% |
|---|---|
| Insider Trans | 0.00% |
| Inst Own | 24.24% |
| Inst Trans | -5.37% |
| ROA | -63.32% |
| ROE | -94.69% |
| ROIC | -231.23% |
| Gross Margin | -16.71% |
| Oper. Margin | -2017.50% |
| Profit Margin | -6822.66% |
| SMA20 | 3.66% |
| SMA50 | -39.07% |
| SMA200 | -83.46% |
| Trades | - |
Technical
| Shs Outstand | 100.59M |
|---|---|
| Shs Float | 27.64M |
| Short Float | 43.04% |
| Short Ratio | 4.78 |
| Short Interest | 11.90M |
| 52W High | 17.00 -94.06% |
| 52W Low | 0.74 36.30% |
| Volatility | 14.39% 13.09% |
| ATR (14) | 0.14 |
| RSI (14) | 42.07 |
| Beta | 2.19 |
| Rel Volume | 0.81 |
| Avg Volume | 2.49M |
| Volume | 1,486,834 |
Performance
| Perf Week | 11.60% |
|---|---|
| Perf Month | -21.71% |
| Perf Quarter | -77.15% |
| Perf Half Y | -87.03% |
| Perf YTD | -90.58% |
| Perf Year | -90.52% |
| Perf 3Y | - |
| Perf 5Y | - |
| Perf 10Y | - |
| Recom | 1.00 |
| Target Price | 7.92 |
| Prev Close | 0.95 |
| Price | 1.01 |
| Change % | 6.11% |
Analyst ratings
latest 5 of 5| Date | Action | Analyst | Rating change | Target | Implied |
|---|---|---|---|---|---|
| Sep 25, 2026 | Initiated | CCanaccord Genuity | Buy | $7.50 | +642.6% |
| Sep 18, 2026 | Initiated | MMaxim Group | Buy | $7 | +593.1% |
| Jul 09, 2026 | Initiated | CCantor Fitzgerald | Overweight | $11 | +989.1% |
| Jun 03, 2026 | Initiated | TTD Cowen | Buy | $11 | +989.1% |
| Apr 14, 2026 | Initiated | RRoth Capital | Buy | $15 | +1,385.1% |
Peers
Mkt cap| Ticker | Company | Mkt cap |
|---|---|---|
| EH | EHang Holdings Ltd ADR | 224.28M |
| AIRO | AIRO Group Holdings Inc | 175.13M |
| IA | Innovative Solutions And Support Inc | 394.47M |
| KTOS | Kratos Defense & Security Solutions Inc | 6.93B |
| ACHR | Archer Aviation Inc | 3.78B |
| HONA | Honeywell Aerospace Inc | 53.06B |
| AVEX | AEVEX Corp | 1.51B |
| RCAT | Red Cat Holdings Inc | 672.71M |
| JOBY | Joby Aviation Inc | 6.07B |
| PDYN | Palladyne AI Corp | 178.36M |
Insider trading
7 filings| Insider | Relationship | Date | Transaction | Cost | Shares | Value | Total held | Form |
|---|---|---|---|---|---|---|---|---|
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 05 '25 | Buy | 10.79 | 3,944 | 42,551 | 3,290,158 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 08 '25 | Buy | 10.99 | 379 | 4,166 | 3,252,617 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 09 '25 | Buy | 10.96 | 5 | 55 | 3,251,391 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 05 '25 | Sale | 10.80 | 4,444 | 48,013 | 3,285,714 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 08 '25 | Sale | 11.00 | 379 | 4,168 | 3,252,238 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Nov 28 '25 | Sale | 10.73 | 46 | 493 | 2,833,374 | Feb 26 06:01 PM |
| GOLDMAN SACHS GROUP INC | 10% Owner | Dec 09 '25 | Sale | 10.95 | 3 | 33 | 3,251,388 | Feb 26 06:01 PM |
Held by
AUMNews
latest 14 of 35- Merlin Awarded Contract for U.S. Africa Command Autonomous Casualty Evacuation Technology Challenge (GlobeNewswire) +6.11%
- Merlin Awarded $8.9 Million Task Order To Advance USSOCOM C-130J Autonomy Program from Design Into Integration (GlobeNewswire)
