{"ticker":"MRLN","downloaded_at":"2026-08-20","balance_sheet":{"2026-03-31":{"Ordinary Shares Number":84544557.0,"Share Issued":84544557.0,"Total Debt":2419000.0,"Tangible Book Value":-139113000.0,"Invested Capital":-139113000.0,"Working Capital":115101000.0,"Net Tangible Assets":-139113000.0,"Capital Lease Obligations":2419000.0,"Common Stock Equity":-139113000.0,"Total Capitalization":-139113000.0,"Total Equity Gross Minority Interest":-139113000.0,"Stockholders Equity":-139113000.0,"Retained Earnings":-641472000.0,"Additional Paid In Capital":502351000.0,"Capital Stock":8000.0,"Common Stock":8000.0,"Total Liabilities Net Minority Interest":284489000.0,"Total Non Current Liabilities Net Minority Interest":269576000.0,"Preferred Securities Outside Stock Equity":180331000.0,"Derivative Product Liabilities":87803000.0,"Long Term Debt And Capital Lease Obligation":1442000.0,"Long Term Capital Lease Obligation":1442000.0,"Long Term Debt":null,"Current Liabilities":14913000.0,"Current Deferred Liabilities":null,"Current Deferred Revenue":null,"Current Debt And Capital Lease Obligation":977000.0,"Current Capital Lease Obligation":977000.0,"Current Debt":null,"Other Current Borrowings":null,"Current Provisions":738000.0,"Payables And Accrued Expenses":13198000.0,"Current Accrued Expenses":6343000.0,"Payables":6855000.0,"Accounts Payable":6855000.0,"Total Assets":145376000.0,"Total Non Current Assets":15362000.0,"Other Non Current Assets":2569000.0,"Non Current Prepaid Assets":107000.0,"Net PPE":12686000.0,"Accumulated Depreciation":-5611000.0,"Gross PPE":18297000.0,"Leases":436000.0,"Other Properties":2401000.0,"Machinery Furniture Equipment":15460000.0,"Properties":0.0,"Current Assets":130014000.0,"Other Current Assets":5570000.0,"Receivables":1342000.0,"Accounts Receivable":1342000.0,"Cash Cash Equivalents And Short Term Investments":123102000.0,"Other Short Term Investments":325000.0,"Cash And Cash Equivalents":122777000.0},"2025-09-30":{"Ordinary Shares Number":82691551.0,"Share Issued":82691551.0,"Total Debt":55300000.0,"Tangible Book Value":-531414000.0,"Invested Capital":-477265000.0,"Working Capital":26820000.0,"Net Tangible Assets":-531414000.0,"Capital Lease Obligations":1151000.0,"Common Stock Equity":-531414000.0,"Total Capitalization":-513445000.0,"Total Equity Gross Minority Interest":-531414000.0,"Stockholders Equity":-531414000.0,"Retained Earnings":-532000000.0,"Additional Paid In Capital":585000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":619227000.0,"Total Non Current Liabilities Net Minority Interest":567174000.0,"Preferred Securities Outside Stock Equity":476333000.0,"Derivative Product Liabilities":72423000.0,"Long Term Debt And Capital Lease Obligation":18418000.0,"Long Term Capital Lease Obligation":449000.0,"Long Term Debt":17969000.0,"Current Liabilities":52053000.0,"Current Deferred Liabilities":0.0,"Current Deferred Revenue":0.0,"Current Debt And Capital Lease Obligation":36882000.0,"Current Capital Lease Obligation":702000.0,"Current Debt":36180000.0,"Other Current Borrowings":36180000.0,"Current Provisions":5047000.0,"Payables And Accrued Expenses":10124000.0,"Current Accrued Expenses":8095000.0,"Payables":2029000.0,"Accounts Payable":2029000.0,"Total Assets":87813000.0,"Total Non Current Assets":8940000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":107000.0,"Net PPE":8833000.0,"Accumulated Depreciation":-4744000.0,"Gross PPE":13577000.0,"Leases":425000.0,"Other Properties":1138000.0,"Machinery Furniture Equipment":12014000.0,"Properties":0.0,"Current Assets":78873000.0,"Other Current Assets":8367000.0,"Receivables":3420000.0,"Accounts Receivable":3420000.0,"Cash Cash Equivalents And Short Term Investments":67086000.0,"Other Short Term Investments":329000.0,"Cash And Cash Equivalents":66757000.0},"2024-12-31":{"Ordinary Shares Number":82691551.0,"Share Issued":82691551.0,"Total Debt":37259000.0,"Tangible Book Value":-131522000.0,"Invested Capital":-95625000.0,"Working Capital":14960000.0,"Net Tangible Assets":-131522000.0,"Capital Lease Obligations":1362000.0,"Common Stock Equity":-131522000.0,"Total Capitalization":-109849000.0,"Total