Free Trial

MeridianLink (MLNK) Financials

MeridianLink logo
$16.45 -0.10 (-0.60%)
Closing price 04/17/2025 03:59 PM Eastern
Extended Trading
$16.48 +0.03 (+0.21%)
As of 04/17/2025 04:05 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for MeridianLink

Annual Income Statements for MeridianLink

This table shows MeridianLink's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-44 -25 -31 1.29 -43 -30
Consolidated Net Income / (Loss)
-13 9.15 -10.00 1.29 -43 -30
Net Income / (Loss) Continuing Operations
-13 9.15 -10.00 1.29 -43 -30
Total Pre-Tax Income
-18 11 -4.86 5.42 -19 -29
Total Operating Income
20 46 38 29 16 4.64
Total Gross Profit
105 141 178 182 195 208
Total Revenue
153 199 268 288 304 316
Operating Revenue
153 199 268 288 304 316
Total Cost of Revenue
47 58 90 106 108 109
Operating Cost of Revenue
47 58 90 106 108 109
Total Operating Expenses
85 95 140 153 180 203
Selling, General & Admin Expense
60 55 85 83 93 116
Marketing Expense
9.59 9.37 18 24 36 43
Research & Development Expense
16 19 36 43 48 39
Restructuring Charge
0.00 1.58 0.78 4.23 3.62 4.04
Total Other Income / (Expense), net
-38 -35 -43 -23 -34 -34
Interest Expense
38 35 43 24 38 38
Interest & Investment Income
- - 0.05 1.06 4.03 4.92
Income Tax Expense
-5.12 1.79 5.14 4.13 24 0.91
Basic Earnings per Share
($0.88) ($0.49) ($0.48) $0.02 ($0.53) ($0.39)
Weighted Average Basic Shares Outstanding
49.95M 51.15M 63.81M 80.45M 80.35M 76.27M
Diluted Earnings per Share
($0.88) ($0.49) ($0.48) $0.02 ($0.53) ($0.39)
Weighted Average Diluted Shares Outstanding
49.95M 51.15M 63.81M 82.40M 80.35M 76.27M
Weighted Average Basic & Diluted Shares Outstanding
- - 161.04M 80.68M 76.32M 76.63M

Quarterly Income Statements for MeridianLink

This table shows MeridianLink's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-2.89 -5.46 -5.67 -5.23 -2.07 -30 -5.31 -9.67 -7.05 -7.75
Consolidated Net Income / (Loss)
-2.89 -5.46 -5.67 -5.23 -2.07 -30 -5.31 -9.67 -7.05 -7.75
Net Income / (Loss) Continuing Operations
-2.89 -5.46 -5.67 -5.23 -2.07 -30 -5.31 -9.67 -7.05 -7.75
Total Pre-Tax Income
-2.00 -6.65 -6.87 -7.05 -2.87 -1.81 -5.27 -9.26 -6.24 -8.10
Total Operating Income
4.52 0.57 1.70 1.48 5.57 6.79 3.35 -1.10 2.56 -0.18
Total Gross Profit
44 44 49 47 49 50 52 51 53 53
Total Revenue
72 71 77 75 76 75 78 79 80 79
Operating Revenue
72 71 77 75 76 75 78 79 80 79
Total Cost of Revenue
28 27 28 28 27 25 26 28 28 27
Operating Cost of Revenue
28 27 28 28 27 25 26 28 28 27
Total Operating Expenses
39 43 47 45 44 43 48 52 50 53
Selling, General & Admin Expense
21 22 23 24 23 22 25 29 30 32
Marketing Expense
6.31 7.14 8.21 8.56 9.44 9.58 11 11 10 11
Research & Development Expense
12 12 14 12 11 11 9.49 9.91 10 10
Restructuring Charge
0.16 1.68 2.90 0.72 0.00 - 3.19 0.99 0.00 -0.14
Total Other Income / (Expense), net
-6.53 -7.22 -8.56 -8.53 -8.44 -8.60 -8.63 -8.16 -8.79 -7.92
Interest Expense
6.86 7.58 9.03 9.32 9.78 10 9.58 9.80 10 8.88
Interest & Investment Income
0.33 - 0.47 0.78 1.34 1.43 0.96 1.64 1.37 0.96
Income Tax Expense
0.89 -1.19 -1.20 -1.82 -0.80 28 0.03 0.41 0.82 -0.35
Basic Earnings per Share
($0.04) ($0.06) ($0.07) ($0.06) ($0.03) ($0.37) ($0.07) ($0.13) ($0.09) ($0.10)
Weighted Average Basic Shares Outstanding
80.66M 80.45M 80.66M 80.91M 81.07M 80.35M 77.34M 76.53M 75.63M 76.27M
Diluted Earnings per Share
($0.04) ($0.06) ($0.07) ($0.06) ($0.03) ($0.37) ($0.07) ($0.13) ($0.09) ($0.10)
Weighted Average Diluted Shares Outstanding
80.66M 82.40M 80.66M 80.91M 81.07M 80.35M 77.34M 76.53M 75.63M 76.27M
Weighted Average Basic & Diluted Shares Outstanding
80.92M 80.68M 80.65M 81.41M 78.99M 76.32M 76.71M 75.79M 75.53M 76.63M

