Business Highlights
- USSOCOM C-130J contract progress. On
June 4, 2026 , Merlin announced the completion of the Critical Design Review (CDR) for the C-130J autonomy program. The next phase is to integrate the system onto an aircraft and then begin ground testing, moving Merlin closer to deployment across USSOCOM’s C-130J fleet. - Autonomous landing milestone at Oshkosh. On
July 17, 2026 , Merlin executed the first fully autonomous landing at theEAA AirVenture Oshkosh airport using a conventional fixed wing aircraft (Cessna 208B Grand Caravan). - Strategic industry partnership expansion. Merlin and
Israel Aerospace Industries (IAI) signed a non-binding Memorandum of Understanding to advance AI-powered autonomy for Part 25 commercial cargo aircraft. The collaboration establishes a phased path toward platform integration, civil certification, and commercialization, expanding Merlin’s partner ecosystem and positioning its technology to address the approximately 2,400-aircraft global civil cargo market (excludingChina andRussia ) identified in Airbus's 2025 Cargo Global Market Forecast. - Civil certification progress. Merlin has achieved the Stage of Involvement 3 (SOI 3) milestone with the
New Zealand Civil Aviation Authority (CAANZ), in coordination with theFAA under a Bilateral Aviation Safety Agreement. Separately, Merlin successfully concluded an important certification issue paper with the CAANZ addressing the use of AI/ML-based natural language processing withinMerlin Pilot , which enables voice-based interaction with air traffic control. This technical progress advances Merlin’s civil certification strategy and long-term objective of addressing a global commercial aviation market of more than 22,000 aircraft as reported in theAugust 2025 IATA Global Commercial Aircraft Fleet Report.
“Each of these milestones tackles an independent challenge across commercial, technology, and certification, and that diversity is what makes them so important. We believe these milestones represent meaningful evidence of progress toward our mission to build a certifiable autonomous core that is capable of safely and reliably flying any aircraft for any use case. In other words, we are building what we believe will be the operating system of record for the next century of aviation” said
Second Quarter 2026 Financial Results
- Second quarter 2026 total revenue of
$2.2 million , compared to$1.0 million in the first quarter of 2026 - Second quarter 2026 GAAP net loss of
$(58.4) million , compared to$(90.4) million in the first quarter of 2026 - Second quarter 2026 Adjusted EBITDA* loss of
$(27.8) million , compared to an Adjusted EBITDA loss of$(23.3) million in the first quarter of 2026 - Cash, cash equivalents, and short-term investments of
$183.9 million atJune 30, 2026 , compared to$123.1 million atMarch 31, 2026
* For all Non-GAAP financial measures, see the reconciliation table at the end of this earnings release for further discussion
Conference Call Details
Merlin will host a live webcast on
About Merlin
Merlin is an aerospace and defense technology company building the operating system of record for autonomous flight. Through a first-principles approach, Merlin is redefining what’s possible across aviation, aerospace, and defense with the goal of delivering full-stack autonomy for any aircraft, military or civilian, from takeoff to touchdown. The Merlin Pilot system powers a growing range of aircraft and mission profiles, proven through hundreds of autonomous flights from test facilities across the globe. With $100M+ total in IDIQ contract ceiling value under its C-130J autonomy program with USSOCOM, Merlin is advancing American leadership in autonomous aviation by helping to solve national security challenges through safe, reliable autonomy. To learn more, visit www.merlinlabs.com or follow us on X @merlinaero.