Equity Gross Minority Interest":-131522000.0,"Stockholders Equity":-131522000.0,"Retained Earnings":-135532000.0,"Additional Paid In Capital":4009000.0,"Capital Stock":1000.0,"Common Stock":1000.0,"Total Liabilities Net Minority Interest":180716000.0,"Total Non Current Liabilities Net Minority Interest":156528000.0,"Preferred Securities Outside Stock Equity":130616000.0,"Derivative Product Liabilities":3586000.0,"Long Term Debt And Capital Lease Obligation":22326000.0,"Long Term Capital Lease Obligation":653000.0,"Long Term Debt":21673000.0,"Current Liabilities":24188000.0,"Current Deferred Liabilities":112000.0,"Current Deferred Revenue":112000.0,"Current Debt And Capital Lease Obligation":14933000.0,"Current Capital Lease Obligation":709000.0,"Current Debt":14224000.0,"Other Current Borrowings":14224000.0,"Current Provisions":5166000.0,"Payables And Accrued Expenses":3977000.0,"Current Accrued Expenses":2683000.0,"Payables":1294000.0,"Accounts Payable":1294000.0,"Total Assets":49194000.0,"Total Non Current Assets":10046000.0,"Other Non Current Assets":null,"Non Current Prepaid Assets":109000.0,"Net PPE":9937000.0,"Accumulated Depreciation":-3595000.0,"Gross PPE":13532000.0,"Leases":394000.0,"Other Properties":1348000.0,"Machinery Furniture Equipment":11790000.0,"Properties":0.0,"Current Assets":39148000.0,"Other Current Assets":1040000.0,"Receivables":536000.0,"Accounts Receivable":536000.0,"Cash Cash Equivalents And Short Term Investments":37572000.0,"Other Short Term Investments":377000.0,"Cash And Cash Equivalents":37195000.0}},"income_stmt":{"2026-03-31":{"Tax Effect Of Unusual Items":10622000.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-116291000.0,"Total Unusual Items":26555000.0,"Total Unusual Items Excluding Goodwill":26555000.0,"Net Income From Continuing Operation Net Minority Interest":-90419000.0,"Reconciled Depreciation":626000.0,"Reconciled Cost Of Revenue":1640000.0,"EBITDA":-89736000.0,"EBIT":-90362000.0,"Net Interest Income":508000.0,"Interest Expense":9000.0,"Interest Income":517000.0,"Normalized Income":-106352000.0,"Net Income From Continuing And Discontinued Operation":-90419000.0,"Total Expenses":28014000.0,"Total Operating Income As Reported":-27012000.0,"Diluted Average Shares":72421272.0,"Basic Average Shares":72421272.0,"Diluted EPS":-1.27,"Basic EPS":-1.27,"Diluted NI Availto Com Stockholders":-91836000.0,"Net Income Common Stockholders":-91836000.0,"Preferred Stock Dividends":1417000.0,"Net Income":-90419000.0,"Net Income Including Noncontrolling Interests":-90419000.0,"Net Income Continuous Operations":-90419000.0,"Tax Provision":48000.0,"Pretax Income":-90371000.0,"Other Income Expense":-63867000.0,"Other Non Operating Income Expenses":-90422000.0,"Gain On Sale Of Security":26555000.0,"Net Non Operating Interest Income Expense":508000.0,"Interest Expense Non Operating":9000.0,"Interest Income Non Operating":517000.0,"Operating Income":-27012000.0,"Operating Expense":26374000.0,"Other Operating Expenses":-2451000.0,"Research And Development":14090000.0,"Selling General And Administration":14735000.0,"Selling And Marketing Expense":643000.0,"General And Administrative Expense":14092000.0,"Other Gand A":14092000.0,"Gross Profit":-638000.0,"Cost Of Revenue":1640000.0,"Total Revenue":1002000.0,"Operating Revenue":1002000.0},"2025-03-31":{"Tax Effect Of Unusual Items":9660.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-10600000.0,"Total Unusual Items":46000.0,"Total Unusual Items Excluding Goodwill":46000.0,"Net Income From Continuing Operation Net Minority Interest":-12733000.0,"Reconciled Depreciation":564000.0,"Reconciled Cost Of Revenue":714000.0,"EBITDA":-10554000.0,"EBIT":-11118000.0,"Net Interest Income":-1313000.0,"Interest Expense":1614000.0,"Interest Income":301000.0,"Normalized Income":-12769340.0,"Net Income From Continuing And Discontinued Operation":-12733000.0,"Total Expenses":12272000.0,"Total Operating Income As Reported":-11404000.0,"Diluted Average Shares":70947705.0,"Basic Average Shares":70947705.0,"Diluted EPS":-0.18,"Basic EPS":-0.18,"Diluted NI Availto Com Stockholders":-12733000.0,"Net