- Merlin Faces Proof Test As $4 To $6 Million Revenue Target Meets A Collapsed Stock (Earnings Whispers) -5.34% -14.35%
- Merlin to Report Third Quarter 2026 Results on November 12, 2026 (GlobeNewswire) -15.27% +5.68%
- Merlin Expands Flight Operations with Move to North Central State Airport (GlobeNewswire)
- Merlin, Inc. To Participate in Upcoming Investor Conferences (GlobeNewswire) -8.19%
- Merlin Demonstrates Autonomous Flight Capabilities at Texas Department of Transportation Project NEXUS eIPP Kickoff Event (GlobeNewswire)
- Merlin Announces Plans to Pursue a Civil Certification Strategy for Large Aircraft (GlobeNewswire) -7.37%
- Merlin Designated a New Zealand Part 146 Aircraft Design Organization, Advancing Its Path to Commercial Operations (GlobeNewswire)
- A1R water Debuts as Publicly Traded Company to Build Leading CPG Brand in Atmospheric Water (PR Newswire) -15.05% -5.86%
- Merlin, Inc. Reports Second Quarter 2026 Results (GlobeNewswire) +6.25%
- Merlin Achieves Next Stage in Certification of Its Autonomous Flight Technology (GlobeNewswire)
- Merlin to Report Second Quarter 2026 Results on August 13, 2026 (GlobeNewswire) +5.70%
- Merlin and IAI Sign Agreement to Advance AI-Powered Autonomy for Commercial Cargo Aircraft (GlobeNewswire)
Quarterly earnings
actual against estimate| Period | Reported | EPS act | EPS est | EPS rep | Sales act | Sales est | Analysts |
|---|---|---|---|---|---|---|---|
| 2026Q3 | 2026-11-12 | - | -0.357 | - | - | 2.23 | 6 |
| 2026Q2 | 2026-08-13 | -1.400 | -0.275 | -0.640 | 2.19 | 3.78 | 4 |
| 2026Q1 | 2026-05-14 | -1.270 | -0.100 | -1.268 | 1.00 | 3.00 | 1 |
| 2025Q4 | 2026-02-25 | -0.140 | - | 0.036 | 1.70 | - | - |
| 2026Q4 | - | - | -0.355 | - | - | 2.82 | 6 |
| 2027Q1 | - | - | -0.278 | - | - | 2.56 | 5 |
| 2027Q2 | - | - | -0.270 | - | - | 4.20 | 5 |
| 2027Q3 | - | - | -0.290 | - | - | 7.04 | 5 |
| 2027Q4 | - | - | -0.304 | - | - | 9.25 | 5 |
| 2028Q1 | - | - | -0.257 | - | - | 10.37 | 3 |
| 2028Q2 | - | - | -0.237 | - | - | 13.00 | 3 |
| 2028Q3 | - | - | -0.253 | - | - | 19.97 | 3 |
| 2028Q4 | - | - | -0.233 | - | - | 24.60 | 3 |
Annual earnings
| Period | EPS act | EPS est | EPS rep | Sales act | Sales est |
|---|---|---|---|---|---|
| 2025FY | -0.550 | - | -0.550 | 7.58 | - |
| 2026FY | - | -2.797 | - | - | 8.25 |
| 2027FY | - | -1.146 | - | - | 20.89 |
| 2028FY | - | -1.017 | - | - | 60.63 |
| 2029FY | - | -0.705 | - | - | 135.67 |
| 2030FY | - | -0.690 | - | - | 220.75 |
Estimate revisions
last 14 periods| Period | Type | Date | Estimates | Up | Down | Mean | Low | High |
|---|---|---|---|---|---|---|---|---|
| 2026Q3 | S | 2026-10-28 | 6 | 1 | 0 | 2.23 | 2.00 | 2.50 |
| 2026Q3 | S | 2026-10-07 | 6 | 1 | 3 | 2.23 | 2.00 | 2.50 |
| 2026Q3 | S | 2026-09-24 | 6 | 0 | 4 | 2.23 | 2.00 | 2.50 |
| 2026Q3 | S | 2026-09-17 | 5 | 0 | 4 | 2.22 | 2.00 | 2.50 |
| 2026Q3 | S | 2026-08-14 | 4 | 0 | 4 | 2.22 | 2.00 | 2.50 |
| 2026Q3 | S | 2026-08-13 | 4 | 0 | 0 | 5.13 | 3.70 | 8.50 |
| 2026Q3 | S | 2026-07-28 | 4 | 0 | 0 | 5.13 | 3.70 | 8.50 |
| 2026Q3 | S | 2026-07-20 | 4 | 0 | 1 | 5.13 | 3.70 | 8.50 |
| 2026Q3 | S | 2026-07-08 | 3 | 0 | 1 | 5.60 | 3.80 | 8.50 |