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements regarding Merlin’s expected financial performance, expected reductions in engineering costs and regulatory timelines for future programs, expected improvements in platform performance and adaptability from operational data, expected compounding advantages across engineering, regulatory, and data dimensions, Merlin’s competitive position relative to other developers of autonomous flight technology, program milestones and execution timelines, including automated flight targets, the commercial launch and scaling of Condor, including anticipated revenue from platform adaptation, integration, and recurring software licensing arrangements, civil certification progression, including for novel AI/ML-based functionality within
Contacts
Investor Relations: investor.relations@merlinlabs.com
Media: media@merlinlabs.com
| MERLIN, INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (UNAUDITED) (in thousands, except share amounts) | |||||||
| As of: | |||||||
| 2026 | 2025 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 183,550 | $ | 59,343 | |||
| Short-term investments | 321 | 330 | |||||
| Accounts receivable, net | 1,755 | 368 | |||||
| Prepaid expenses and other current assets | 5,391 | 3,328 | |||||
| Capitalized transaction costs | — | 7,562 | |||||
| Total current assets | 191,017 | 70,931 | |||||
| Property and equipment, net | 11,226 | 7,108 | |||||
| Operating lease right-of-use assets, net | 2,058 | 979 | |||||
| Restricted cash | 2,570 | — | |||||
| Deposits | 107 | 1,564 | |||||
| Total assets | $ | 206,978 | $ | 80,582 | |||
| LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS' DEFICIT | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 5,882 | $ | 3,154 | |||
| Accrued expenses | 6,004 | 7,937 | |||||
| Deferred revenue | 42 | — | |||||
| Contract loss provision | 155 | 4,173 | |||||
| Operating lease liabilities, current | 940 | 657 | |||||
| Long-term debt, current portion, net ( | — | 19,271 | |||||
| Convertible promissory notes | — | 29,107 | |||||
| Total current liabilities | 13,023 | 64,299 | |||||
| Operating lease liabilities, non-current | 1,250 | 331 | |||||
| Warrant liabilities | 130,137 | 76,766 | |||||
| Long-term debt, non-current portion, net ( | — | 12,784 | |||||
| Total liabilities | 144,410 | 154,180 | |||||
| Commitments and contingencies | |||||||
| Series A Preferred Stock: | 162,497 | — | |||||
| Redeemable convertible preferred stock | — | — | |||||
| Stockholders' deficit: | |||||||
| Common stock: | 10 | 7 | |||||
| Additional paid-in capital | 599,960 | 477,448 | |||||
| Accumulated deficit | (699,899 | ) | (551,053 | ) | |||
| Total stockholders' deficit | (99,929 | ) | (73,598 | ) | |||
| Total liabilities, mezzanine equity, and stockholders' deficit | $ | 206,978 | $ | 80,582 | |||
| MERLIN, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (in thousands) | |||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Revenue | $ | 2,194 | $ | 3,107 | $ | 3,195 | $ | 3,975 | |||||||
| Cost of revenue | 2,090 | 3,066 | 3,729 | 3,780 | |||||||||||
| Contract loss adjustments | 223 | — | (2,229 | ) | — | ||||||||||
| Gross profit (loss) | (119 | ) | 41 | 1,695 | 195 | ||||||||||
| Operating expenses: | |||||||||||||||
| Research and development | 16,387 | 6,856 | 30,477 | 13,534 | |||||||||||
| General and administrative | 15,576 | 3,804 | 29,668 | 8,326 | |||||||||||
| Selling and marketing | 1,455 | 389 | 2,098 | 748 | |||||||||||
| Total operating expenses | 33,418 | 11,049 | 62,243 | 22,608 | |||||||||||
| Loss from operations | (33,537 | ) | (11,008 | ) | (60,548 | ) | (22,413 | ) | |||||||
| Other (expense) income: | |||||||||||||||
| Interest income | 1,447 | 131 | 1,964 | 432 | |||||||||||
| Interest expense | — | (1,342 | ) | (9 | ) | (2,957 | ) | ||||||||
| Other expense | (68 | ) | (151 | ) | (196 | ) | (211 | ) | |||||||
| Change in fair value of warrant liabilities | (26,144 | ) | (3,925 | ) | 410 | (3,879 | ) | ||||||||
