MRLN US
- Pricing and plans
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|
| Revenue | 1.0 | 1.2 | - | 1.0 | ||
| -Cost of Revenue | 0.7 | 8.5 | - | 1.6 | ||
| Gross Profit | 0.3 | -7.3 | - | -0.6 | ||
| -Operating Expenses | 38.7 | 46.8 | 4.5 | 30.7 | ||
| +Selling, General & Admin | 14.0 | 19.6 | 4.5 | 19.0 | ||
| +General And Administrative Expenses | 12.9 | 17.9 | - | 14.1 | ||
| +Selling And Marketing Expenses | 1.2 | 1.7 | - | 0.6 | ||
| +Research and Development | 24.7 | 27.1 | - | 14.1 | ||
| +Other Operating Expenses | - | - | - | -2.5 | ||
| Operating Income | -38.4 | -54.0 | -4.5 | -31.3 | ||
| +Non Operating Income | 5.6 | -1.3 | 21.1 | -47.1 | ||
| +Interest Income, Net | 2.9 | -0.4 | 10.5 | 8.4 | ||
| +Interest Income | 3.3 | 2.0 | 10.5 | 8.4 | ||
| -Interest Expense | 0.3 | 2.4 | - | 0.0 | ||
| +Other Non-Op Income | 2.7 | -0.9 | 10.5 | -55.5 | ||
| Pretax Income | -35.8 | -54.9 | 6.0 | -86.8 | ||
| -Income Tax Expense | 0.7 | 0.4 | - | 0.0 | ||
| Income from Cont Ops | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Net Extraordinary Losses | - | - | - | - | ||
| +Discounted operations | - | - | - | - | ||
| +XO & Accounting Changes | - | - | - | - | ||
| Income Incl. MI | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Minority Interests | - | - | - | - | ||
| Net Income, GAAP | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Prfrrd Div & Other | - | - | - | - | ||
| Net Income Avail To Common | -36.5 | -55.3 | 6.0 | -88.2 | ||
| Weighted Average Shs Out | 33,758,333 | 33,758,333 | 33,758,333 | 172,846,271 | ||
| EPS | -1.1 | -1.6 | 0.2 | -1.2 | ||
| Weighted Average Shs Out Dil | 33,758,333 | 33,758,333 | 33,758,333 | 172,846,271 | ||
| EPS Diluted | -1.1 | -1.6 | 0.2 | -1.2 | ||
| Millions USD (ex. Per Share) | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|
| Revenue | 1.0 | 1.2 | - | 1.0 | ||
| -Cost of Revenue | 0.7 | 8.5 | - | 1.6 | ||
| Gross Profit | 0.3 | -7.3 | - | -0.6 | ||
| -Operating Expenses | 38.7 | 46.8 | 4.5 | 30.7 | ||
| +Selling, General & Admin | 14.0 | 19.6 | 4.5 | 19.0 | ||
| +General And Administrative Expenses | 12.9 | 17.9 | - | 14.1 | ||
| +Selling And Marketing Expenses | 1.2 | 1.7 | - | 0.6 | ||
| +Research and Development | 24.7 | 27.1 | - | 14.1 | ||
| +Other Operating Expenses | - | - | - | -2.5 | ||
| Operating Income | -38.4 | -54.0 | -4.5 | -31.3 | ||
| +Non Operating Income | 5.6 | -1.3 | 21.1 | -47.1 | ||
| +Interest Income, Net | 2.9 | -0.4 | 10.5 | 8.4 | ||
| +Interest Income | 3.3 | 2.0 | 10.5 | 8.4 | ||
| -Interest Expense | 0.3 | 2.4 | - | 0.0 | ||
| +Other Non-Op Income | 2.7 | -0.9 | 10.5 | -55.5 | ||
| Pretax Income | -35.8 | -54.9 | 6.0 | -86.8 | ||
| -Income Tax Expense | 0.7 | 0.4 | - | 0.0 | ||
| Income from Cont Ops | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Net Extraordinary Losses | - | - | - | - | ||
| +Discounted operations | - | - | - | - | ||
| +XO & Accounting Changes | - | - | - | - | ||
| Income Incl. MI | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Minority Interests | - | - | - | - | ||
| Net Income, GAAP | -36.5 | -55.3 | 6.0 | -86.8 | ||
| -Prfrrd Div & Other | - | - | - | - | ||
| Net Income Avail To Common | -36.5 | -55.3 | 6.0 | -88.2 | ||
| Weighted Average Shs Out | 33,758,333 | 33,758,333 | 33,758,333 | 172,846,271 | ||
| EPS | -1.1 | -1.6 | 0.2 | -1.2 | ||
| Weighted Average Shs Out Dil | 33,758,333 | 33,758,333 | 33,758,333 | 172,846,271 | ||
| EPS Diluted | -1.1 | -1.6 | 0.2 | -1.2 | ||