| 2026Q3 | S | 2026-06-02 | 2 | 0 | 1 | 6.50 | 4.50 | 8.50 |
| 2026Q3 | S | 2026-05-14 | 1 | 0 | 1 | 4.50 | 4.50 | 4.50 |
| 2026Q3 | S | 2026-04-13 | 1 | 0 | 0 | 7.00 | 7.00 | 7.00 |
| 2026Q3 | R | 2026-09-24 | 1 | 0 | 0 | -0.55 | -0.55 | -0.55 |
| 2026Q3 | R | 2026-05-14 | 1 | 0 | 0 | -0.10 | -0.10 | -0.10 |
Estimate history
| EPS, annual | 0.045 | 0.178 | -2.6264 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Period | 2024 | 2025 | TTM | ||||||
| EPS, quarterly | -0.001 | -0.001 | 0.047 | 0.073 | 0.069 | 0.003 | 0.036 | -1.268 | -1.396 |
| Period | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
| Sales, annual | 0 | 0 | 3.2 | ||||||
| Period | 2024 | 2025 | TTM | ||||||
| Sales, quarterly | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.002 | 2.194 |
| Period | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
| Shares, annual | 33.758 | 33.758 | 100.592 | ||||||
| Period | 2024 | 2025 | MRQ | ||||||
| Shares, quarterly | 31.25 | 33.758 | 33.758 | 33.758 | 33.758 | 33.758 | 33.758 | 84.545 | 100.592 |
| Period | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
Income statement, annual
| Metric | TTM | 2025FY | 2024FY |
|---|---|---|---|
| Total Revenue | 3.20 | 0.00 | 0.00 |
| Cost of Goods Sold Incl. D&A | 3.73 | 0.00 | 0.00 |
| Gross Profit | -0.53 | 0.00 | 0.00 |
| Selling, General and Administrative Excl. Other | 66.40 | 4.53 | 0.25 |
| Other Operating Expense | -2.45 | 0.00 | 0.00 |
| Operating Income | -64.48 | -4.53 | -0.25 |
| Interest Expense | 0.01 | 0.00 | - |
| Unusual Expense | 89.88 | 0.00 | 0.00 |
| Net Income Before Taxes | -147.39 | 6.01 | 1.52 |
| Income Taxes | 0.17 | 0.00 | 0.00 |
| Consolidated Net Income | -147.56 | 6.01 | 1.52 |
| Net Income From Continuing Operations | -147.56 | 6.01 | 1.52 |
| Net Income | -218.05 | 6.01 | 1.52 |
| EPS (Recurring) | -1.70 | 0.18 | 0.05 |
| EPS (Basic, Before Extraordinaries) | -2.63 | 0.18 | 0.04 |
| EPS (Diluted) | -2.63 | 0.18 | 0.04 |
| EBITDA | -62.80 | -4.53 | -0.25 |
| Non-Operating Income (Expense) | 6.98 | 10.54 | 1.77 |
| Other After Tax Adjustments | 0.00 | 0.00 | 0.00 |
| Price To Sales Ratio | 162.56 | - | - |
| Gross Margin | -16.71 | - | - |
| Operating Margin | -2,017.50 | - | - |
| Net Margin | -6,822.66 | - | - |
| Shares Outstanding | 100.59 | 33.76 | 33.76 |
| Market Capitalization | 96.20 | 96.20 | 332.86 |
Income statement, quarterly
| Metric | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 | 2025Q1 | 2024Q4 | 2024Q3 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 2.19 | 1.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cost of Goods Sold Incl. D&A | 2.09 | 1.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Profit | 0.10 | -0.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling, General and Administrative Excl. Other | 33.64 | 28.82 | 1.31 | 2.62 | 0.36 | 0.24 | 0.17 | 0.05 |
| Research and Development | 16.39 | 14.09 | - | - | - | - | - | - |
| Other Operating Expense | 0.00 | -2.45 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | -33.54 | -27.01 | -1.31 | -2.62 | -0.36 | -0.24 | -0.17 | -0.05 |