| Change in fair value of convertible promissory notes | — | — | (87,824 | ) | — | ||||||||||
| Change in fair value of long-term debt | — | — | (2,470 | ) | — | ||||||||||
| Total other expense | (24,765 | ) | (5,287 | ) | (88,125 | ) | (6,615 | ) | |||||||
| Loss before provision for income taxes | (58,302 | ) | (16,295 | ) | (148,673 | ) | (29,028 | ) | |||||||
| Provision for income taxes | 125 | 1 | 173 | 1 | |||||||||||
| Net loss | $ | (58,427 | ) | $ | (16,296 | ) | $ | (148,846 | ) | $ | (29,029 | ) | |||
| Series A Preferred Stock dividends and accretion | (8,224 | ) | — | (9,641 | ) | — | |||||||||
| Series A Preferred Stock deemed dividend on down round | (60,848 | ) | — | (60,848 | ) | — | |||||||||
| Net loss attributable to common stockholders | $ | (127,499 | ) | $ | (16,296 | ) | $ | (219,335 | ) | $ | (29,029 | ) | |||
| Net loss per share: | |||||||||||||||
| Basic and diluted | $ | (1.40 | ) | $ | (0.23 | ) | $ | (2.68 | ) | $ | (0.41 | ) | |||
| Weighted-average shares outstanding: | |||||||||||||||
| Basic and diluted | 91,309,267 | 70,965,177 | 81,915,507 | 70,956,489 | |||||||||||
Non-GAAP Financial Measures
In addition to our results determined in accordance with
We believe that each of these non-GAAP financial measures provide additional metrics to evaluate our operations and, when considered with both our
The non-GAAP financial measures are presented here because we believe they are useful to investors in assessing the operating performance of our business without the effect of non-cash items, and other items as detailed below. The non-GAAP financial measures should not be considered in isolation or as alternatives to net income (loss), income (loss) from operations or any other measure of financial performance calculated and prescribed in accordance with
The following tables provides a reconciliation of EBITDA and Adjusted EBITDA to net loss, the most directly comparable financial measure presented in accordance with
| Three Months Ended | ||||||||
| ($ in thousands) | 2026 | 2025 | ||||||
| Net loss | $ | (90,419 | ) | $ | (12,733 | ) | ||
| Depreciation | 417 | 381 | ||||||
| Amortization of right-of-use assets | 209 | 183 | ||||||
| Interest income | (517 | ) | (301 | ) | ||||
| Interest expense | 9 | 1,614 | ||||||
| Provision for income taxes | 48 | 1 | ||||||
| EBITDA | (90,253 | ) | (10,855 | ) | ||||
| Stock-based compensation | 1,295 | 513 | ||||||
| Equity-based payments to non-employees | 643 | — | ||||||
| Change in fair value of warrant liabilities | (26,555 | ) | (46 | ) | ||||
| Change in fair value of convertible promissory notes | 87,824 | — | ||||||
| Change in fair value of long-term debt | 2,470 | — | ||||||
| Transaction costs | 1,236 | — | ||||||
| Adjusted EBITDA | $ | (23,340 | ) | $ | (10,388 | ) | ||
| Three Months Ended | Six Months Ended | ||||||||||||||
| ($ in thousands) | 2026 | 2025 | 2026 | 2025 | |||||||||||
| Net loss | $ | (58,427 | ) | $ | (16,296 | ) | $ | (148,846 | ) | $ | (29,029 | ) | |||
| Depreciation | 712 | 389 | 1,129 | 770 | |||||||||||
| Amortization of right-of-use assets | 342 | 183 | 551 | 366 | |||||||||||
| Interest income | (1,447 | ) | (131 | ) | (1,964 | ) | (432 | ) | |||||||
| Interest expense | — | 1,342 | 9 | 2,957 | |||||||||||
| Provision for income taxes | 125 | 1 | 173 | 1 | |||||||||||
| EBITDA | (58,695 | ) | (14,512 | ) | (148,948 | ) | (25,367 | ) | |||||||
| Stock-based compensation | 4,608 | 433 | 5,903 | 946 | |||||||||||
| Equity-based payments to non-employees | 109 | — | 752 | — | |||||||||||
| Change in fair value of warrant liabilities | 26,144 | 3,925 | (410 | ) | 3,879 | ||||||||||
| Change in fair value of convertible promissory notes | — | — | 87,824 | — | |||||||||||
| Change in fair value of long-term debt | — | — | 2,470 | — | |||||||||||
| Transaction costs | — | — | 1,236 | — | |||||||||||
| Adjusted EBITDA | $ | (27,834 | ) | $ | (10,154 | ) | $ | (51,173 | ) | $ | (20,542 | ) | |||
Source: