Meridian Holdings Inc.
NASDAQ:MRDN · NASDAQ Capital Market
+$0.46 today
Vol 0.08M · Avg 0.05M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:MRDN · Revenue to Net Income
Key Ratios
Analysis
$190.2M of revenue converted into -$87.4M of net income for the selected period. Gross margin is 56.4% and net margin is -44.3%, showing how much revenue survives after costs and taxes. EPS is $-6.93, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $182.9M +21.0% | $151.1M +242.1% | $44.2M +22.6% | $36.0M -40.3% | $60.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $79.4M +27.0% | $62.5M +82.3% | $34.3M +27.7% | $26.9M +83.8% | $14.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $103.5M +16.8% | $88.6M +797.5% | $9.9M +7.7% | $9.2M -80.0% | $45.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 56.6% -2.0pp | 58.6% +36.3pp | 22.3% -3.1pp | 25.4% -50.4pp | 75.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 -100.0% | $23.1K | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $97.9M +25.4% | $78.1M +651.3% | $10.4M +16.2% | $8.9M -55.9% | $20.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $107.1M +24.8% | $85.8M +725.7% | $10.4M +15.9% | $9.0M -71.5% | $31.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $15.2M +40.4% | $10.8M +2141.8% | $481.3K +15.5% | $416.6K -89.2% | $3.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$77.5M -599.1% | $15.5M +363366.0% | $4.3K -99.3% | $609.1K -96.6% | $18.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -42.4% -52.6pp | 10.3% +10.3pp | 0.0% -1.7pp | 1.7% -28.4pp | 30.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$3.6M -232.1% | $2.7M +621.4% | -$526.2K -373.4% | $192.5K -98.7% | $14.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -2.0% -3.8pp | 1.8% +3.0pp | -1.2% -1.7pp | 0.5% -23.2pp | 23.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $240.7K +10.3% | $218.1K +282.7% | $57.0K +520.3% | $9.2K +3329.1% | $268 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $4.6M +30.0% | $3.5M +28297.5% | $12.4K +34.9% | $9.2K -82.0% | $51.2K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$93.6M -5994.6% | -$1.5M -4271.4% | $36.8K -86.4% | $270.6K +299.0% | -$136.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$97.2M -8141.9% | $1.2M +346.9% | -$489.4K -205.7% | $463.1K -96.7% | $14.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -53.1% -53.9pp | 0.8% +1.9pp | -1.1% -2.4pp | 1.3% -22.2pp | 23.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$5.2M -298.8% | $2.6M +283.2% | $683.3K +63.1% | $419.0K -65.5% | $1.2M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$89.9M -5973.2% | -$1.5M -26.2% | -$1.2M -2763.6% | $44.0K -99.7% | $12.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -49.2% -48.2pp | -1.0% +1.7pp | -2.7% -2.8pp | 0.1% -21.2pp | 21.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$8 -4874.4% | -$0 +60.7% | -$0 -271.9% | -$0 -124.6% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$8 -4874.4% | -$0 +60.7% | -$0 -271.9% | -$0 -133.2% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $11.6M +22.5% | $9.5M +220.5% | $3.0M +26.3% | $2.3M +17.4% | $2.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $11.6M +22.5% | $9.5M +220.5% | $3.0M +26.3% | $2.3M -13.1% | $2.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Satellogic Inc.
NASDAQ:SATL
$694.76M
TROOPS, Inc.
NASDAQ:TROO
$306.62M
KULR Technology Group, Inc.
AMEX:KULR
$170.69M
Expensify, Inc.
NASDAQ:EXFY
$148.03M
Skillz Inc.
NYSE:SKLZ
$131.34M
Teads Holding Co.
NASDAQ:TEAD
$124.63M
Airship AI Holdings, Inc.
NASDAQ:AISP
$96.95M
PLAYSTUDIOS, Inc.
NASDAQ:MYPS
$73.59M
Wrap Technologies, Inc.
NASDAQ:WRAP
$69.70M
Arrive AI Inc.
ARAI
$15.07M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MRDN generate?
Meridian Holdings Inc. (MRDN) reported $182.86M of revenue in fiscal 2025.
Is MRDN profitable?
Meridian Holdings Inc. (MRDN) reported -$89,897,850.00 of net income, with a net margin of -49.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.