| Interest Expense | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | - | - |
| Unusual Expense | 26.14 | 63.74 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income Before Taxes | -58.30 | -90.37 | 1.20 | 0.08 | 2.31 | 2.42 | 1.60 | -0.05 |
| Income Taxes | 0.12 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Consolidated Net Income | -58.43 | -90.42 | 1.20 | 0.08 | 2.31 | 2.42 | 1.60 | -0.05 |
| Net Income From Continuing Operations | -58.43 | -90.42 | 1.20 | 0.08 | 2.31 | 2.42 | 1.60 | -0.05 |
| Net Income | -127.50 | -91.84 | 1.20 | 0.08 | 2.31 | 2.42 | 1.60 | -0.05 |
| EPS (Recurring) | -1.20 | -0.65 | 0.04 | 0.00 | 0.07 | 0.07 | 0.05 | -0.00 |
| EPS (Basic, Before Extraordinaries) | -1.40 | -1.27 | 0.04 | 0.00 | 0.07 | 0.07 | 0.05 | -0.00 |
| EPS (Diluted) | -1.40 | -1.27 | 0.04 | 0.00 | 0.07 | 0.07 | 0.05 | -0.00 |
| EBITDA | -32.48 | -26.39 | -1.31 | -2.62 | -0.36 | -0.24 | -0.17 | -0.05 |
| Non-Operating Income (Expense) | 1.38 | 0.39 | 2.51 | 2.70 | 2.67 | 2.66 | 1.77 | 0.00 |
| Other After Tax Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Option Compensation Expense | 3.64 | 1.02 | - | - | - | - | - | - |
| Price To Earnings Ratio | - | 40.88 | 55.95 | 55.41 | - | - | - | - |
| Price To Sales Ratio | 162.56 | 531.23 | - | - | - | - | - | - |
| Gross Margin | 4.74 | -63.67 | - | - | - | - | - | - |
| Operating Margin | -1,528.58 | -2,695.81 | - | - | - | - | - | - |
| Net Margin | -5,811.26 | -9,165.27 | - | - | - | - | - | - |
| Shares Outstanding | 100.59 | 84.54 | 33.76 | 33.76 | 33.76 | 33.76 | 33.76 | 33.76 |
| Market Capitalization | 96.20 | 248.12 | 361.89 | 351.09 | 348.05 | 337.92 | 332.86 | 332.86 |
Balance sheet, annual
| Metric | 2025FY | 2024FY |
|---|---|---|
| Cash & Short Term Investments | 0.70 | 2.11 |
| Short Term Receivables | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 |
| Other Current Assets | 0.21 | 0.20 |
| Total Current Assets | 0.91 | 2.31 |
| Net Property, Plant & Equipment | 0.00 | 0.00 |
| Total Investments and Advances | 262.24 | 251.76 |
| Intangible Assets | 0.00 | 0.00 |
| Other Assets | 0.00 | 0.15 |
| Total Assets | 263.15 | 254.22 |
| Short Term Debt Incl. Current Port. of LT Debt | 0.00 | 0.00 |
| Accounts Payable | 0.00 | 0.00 |
| Other Current Liabilities | 3.33 | 1.08 |
| Total Current Liabilities | 3.33 | 1.08 |
| Long Term Debt | 0.00 | 0.00 |
| Provision for Risks Charges | 0.00 | 0.00 |
| Other Liabilities | 8.75 | 8.75 |
| Total Liabilities | 12.08 | 9.83 |
| Non-Equity Reserves | 0.00 | 0.00 |
| Preferred Stock - Carrying Value | 0.00 | 251.76 |
| Common Equity | 251.07 | -7.37 |
| Total Shareholders Equity | 251.07 | 244.39 |
| Accumulated Minority Interest | 0.00 | 0.00 |
| Total Equity | 251.07 | 244.39 |
| Total Liabilities & Stockholders Equity | 263.15 | 254.22 |
| Book Value Per Share | 7.44 | -0.22 |
| Tangible Book Value Per Share | 7.44 | -0.22 |
| Full-Time Employees | 3 | 2 |
| Price to Book Ratio | -0.96 | -6,361.29 |
| Return on Assets | 2.32 | - |
| Return on Equity | 2.43 | - |
| Return on Invested Capital | 2.39 | 0.62 |
| Quick Ratio | 0.27 | 2.14 |
| Current Ratio | 0.27 | 2.14 |
Cash flow, annual
| Metric | TTM | 2025FY | 2024FY |
|---|---|---|---|
| Net Income | -147.56 | 6.01 | 1.52 |
| Other Funds (Non Cash) | 92.74 | -9.81 | -1.64 |
| Funds from Operations | -53.15 | -3.80 | -0.12 |
| Extraordinary Item | 0.00 | 0.00 | 0.00 |
| Changes in Working Capital | 1.27 | 2.47 | -0.35 |
| Cash from Operating Activities | -51.87 | -1.33 | -0.47 |
| Capital Expenditures | -3.82 | 0.00 | 0.00 |
| Net Assets From Acquisitions | 0.00 | 0.00 | 0.00 |
| Sale of Fixed Assets and Businesses | 0.00 | 0.00 | 0.00 |
| Purchase or Sale of Investments | 0.00 | 0.00 | -250.00 |
| Purchase of Investments | 0.00 | 0.00 | -250.00 |
| Sale Or Maturity of Investments | 0.00 | 0.00 | 0.00 |
| Other Uses | 0.00 | 0.00 | 0.00 |
| Other Sources | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -3.82 | 0.00 | -250.00 |
| Cash Dividends Paid | 0.00 | 0.00 | 0.00 |
| Change in Capital Stock | 221.75 | 0.00 | 4.25 |
| Repurchase of Common Pref Stock | 0.00 | 0.00 | 0.00 |
| Sale of Common Pref Stock | 221.75 | 0.00 | 4.25 |
| Proceedsfrom Stock Options | 221.75 | 0.00 | 4.25 |
| Issuance or Reduction of Debt, Net | -33.64 | 0.00 | 0.00 |
| Change in Long Term Debt | -33.64 | 0.00 | 0.00 |
| Issuance of Long Term Debt | 0.00 | 0.00 | 0.00 |
| Reduction of Long Term Debt | -33.64 | 0.00 | 0.00 |
| Net Financing Active Other Cash Flow | -6.69 | -0.07 | 248.32 |
| Other Financing Activities Uses | -6.69 | -0.07 | -0.68 |
| Cash from Financing Activities | 181.42 | -0.07 | 252.57 |
| Net Change in Cash | 125.73 | -1.40 | 2.11 |
| Free Cash Flow | -55.69 | -1.33 | -0.47 |
| Preferred Dividends (Cash Flow) | - | 0.00 | 0.00 |
| Deferred Taxes & Investment Tax Credit | - | 0.00 | 0.00 |
Balance sheet, quarterly
| Metric | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 | 2025Q1 |
|---|---|---|---|---|---|---|
| Cash & Short Term Investments | 183.87 | 123.10 | 0.70 | 1.05 | 1.75 | 1.87 |
| Short Term Receivables | 1.75 | 1.34 | 0.00 | 0.00 | 0.00 | 0.00 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Assets | 5.39 | 5.57 | 0.21 | 0.28 | 0.23 | 0.26 |
| Total Current Assets | 191.02 | 130.01 | 0.91 | 1.33 | 1.98 | 2.13 |
| Net Property, Plant & Equipment | 13.28 | 12.69 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Investments and Advances | 2.57 | 2.57 | 262.24 | 259.73 | 257.04 | 254.39 |
| Intangible Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 0.11 | 0.11 | 0.00 | 0.02 | 0.06 | 0.11 |
| Total Assets | 206.98 | 145.38 | 263.15 | 261.07 | 259.09 | 256.63 |
| Short Term Debt Incl. Current Port. of LT Debt | 0.94 | 0.98 | 0.00 | 0.00 | 0.00 | 0.00 |
| Accounts Payable | 5.88 | 6.86 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Liabilities | 6.20 | 7.08 | 3.33 | 3.12 | 1.22 | 1.07 |
| Total Current Liabilities | 13.02 | 14.91 | 3.33 | 3.12 | 1.22 | 1.07 |
| Long Term Debt | 1.25 | 1.44 | 0.00 | 0.00 | 0.00 | 0.00 |
| Provision for Risks Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Liabilities | 130.14 | 87.80 | 8.75 | 8.75 | 8.75 | 8.75 |
| Total Liabilities | 144.41 | 104.16 | 12.08 | 11.87 | 9.97 | 9.82 |
