Compare $MRLN vs $SWMR | Chartloom

Compare

$MRLN vs $SWMR

Merlin Inc · Swarmer Inc

MRLN

Merlin Inc

SWMR

Swarmer Inc

Compare $MRLN vs $SWMR

Comparing Merlin Inc and Swarmer Inc

MRLNMerlin Inc

SWMRSwarmer Inc

MRLNMerlin Inc

Market cap

$121M

P/E (TTM)

7.29x

Forward P/E (NTM)

—

Forward P/S (NTM)

10.00x

Rev growth (TTM)

—

YTD performance

-88.4%

52W performance

-88.4%

FCF yield

-1.1%

SWMRSwarmer Inc

Market cap

$142M

P/E (TTM)

—

Forward P/E (NTM)

—

Forward P/S (NTM)

9.00x

Rev growth (TTM)

—

YTD performance

-59.1%

52W performance

-59.1%

FCF yield

0.0%

Add ticker

Add up to 1 more ticker to compare

Relative performance

Each ticker starts at 100. 110 means +10% from the start of this window — not a $110 share price.

MRLN

SWMR

Detailed metrics comparison

MRLN

Merlin Inc

SWMR

Swarmer Inc

Market Cap

MRLN$121M

SWMR$142M

Enterprise Value

MRLN$120M

SWMR$117M

Price

MRLN$1.25

SWMR$12.69

P/E Ratio

MRLN7.29x

SWMRN/A

P/S Ratio

MRLN0.00x

SWMR600.99x

EV/Sales

MRLN0.00x

SWMR494.15x

EV/EBITDA

MRLN0.00x

SWMR0.00x

P/B Ratio

MRLN0.69x

SWMR8.17x

P/FCF Ratio

MRLNN/A

SWMRN/A

EV/FCF

MRLN-90.28x

SWMR0.00x

PEG Ratio

MRLNN/A

SWMRN/A

Forward P/E (NTM)

MRLNN/A

SWMRN/A

Forward P/S (NTM)

MRLN10.00x

SWMR9.00x

Revenue (TTM)

MRLN$0

SWMR$237K

Revenue Growth (YoY)

MRLNN/A

SWMRN/A

Forward Rev Growth

MRLN194.1%

SWMR490.2%

Gross Margin (TTM)

MRLN0.0%

SWMR69.3%

Operating Margin (TTM)

MRLN0.0%

SWMR0.0%

EBITDA Margin (TTM)

MRLN0.0%

SWMR-4940.4%

Net Margin (TTM)

MRLN0.0%

SWMR-4978.4%

FCF Margin (TTM)

MRLNN/A

SWMR0.0%

Net Income (TTM)

MRLN$6M

SWMR$-12M

FCF (TTM)

MRLN$-1M

SWMR$0

EPS (TTM)

MRLN$0.17

SWMR-$0.72

ROE (TTM)

MRLN2.4%

SWMR0.0%

ROA (TTM)

MRLN2.3%

SWMR0.0%

ROIC (TTM)

MRLN2.4%

SWMR0.0%

Cash

MRLN$704K

SWMR$25M

Debt

MRLN$0

SWMR$0

Net Cash/Debt

MRLN$704K

SWMR$25M

Current Ratio (TTM)

MRLN0.27x

SWMR12.28x

Quick Ratio (TTM)

MRLN0.21x

SWMR11.17x

Debt/Equity (TTM)

MRLN0.00x

SWMR0.00x

Debt/Assets (TTM)

MRLN0.0%

SWMR0.0%

Interest Coverage (TTM)

MRLNN/A

SWMRN/A

Net Debt/EBITDA (TTM)

MRLN0.00x

SWMR0.00x

Beta

MRLN0.67

SWMR1.10

52W Performance

MRLN-88.4%

SWMR-59.1%

YTD Performance

MRLN-88.4%

SWMR-59.1%

% from 52W High

MRLN-92.6%

SWMR-84.8%

% from 52W Low

MRLN2.5%

SWMR12.8%

Asset Turnover (TTM)

MRLN0.00x

SWMR0.00x

FCF Yield (TTM)

MRLN-1.1%

SWMR0.0%

Earnings Yield (TTM)

MRLN5.0%

SWMR-8.3%

Dividend Yield (TTM)

