Merlin, Inc. (MRLN) Cash Flow Statement
Where MRLN’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$1.3M
- Capital expenditures
- $0
- Free cash flow
- −$1.3M
- Returned to shareholders
- —
- Change in cash
- −$1.4M cash at year-end $703,596
Drawn to scale: where the cash came from and how it was used. Hover for values.
MRLN operating cash flow, capex and free cash flow
MRLN cash flow trends, 2023–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$31.7M2023 | −$1.3M2025 | — | |
| Capital expenditures | $4.8M2023 | $02025 | −100.0% | |
| Free cash flow | −$36.5M2023 | −$1.3M2025 | — | |
| Free cash flow margin | −3,643.1%2023 | −3,860.1%2024 | −217.1 pts | |
| Stock-based compensation | $1.8M2023 | $670,0002025 | −39.1%/yr | |
| Share buybacks (net) | $1.5M2023 | $02024 | −100.0% | |
| Capex / revenue | 483.0%2023 | 154.9%2024 | −328.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
MRLN cash flow by activity
MRLN net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
MRLN cash flow statement
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Operating activities | |||
| Net income | $6.0M | −$55.3M | −$36.5M |
| Depreciation & amortization | — | $2.0M | $1.8M |
| Stock-based compensation | $670,000 | $1.7M | $1.8M |
| Change in working capital | — | −$685,000 | $1.2M |
| Other non-cash items | −$8.0M | $6.6M | −$5,000 |
| Cash from operating activities | −$1.3M | −$45.5M | −$31.7M |
| Investing activities | |||
| Capital expenditures | $0 | −$1.9M | −$4.8M |
| Investments (net) | — | $211,000 | −$34,000 |
| Acquisitions & other investing | — | $0 | $10,000 |
| Cash from investing activities | — | −$1.7M | −$4.9M |
| Financing activities | |||
| Share repurchases & issuance (net) | — | $0 | −$1.5M |
| Net borrowing (repayment) | — | $33.4M | −$1.0M |
| Shares issued | $0 | $0 | $0 |
| Other financing | −$75,000 | $562,000 | $21,000 |
| Cash from financing activities | −$75,000 | $33.9M | −$2.5M |
| Summary | |||
| Net change in cash | −$1.4M | −$13.3M | −$39.1M |
| Cash at end of period | $703,596 | $37.2M | $50.5M |
| Free cash flow | −$1.3M | −$47.4M | −$36.5M |
| Free cash flow margin | — | −3,860.1% | −3,643.1% |
| Capex / revenue | — | 154.9% | 483.0% |
| Operating cash flow / net income | −0.22 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$58.4M | −$90.4M | −$19.1M | −$26.7M | −$16.3M | −$12.7M | −$13.4M |
| Depreciation & amortization | $1.1M | $626,000 | $634,000 | $558,000 | $572,000 | $564,000 | $572,000 |
| Stock-based compensation | $4.6M | $1.9M | $223,000 | $526,000 | $432,000 | $513,000 | $458,000 |
| Change in working capital | −$1.0M | $34,000 | −$2.1M | −$3.4M | −$2.5M | −$1.8M | −$362,000 |
| Other non-cash items | $26.5M | $64.2M | $3.5M | $11.2M | $5.7M | $416,000 | −$263,000 |
| Cash from operating activities | −$27.3M | −$23.6M | −$16.9M | −$17.8M | −$12.1M | −$13.1M | −$13.0M |
| Investing activities | |||||||
| Capital expenditures | −$1.7M | −$2.2M | −$141,000 | −$175,000 | −$17,000 | −$94,000 | −$334,000 |
| Investments (net) | — | — | — | — | — | — | $116,000 |
| Acquisitions & other investing | $0 | $0 | $9,000 | $35,000 | $0 | $15,000 | $0 |
| Cash from investing activities | −$1.7M | −$2.2M | −$132,000 | −$140,000 | −$17,000 | −$79,000 | −$218,000 |
| Financing activities | |||||||
| Net borrowing (repayment) | $0 | −$33.6M | — | $17.7M | −$4.2M | −$1.6M | $9.6M |
| Shares issued | $65.3M | $98.1M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $24.4M | $27.4M | $9.6M | $60.8M | $9,000 | $10,000 | $7,000 |
| Cash from financing activities | $89.7M | $91.8M | $9.6M | $78.5M | −$4.1M | −$1.5M | $9.6M |
| Summary | |||||||
| Net change in cash | $60.8M | $66.0M | $59.3M | $60.6M | −$16.3M | −$14.7M | −$3.7M |
| Cash at end of period | $186.1M | $125.3M | $59.3M | $66.8M | $6.2M | $22.5M | $37.2M |
| Free cash flow | −$28.9M | −$25.8M | −$17.0M | −$18.0M | −$12.2M | −$13.2M | −$13.4M |
| Free cash flow margin | −1,317.8% | −2,575.1% | — | −933.9% | −391.2% | −1,517.9% | −1,549.4% |
| Capex / revenue | 75.7% | 215.5% | — | 9.1% | 0.5% | 10.8% | 38.7% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
MRLN cash generation
In fiscal 2025 (ended December 31, 2025), Merlin generated -$1.3 million of cash from operations and spent $0 on capital expenditures, leaving free cash flow of -$1.3 million. Cash and equivalents fell by $1.4 million over the year.
Related: MRLN income statement, MRLN balance sheet. See the MRLN stock overview for the latest quote and news.
MRLN cash flow FAQ
What is Merlin's free cash flow?
Merlin's free cash flow was -$1.3 million in fiscal 2025: -$1.3 million of operating cash flow minus $0 of capital expenditures It was -$47.4 million a year earlier..
How much cash does Merlin generate from operations?
Merlin generated -$1.3 million of cash from operating activities in fiscal 2025, −0.22 times its net income of $6.0 million.