| Non-Equity Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Stock - Carrying Value | 162.50 | 180.33 | 0.00 | 259.73 | 257.04 | 254.39 |
| Common Equity | -99.93 | -139.11 | 251.07 | -10.53 | -7.93 | -7.58 |
| Total Shareholders Equity | 62.57 | 41.22 | 251.07 | 249.20 | 249.12 | 246.81 |
| Accumulated Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Equity | 62.57 | 41.22 | 251.07 | 249.20 | 249.12 | 246.81 |
| Total Liabilities & Stockholders Equity | 206.98 | 145.38 | 263.15 | 261.07 | 259.09 | 256.63 |
| Book Value Per Share | -0.99 | -1.65 | 7.44 | -0.31 | -0.23 | -0.22 |
| Tangible Book Value Per Share | -0.99 | -1.65 | 7.44 | -0.31 | -0.23 | -0.22 |
| Full-Time Employees | - | - | 3 | - | - | - |
| Price to Book Ratio | -0.96 | 0.99 | -34.37 | -44.28 | -45.89 | -45.88 |
| Return on Assets | -63.32 | -43.20 | 2.32 | 4.90 | 4.84 | - |
| Return on Equity | -94.69 | -60.29 | 2.43 | 5.14 | 5.04 | - |
| Return on Invested Capital | -91.55 | -211.95 | 0.48 | 0.03 | 0.93 | 0.98 |
| Quick Ratio | 14.67 | 8.72 | 0.27 | 0.43 | 1.62 | 1.99 |
| Current Ratio | 14.67 | 8.72 | 0.27 | 0.43 | 1.62 | 1.99 |
Cash flow, quarterly
| Metric | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 | 2025Q1 |
|---|---|---|---|---|---|---|
| Net Income | -58.43 | -90.42 | 1.20 | 0.08 | 2.31 | 2.42 |
| Depreciation | 1.05 | 0.63 | - | - | - | - |
| Other Funds (Non Cash) | 31.14 | 66.11 | -1.84 | -2.69 | -2.65 | -2.64 |
| Funds from Operations | -26.23 | -23.68 | -0.64 | -2.60 | -0.34 | -0.22 |
| Extraordinary Item | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Changes in Working Capital | -1.02 | 0.03 | 0.37 | 1.90 | 0.23 | -0.02 |
| Cash from Operating Activities | -27.25 | -23.64 | -0.27 | -0.70 | -0.12 | -0.24 |
| Capital Expenditures | -1.66 | -2.16 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Assets From Acquisitions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sale of Fixed Assets and Businesses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Purchase or Sale of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Purchase of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sale Or Maturity of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Uses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Sources | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash from Investing Activities | -1.66 | -2.16 | 0.00 | 0.00 | 0.00 | 0.00 |
| Cash Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Dividends (Cash Flow) | - | - | 0.00 | 0.00 | 0.00 | 0.00 |
| Change in Capital Stock | 94.24 | 127.51 | 0.00 | 0.00 | 0.00 | 0.00 |
| Repurchase of Common Pref Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Sale of Common Pref Stock | 94.24 | 127.51 | 0.00 | 0.00 | 0.00 | 0.00 |
| Proceedsfrom Stock Options | 142.66 | 79.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Issuance or Reduction of Debt, Net | 0.00 | -33.64 | 0.00 | 0.00 | 0.00 | 0.00 |
| Change in Long Term Debt | 0.00 | -33.64 | 0.00 | 0.00 | 0.00 | 0.00 |
| Issuance of Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Reduction of Long Term Debt | 0.00 | -33.64 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Financing Active Other Cash Flow | -4.55 | -2.06 | -0.07 | 0.00 | 0.00 | 0.00 |
| Other Financing Activities Uses | -4.55 | -2.06 | -0.07 | 0.00 | 0.00 | 0.00 |
| Cash from Financing Activities | 89.69 | 91.81 | -0.07 | 0.00 | 0.00 | 0.00 |
| Net Change in Cash | 60.77 | 66.00 | -0.35 | -0.70 | -0.12 | -0.24 |
| Free Cash Flow | -28.91 | -25.80 | -0.27 | -0.70 | -0.12 | -0.24 |
Revenue breakdown
| Revenue split | - |
|---|
Short interest
shares short against float, oldest to newest| Settlement | Of float | Shares short | Float | Avg volume |
|---|---|---|---|---|
| 2026-10-30 | 43.04% | 11.9M | 27.6M | 2.47M |
| 2026-10-15 | 42.52% | 11.8M | 27.6M | 2.38M |
| 2026-09-30 | 30.54% | 12.2M | 39.9M | 2.15M |
| 2026-09-15 | 43.81% | 10.5M | 24.1M | 1.62M |
| 2026-08-31 | 99.24% | 9.9M | 10.0M | 2.41M |
| 2026-08-14 | 86.98% | 8.7M | 10.0M | 2.53M |
| 2026-07-31 | 87.01% | 8.9M | 10.2M | 2.57M |
| 2026-07-15 | 71.35% | 7.3M | 10.2M | 2.56M |
| 2026-06-30 | 64.59% | 6.6M | 10.2M | 2.55M |
| 2026-06-15 | 55.59% | 5.7M | 10.2M | 2.28M |
| 2026-05-29 | 31.89% | 3.2M | 10.2M | 1.34M |
| 2026-05-15 | 25.09% | 2.6M | 10.2M | 1.11M |
| 2026-04-30 | 27.82% | 2.4M | 8.6M | 895.03K |
| 2026-04-15 | 83.29% | 2.1M | 2.6M | 698.28K |
| 2026-03-31 | 4.39% | 1.0M | 23.3M | 469.07K |
| 2026-02-27 | 0.12% | 0.0M | 23.3M | 278.21K |
| 2026-02-13 | 0.14% | 0.0M | 23.3M | 342.13K |
| 2026-01-30 | 0.09% | 0.0M | 22.8M | 405.94K |
| 2026-01-15 | 0.17% | 0.0M | 22.8M | 735.03K |
| 2025-12-31 | 0.06% | 0.0M | 22.8M | 861.38K |
Option chain
expiry 2026-11-20| Type | Strike | Bid | Ask | Last | IV | Open int | Volume | Delta | Theta | Vega |
|---|---|---|---|---|---|---|---|---|---|---|
| call | 0.50 | 0.25 | 1.00 | 0.55 | 0.000 | 4.00 | 0.00 | 0.958 | -0.016 | 0.000 |
| call | 1.00 | 0.10 | 0.20 | 0.18 | 3.035 | 627 | 18.00 | 0.604 | -0.010 | 0.001 |
| call | 1.50 | 0.00 | 0.05 | 0.03 | 3.597 | 403 | 26.00 | 0.344 | -0.012 | 0.001 |
| call | 2.00 | 0.00 | 0.10 | 0.04 | 3.686 | 163 | 0.00 | 0.195 | -0.009 | 0.000 |
| call | 2.50 | 0.00 | 0.05 | 0.01 | 4.450 | 752 | 0.00 | 0.174 | -0.010 | 0.000 |
| call | 5.00 | 0.00 | 0.05 | 0.04 | 6.416 | 732 | 0.00 | 0.140 | -0.013 | 0.000 |
| call | 7.50 | 0.00 | 0.20 | 0.10 | 7.434 | 516 | 0.00 | 0.129 | -0.014 | 0.000 |
| call | 10.00 | 0.00 | 1.00 | 0.25 | 8.116 | 12.00 | 0.00 | 0.123 | -0.015 | 0.000 |
| call | 12.50 | 0.00 | 0.75 | 0.40 | 8.623 | 0.00 | 0.00 | 0.119 | -0.015 | 0.000 |
| call | 15.00 | 0.00 | 0.50 | 0.55 | 9.027 | 19.00 | 0.00 | 0.116 | -0.016 | 0.000 |
| call | 17.50 | 0.00 | 0.75 | 0.04 | 9.361 | 1.00 | 0.00 | 0.114 | -0.016 | 0.000 |
| put | 0.50 | 0.00 | 0.05 | 0.75 | 18.836 | 2.00 | 0.00 | -0.042 | -0.015 | 0.000 |
| put | 1.00 | 0.05 | 0.20 | 0.14 | 2.563 | 58.00 | 0.00 | -0.396 | -0.009 | 0.001 |
| put | 1.50 | 0.25 | 0.90 | 0.00 | 8.793 | 0.00 | 0.00 | -0.760 | -0.007 | 0.000 |
| put | 2.00 | 0.65 | 1.55 | 1.08 | 12.621 | 34.00 | 0.00 | -0.805 | -0.009 | 0.000 |
| put | 2.50 | 1.15 | 1.90 | 1.41 | 10.760 | 14.00 | 0.00 | -0.826 | -0.010 | 0.000 |
| put | 5.00 | 3.50 | 4.50 | 3.96 | 14.674 | 336 | 5.00 | -0.860 | -0.012 | 0.000 |