MRLNN/A

SWMRN/A

Rule of 40

MRLN0.0

SWMR0.0

EV/GP/RG

MRLNN/A

SWMR0.11

Ticker research

View MRLN research View SWMR research

Metric	MRLN Merlin Inc	SWMR Swarmer Inc
Market & Valuation
Market Cap	$121M	$142M
Enterprise Value	$120M	$117M
Price	$1.25	$12.69
P/E Ratio	7.29x	N/A
P/S Ratio	0.00x	600.99x
EV/Sales	0.00x	494.15x
EV/EBITDA	0.00x	0.00x
P/B Ratio	0.69x	8.17x
P/FCF Ratio	N/A	N/A
EV/FCF	-90.28x	0.00x
PEG Ratio	N/A	N/A
Forward P/E (NTM)	N/A	N/A
Forward P/S (NTM)	10.00x	9.00x
Revenue & Growth
Revenue (TTM)	$0	$237K
Revenue Growth (YoY)	N/A	N/A
Forward Rev Growth	194.1%	490.2%
Profitability
Gross Margin (TTM)	0.0%	69.3%
Operating Margin (TTM)	0.0%	0.0%
EBITDA Margin (TTM)	0.0%	-4940.4%
Net Margin (TTM)	0.0%	-4978.4%
FCF Margin (TTM)	N/A	0.0%
Net Income (TTM)	$6M	$-12M
FCF (TTM)	$-1M	$0
EPS (TTM)	$0.17	-$0.72
ROE (TTM)	2.4%	0.0%
ROA (TTM)	2.3%	0.0%
ROIC (TTM)	2.4%	0.0%
Financial Health
Cash	$704K	$25M
Debt	$0	$0
Net Cash/Debt	$704K	$25M
Current Ratio (TTM)	0.27x	12.28x
Quick Ratio (TTM)	0.21x	11.17x
Debt/Equity (TTM)	0.00x	0.00x
Debt/Assets (TTM)	0.0%	0.0%
Interest Coverage (TTM)	N/A	N/A
Net Debt/EBITDA (TTM)	0.00x	0.00x
Performance
Beta	0.67	1.10
52W Performance	-88.4%	-59.1%
YTD Performance	-88.4%	-59.1%
% from 52W High	-92.6%	-84.8%
% from 52W Low	2.5%	12.8%
Efficiency & Yields
Asset Turnover (TTM)	0.00x	0.00x
FCF Yield (TTM)	-1.1%	0.0%
Earnings Yield (TTM)	5.0%	-8.3%
Dividend Yield (TTM)	N/A	N/A
Other
Rule of 40	0.0	0.0
EV/GP/RG	N/A	0.11
Ticker research	View MRLN research	View SWMR research

Valuation

P/E Ratio

MRLN

7.29x

P/S Ratio

MRLN

0.00x

SWMR

600.99x

EV/FCF

MRLN

-90.28x

SWMR

0.00x

Growth & revenue

Forward Revenue Growth

SWMR

490.2%

MRLN

194.1%

Profitability & performance

Gross Margin

SWMR

69.3%

MRLN

0.0%

ROE

MRLN

2.4%

SWMR

0.0%

FCF Yield %

SWMR

0.0%

MRLN

-1.1%

52-Week Performance

SWMR

-59.1%

MRLN

-88.4%

Detailed metrics comparison

MRLN

Merlin Inc

SWMR

Swarmer Inc

Market Cap

MRLN$121M

SWMR$142M

Enterprise Value

MRLN$120M

SWMR$117M

Price

MRLN$1.25

SWMR$12.69

P/E Ratio

MRLN7.29x

SWMRN/A

P/S Ratio

MRLN0.00x

SWMR600.99x

EV/Sales

MRLN0.00x

SWMR494.15x

EV/EBITDA

MRLN0.00x

SWMR0.00x

P/B Ratio

MRLN0.69x

SWMR8.17x

P/FCF Ratio

MRLNN/A

SWMRN/A

EV/FCF

MRLN-90.28x

SWMR0.00x

PEG Ratio

MRLNN/A

SWMRN/A

Forward P/E (NTM)

MRLNN/A

SWMRN/A

Forward P/S (NTM)

MRLN10.00x

SWMR9.00x

Revenue (TTM)

MRLN$0

SWMR$237K

Revenue Growth (YoY)

MRLNN/A

SWMRN/A

Forward Rev Growth

MRLN194.1%

SWMR490.2%

Gross Margin (TTM)

MRLN0.0%

SWMR69.3%

Operating Margin (TTM)

MRLN0.0%

SWMR0.0%

EBITDA Margin (TTM)

MRLN0.0%

SWMR-4940.4%

Net Margin (TTM)

MRLN0.0%

SWMR-4978.4%

FCF Margin (TTM)

MRLNN/A

SWMR0.0%

Net Income (TTM)

MRLN$6M

SWMR$-12M

FCF (TTM)

MRLN$-1M

SWMR$0

EPS (TTM)

MRLN$0.17

SWMR-$0.72

ROE (TTM)

MRLN2.4%

SWMR0.0%

ROA (TTM)

MRLN2.3%

SWMR0.0%

ROIC (TTM)

MRLN2.4%

SWMR0.0%

Cash

MRLN$704K

SWMR$25M

Debt

MRLN$0

SWMR$0

Net Cash/Debt

MRLN$704K

SWMR$25M

Current Ratio (TTM)

MRLN0.27x

SWMR12.28x

Quick Ratio (TTM)

MRLN0.21x

SWMR11.17x

Debt/Equity (TTM)

MRLN0.00x

SWMR0.00x

Debt/Assets (TTM)

MRLN0.0%

SWMR0.0%

Interest Coverage (TTM)

MRLNN/A

SWMRN/A

Net Debt/EBITDA (TTM)

MRLN0.00x

SWMR0.00x

Beta

MRLN0.67

SWMR1.10

52W Performance

MRLN-88.4%

SWMR-59.1%

YTD Performance

MRLN-88.4%

SWMR-59.1%

% from 52W High

MRLN-92.6%

SWMR-84.8%

% from 52W Low

MRLN2.5%

SWMR12.8%

Asset Turnover (TTM)

MRLN0.00x

SWMR0.00x

FCF Yield (TTM)

MRLN-1.1%

SWMR0.0%

Earnings Yield (TTM)

MRLN5.0%

SWMR-8.3%

Dividend Yield (TTM)

MRLNN/A

SWMRN/A

Rule of 40

MRLN0.0

SWMR0.0

EV/GP/RG

MRLNN/A

SWMR0.11

Ticker research

View MRLN research View SWMR research

Metric	MRLN Merlin Inc	SWMR Swarmer Inc
Market & Valuation
Market Cap	$121M	$142M
Enterprise Value	$120M	$117M
Price	$1.25	$12.69
P/E Ratio	7.29x	N/A
P/S Ratio	0.00x	600.99x
EV/Sales	0.00x	494.15x
EV/EBITDA	0.00x	0.00x
P/B Ratio	0.69x	8.17x
P/FCF Ratio	N/A	N/A
EV/FCF	-90.28x	0.00x
PEG Ratio	N/A	N/A
Forward P/E (NTM)	N/A	N/A
Forward P/S (NTM)	10.00x	9.00x
Revenue & Growth
Revenue (TTM)	$0	$237K
Revenue Growth (YoY)	N/A	N/A
Forward Rev Growth	194.1%	490.2%
Profitability
Gross Margin (TTM)	0.0%	69.3%
Operating Margin (TTM)	0.0%	0.0%
EBITDA Margin (TTM)	0.0%	-4940.4%
Net Margin (TTM)	0.0%	-4978.4%
FCF Margin (TTM)	N/A	0.0%
Net Income (TTM)	$6M	$-12M
FCF (TTM)	$-1M	$0
EPS (TTM)	$0.17	-$0.72
ROE (TTM)	2.4%	0.0%
ROA (TTM)	2.3%	0.0%
ROIC (TTM)	2.4%	0.0%
Financial Health
Cash	$704K	$25M
Debt	$0	$0
Net Cash/Debt	$704K	$25M
Current Ratio (TTM)	0.27x	12.28x
Quick Ratio (TTM)	0.21x	11.17x
Debt/Equity (TTM)	0.00x	0.00x
Debt/Assets (TTM)	0.0%	0.0%
Interest Coverage (TTM)	N/A	N/A
Net Debt/EBITDA (TTM)	0.00x	0.00x
Performance
Beta	0.67	1.10
52W Performance	-88.4%	-59.1%
YTD Performance	-88.4%	-59.1%
% from 52W High	-92.6%	-84.8%
% from 52W Low	2.5%	12.8%
Efficiency & Yields
Asset Turnover (TTM)	0.00x	0.00x
FCF Yield (TTM)	-1.1%	0.0%
Earnings Yield (TTM)	5.0%	-8.3%
Dividend Yield (TTM)	N/A	N/A
Other
Rule of 40	0.0	0.0
EV/GP/RG	N/A	0.11
Ticker research	View MRLN research	View SWMR research