Income Common Stockholders":-12733000.0,"Preferred Stock Dividends":null,"Net Income":-12733000.0,"Net Income Including Noncontrolling Interests":-12733000.0,"Net Income Continuous Operations":-12733000.0,"Tax Provision":1000.0,"Pretax Income":-12732000.0,"Other Income Expense":-15000.0,"Other Non Operating Income Expenses":-61000.0,"Gain On Sale Of Security":46000.0,"Net Non Operating Interest Income Expense":-1313000.0,"Interest Expense Non Operating":1614000.0,"Interest Income Non Operating":301000.0,"Operating Income":-11404000.0,"Operating Expense":11558000.0,"Other Operating Expenses":null,"Research And Development":6679000.0,"Selling General And Administration":4879000.0,"Selling And Marketing Expense":359000.0,"General And Administrative Expense":4520000.0,"Other Gand A":4520000.0,"Gross Profit":154000.0,"Cost Of Revenue":714000.0,"Total Revenue":868000.0,"Operating Revenue":868000.0},"2024-12-31":{"Tax Effect Of Unusual Items":10290.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-11343000.0,"Total Unusual Items":49000.0,"Total Unusual Items Excluding Goodwill":49000.0,"Net Income From Continuing Operation Net Minority Interest":-13427000.0,"Reconciled Depreciation":572000.0,"Reconciled Cost Of Revenue":1810000.0,"EBITDA":-11294000.0,"EBIT":-11866000.0,"Net Interest Income":-765000.0,"Interest Expense":1223000.0,"Interest Income":458000.0,"Normalized Income":-13465710.0,"Net Income From Continuing And Discontinued Operation":-13427000.0,"Total Expenses":13174000.0,"Total Operating Income As Reported":-12312000.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-13427000.0,"Net Income Common Stockholders":-13427000.0,"Preferred Stock Dividends":null,"Net Income":-13427000.0,"Net Income Including Noncontrolling Interests":-13427000.0,"Net Income Continuous Operations":-13427000.0,"Tax Provision":338000.0,"Pretax Income":-13089000.0,"Other Income Expense":-12000.0,"Other Non Operating Income Expenses":-61000.0,"Gain On Sale Of Security":49000.0,"Net Non Operating Interest Income Expense":-765000.0,"Interest Expense Non Operating":1223000.0,"Interest Income Non Operating":458000.0,"Operating Income":-12312000.0,"Operating Expense":11364000.0,"Other Operating Expenses":null,"Research And Development":6242000.0,"Selling General And Administration":5122000.0,"Selling And Marketing Expense":416000.0,"General And Administrative Expense":4706000.0,"Other Gand A":4706000.0,"Gross Profit":-948000.0,"Cost Of Revenue":1810000.0,"Total Revenue":862000.0,"Operating Revenue":862000.0}},"cashflow":{"2026-03-31":{"Free Cash Flow":-25803000.0,"Repayment Of Debt":-33639000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":98095000.0,"Capital Expenditure":-2159000.0,"Interest Paid Supplemental Data":957000.0,"Income Tax Paid Supplemental Data":4000.0,"End Cash Position":125346000.0,"Beginning Cash Position":59343000.0,"Changes In Cash":66003000.0,"Financing Cash Flow":91806000.0,"Cash Flow From Continuing Financing Activities":91806000.0,"Net Other Financing Charges":-21071000.0,"Proceeds From Stock Option Exercised":48421000.0,"Net Preferred Stock Issuance":71805000.0,"Preferred Stock Issuance":71805000.0,"Net Common Stock Issuance":26290000.0,"Common Stock Issuance":26290000.0,"Net Issuance Payments Of Debt":-33639000.0,"Net Long Term Debt Issuance":-33639000.0,"Long Term Debt Payments":-33639000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-2159000.0,"Cash Flow From Continuing Investing Activities":-2159000.0,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-2159000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-2159000.0,"Operating Cash Flow":-23644000.0,"Cash Flow From Continuing Operating Activities":-23644000.0,"Change In Working Capital":34000.0,"Change In Other Working Capital":-3435000.0,"Change In Other Current Liabilities":-201000.0,"Change In Payables And Accrued Expense":6952000.0,"Change In Accrued Expense":3253000.0,"Change In Payable":3699000.0,"Change In Account Payable":3699000.0,"Change In Prepaid Assets":-2308000.0,"Change In Receivables":-974000.0,"Changes In Account Receivables":-974000.0,"Other Non Cash Items":89379000.0,"Stock Based Compensation":1938000.0,"Asset Impairment Charge":1226000.0,"Depreciation Amortization Depletion":626000.0,"Depreciation And Amortization":626000.0,"Depreciation":626000.0,"Operating Gains Losses":-26428000.0,"Gain Loss On Investment Securities":-26555000.0,"Net Foreign Currency Exchange Gain Loss":127000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-90419000.0},"2025-03-31":{"Free Cash Flow":-13175000.0,"Repayment Of Debt":-1557000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-94000.0,"Interest Paid Supplemental Data":1194000.0,"Income Tax Paid Supplemental Data":1000.0,"End Cash Position":22488000.0,"Beginning Cash Position":37195000.0,"Changes In Cash":-14707000.0,"Financing Cash Flow":-1547000.0,"Cash Flow From Continuing Financing Activities":-1547000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":10000.0,"Net Preferred Stock Issuance":0.0,"Preferred Stock Issuance":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-1557000.0,"Net Long Term Debt Issuance":-1557000.0,"Long Term Debt Payments":-1557000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-79000.0,"Cash Flow From Continuing Investing Activities":-79000.0,"Net Investment Purchase And Sale":null,"Net PPE Purchase And Sale":-79000.0,"Sale Of PPE":15000.0,"Purchase Of PPE":-94000.0,"Operating Cash Flow":-13081000.0,"Cash Flow From Continuing Operating Activities":-13081000.0,"Change In Working Capital":-1841000.0,"Change In Other Working Capital":-784000.0,"Change In Other Current Liabilities":-183000.0,"Change In Payables And Accrued Expense":-336000.0,"Change In Accrued Expense":0.0,"Change In Payable":-336000.0,"Change In Account Payable":-336000.0,"Change In Prepaid Assets":-506000.0,"Change In Receivables":-32000.0,"Changes In Account Receivables":-32000.0,"Other Non Cash Items":401000.0,"Stock Based Compensation":513000.0,"Asset Impairment Charge":0.0,"Depreciation Amortization Depletion":564000.0,"Depreciation And Amortization":564000.0,"Depreciation":564000.0,"Operating Gains Losses":15000.0,"Gain Loss On Investment Securities":-46000.0,"Net Foreign Currency Exchange Gain Loss":63000.0,"Gain Loss On Sale Of PPE":-2000.0,"Net Income From Continuing Operations":-12733000.0},"2024-12-31":{"Free Cash Flow":-13356000.0,"Repayment Of Debt":-250000.0,"Issuance Of Debt":9823000.0,"Issuance Of Capital Stock":null,"Capital Expenditure":-334000.0,"Interest Paid Supplemental Data":1049000.0,"Income Tax Paid Supplemental Data":16000.0,"End Cash Position":37195000.0,"Beginning Cash Position":40855000.0,"Changes In Cash":-3660000.0,"Financing Cash Flow":9580000.0,"Cash Flow From Continuing Financing Activities":9580000.0,"Net Other Financing Charges":null,"Proceeds From Stock Option Exercised":7000.0,"Net Preferred Stock Issuance":null,"Preferred Stock Issuance":null,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":9573000.0,"Net Long Term Debt Issuance":9573000.0,"Long Term Debt Payments":-250000.0,"Long Term Debt Issuance":9823000.0,"Investing Cash Flow":-218000.0,"Cash Flow From Continuing Investing Activities":-218000.0,"Net Investment Purchase And Sale":116000.0,"Net PPE Purchase And Sale":-334000.0,"Sale Of PPE":0.0,"Purchase Of PPE":-334000.0,"Operating Cash Flow":-13022000.0,"Cash Flow From Continuing Operating Activities":-13022000.0,"Change In Working Capital":-362000.0,"Change In Other Working Capital":-775000.0,"Change In Other Current Liabilities":-212000.0,"Change In Payables And Accrued Expense":31000.0,"Change In Accrued Expense":327000.0,"Change In Payable":-296000.0,"Change In Account Payable":-296000.0,"Change In Prepaid Assets":779000.0,"Change In Receivables":-185000.0,"Changes In Account Receivables":-185000.0,"Other Non Cash Items":-6228000.0,"Stock Based Compensation":458000.0,"Asset Impairment Charge":null,"Depreciation Amortization Depletion":572000.0,"Depreciation And Amortization":572000.0,"Depreciation":572000.0,"Operating Gains Losses":-382000.0,"Gain Loss On Investment Securities":-49000.0,"Net Foreign Currency Exchange Gain Loss":-333000.0,"Gain Loss On Sale Of PPE":0.0,"Net Income From Continuing Operations":-13427000.0}}}