| put | 7.50 | 6.00 | 7.00 | 5.70 | 15.925 | 0.00 | 0.00 | -0.873 | -0.013 | 0.000 |
| put | 10.00 | 8.50 | 9.50 | 6.83 | 16.617 | 0.00 | 0.00 | -0.877 | -0.014 | 0.000 |
| put | 12.50 | 11.00 | 12.00 | 8.95 | 17.213 | 0.00 | 0.00 | -0.881 | -0.014 | 0.000 |
| put | 15.00 | 13.50 | 14.50 | 11.61 | 17.694 | 0.00 | 0.00 | -0.884 | -0.014 | 0.000 |
| put | 17.50 | 16.00 | 17.00 | 0.00 | 18.192 | 0.00 | 0.00 | -0.888 | -0.014 | 0.000 |
Latest SEC filings
30| Filed | Form | Description | Period | Link |
|---|---|---|---|---|
| 2026-11-10 | SCHEDULE 13G/A | SEC | ||
| 2026-10-27 | 424B3 | SEC | ||
| 2026-10-27 | 424B3 | SEC | ||
| 2026-10-27 | 8-K | Current report | 2026-10-27 | SEC |
| 2026-10-13 | SCHEDULE 13G | SEC | ||
| 2026-09-18 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-16 | SEC |
| 2026-09-18 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-16 | SEC |
| 2026-09-18 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-16 | SEC |
| 2026-09-18 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-16 | SEC |
| 2026-09-18 | SCHEDULE 13G/A | SEC | ||
| 2026-09-18 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-16 | SEC |
| 2026-08-20 | 424B3 | SEC | ||
| 2026-08-20 | 424B3 | SEC | ||
| 2026-08-14 | 10-Q | Quarterly report pursuant to Section 13 or 15(d) | 2026-06-30 | SEC |
| 2026-08-14 | SCHEDULE 13G/A | SEC | ||
| 2026-08-14 | SCHEDULE 13G/A | SEC | ||
| 2026-08-13 | 8-K | Current report | 2026-08-13 | SEC |
| 2026-08-13 | SCHEDULE 13G/A | SEC | ||
| 2026-08-12 | SCHEDULE 13G/A | SEC | ||
| 2026-06-02 | 424B3 | SEC | ||
| 2026-06-02 | 424B3 | SEC | ||
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
| 2026-05-22 | 4 | Statement of changes in beneficial ownership of securities | 2026-05-20 | SEC |
Insider activity by month
| Month | Bought | Buys | Sold | Sells |
|---|---|---|---|---|
| 2026-11 | 0 | 0 | 0 | 0 |
| 2026-10 | 0 | 0 | 0 | 0 |
| 2026-09 | 0 | 0 | 0 | 0 |
| 2026-08 | 0 | 0 | 0 | 0 |
| 2026-07 | 0 | 0 | 0 | 0 |
| 2026-06 | 0 | 0 | 0 | 0 |
| 2026-05 | 0 | 0 | 0 | 0 |
| 2026-04 | 0 | 0 | 0 | 0 |
| 2026-03 | 0 | 0 | 0 | 0 |
| 2026-02 | 0 | 0 | 0 | 0 |
| 2026-01 | 0 | 0 | 0 | 0 |
| 2025-12 | 46.77K | 3 | 52.21K | 3 |
| 2025-11 | 0 | 0 | 493 | 1 |
Institutional holders
| Manager | % owned |
|---|---|
| Alyeska Investment Group, L.P. | 7.67% |
| BAILLIE GIFFORD & CO | 1.97% |
| BlackRock, Inc. | 0.74% |
| Lane Generational LLC | 0.54% |
| XTX Topco Ltd | 0.45% |
| VANGUARD CAPITAL MANAGEMENT LLC | 0.41% |
| SUSQUEHANNA INTERNATIONAL GROUP, LLP | 0.37% |
| JANE STREET GROUP, LLC | 0.29% |
| HighTower Advisors, LLC | 0.26% |
| Squarepoint Ops LLC | 0.24% |
Funds
| Fund | % owned |
|---|---|
| VANGUARD EXTENDED MARKET INDEX FUND | 0.41% |
| Fidelity Extended Market Index Fund | 0.17% |
| Schwab U.S. Small-Cap ETF | 0.16% |
| Fidelity Total Market Index Fund | 0.07% |
| Fidelity Series Total Market Index Fund | 0.05% |
| Fidelity Nasdaq Composite Index Fund | 0.05% |
| Schwab Total Stock Market Index Fund | 0.03% |
| Schwab U.S. Broad Market ETF | 0.03% |
| iShares Morningstar Small-Cap ETF | 0.00% |
OakChart. MRLN. Cached 15 minutes.