Annual Cash Flow Statements for MeridianLink

This table details how cash moves in and out of MeridianLink's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
65 -58 74 -58 25 12
Net Cash From Operating Activities
22 67 90 75 68 78
Net Cash From Continuing Operating Activities
22 67 90 75 68 78
Net Income / (Loss) Continuing Operations
-13 9.15 -10.00 1.29 -43 -30
Consolidated Net Income / (Loss)
-13 9.15 -10.00 1.29 -43 -30
Depreciation Expense
39 40 50 2.32 1.86 1.36
Amortization Expense
1.77 1.76 3.41 57 60 62
Non-Cash Adjustments To Reconcile Net Income
3.30 14 42 23 31 52
Changes in Operating Assets and Liabilities, net
-9.28 2.35 4.37 -9.45 17 -7.62
Net Cash From Investing Activities
-6.04 -115 -126 -124 20 -7.46
Net Cash From Continuing Investing Activities
-6.04 -115 -126 -124 20 -7.46
Purchase of Property, Plant & Equipment
-6.04 -7.34 -5.75 -9.36 -10 -7.46
Acquisitions
0.00 -108 -121 -85 -0.89 0.00
Other Investing Activities, net
- 0.00 0.00 -30 31 0.00
Net Cash From Financing Activities
49 -9.98 110 -8.12 -63 -58
Net Cash From Continuing Financing Activities
49 -9.98 110 -8.12 -63 -58
Repayment of Debt
-4.82 -6.34 -638 -6.53 -4.35 -5.50
Repurchase of Preferred Equity
-0.02 -0.14 -0.01 - 0.00 -0.40
Repurchase of Common Equity
-2.38 -3.50 -6.73 -3.38 -61 -105
Issuance of Debt
69 0.00 535 0.00 0.00 50
Issuance of Common Equity
0.00 0.00 247 1.78 1.68 1.81
Other Financing Activities, net
-13 0.00 -27 0.01 0.71 1.00
Cash Interest Paid
36 33 29 21 37 38
Cash Income Taxes Paid
0.13 0.14 0.31 1.34 2.52 0.69

Quarterly Cash Flow Statements for MeridianLink

This table details how cash moves in and out of MeridianLink's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
15 -60 22 31 -11 -17 -18 31 -11 10
Net Cash From Operating Activities
20 7.35 28 6.10 21 12 29 14 21 14
Net Cash From Continuing Operating Activities
20 7.35 28 6.10 21 12 29 14 21 14
Net Income / (Loss) Continuing Operations
-2.89 -5.46 -5.67 -5.23 -2.07 -30 -5.31 -9.67 -7.05 -7.75
Consolidated Net Income / (Loss)
-2.89 -5.46 -5.67 -5.23 -2.07 -30 -5.31 -9.67 -7.05 -7.75
Depreciation Expense
13 -37 15 14 14 -42 15 15 15 -42
Amortization Expense
0.28 55 0.24 0.43 0.23 59 0.21 0.25 0.28 61
Non-Cash Adjustments To Reconcile Net Income
7.28 6.77 5.42 8.91 8.51 8.64 8.04 13 14 17
Changes in Operating Assets and Liabilities, net
1.53 -12 14 -12 0.20 15 12 -3.94 -1.61 -14
Net Cash From Investing Activities
-2.73 -64 -2.06 28 -1.27 -4.06 -1.93 -1.91 -1.86 -1.76
Net Cash From Continuing Investing Activities
-2.73 -64 -2.06 28 -1.27 -4.06 -1.93 -1.91 -1.86 -1.76
Purchase of Property, Plant & Equipment
-2.65 -2.15 -2.06 -2.81 -2.48 -2.84 -1.93 -1.91 -1.86 -1.76
Net Cash From Financing Activities
-1.34 -3.34 -4.01 -2.55 -31 -26 -45 18 -29 -1.55
Net Cash From Continuing Financing Activities
-1.34 -3.34 -4.01 -2.55 -31 -26 -45 18 -29 -1.55
Repayment of Debt
-1.09 -1.09 -1.09 -1.09 -1.09 -1.09 -1.09 -2.03 -1.19 -1.19
Issuance of Common Equity
- 0.86 - - - 0.89 - - - 0.86
Other Financing Activities, net
-0.18 0.00 0.57 -0.60 0.26 0.48 -0.10 -0.85 2.77 -0.82
Cash Interest Paid
6.52 6.50 9.02 8.94 9.54 9.52 9.37 9.53 10 8.97
Cash Income Taxes Paid
0.42 0.16 0.05 2.53 0.03 -0.09 0.03 0.40 0.02 0.24

Annual Balance Sheets for MeridianLink

This table presents MeridianLink's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
964 1,026 1,059 996 961
Total Current Assets
72 148 128 124 138
Cash & Equivalents
38 114 56 80 93
Accounts Receivable
26 25 33 32 34
Prepaid Expenses
5.81 9.40 9.45 12 11
Plant, Property, & Equipment, net
7.60 5.99 4.25 3.34 2.17
Total Noncurrent Assets
884 872 927 868 821
Goodwill
543 565 609 610 610
Intangible Assets
328 299 297 251 202
Other Noncurrent Operating Assets
3.45 4.27 6.71 7.36 9.42
Total Liabilities & Shareholders' Equity
964 1,026 1,059 996 961
Total Liabilities
670 470 480 488 534
Total Current Liabilities
153 44 54 56 57
Short-Term Debt
2.96 2.14 3.51 3.54 3.68
Accounts Payable
32 2.34 1.25 4.41 6.80
Accrued Expenses
21 25 33 31 29
Current Deferred Revenue
11 15 17 17 17
Total Noncurrent Liabilities
517 426 426 432 477
Long-Term Debt
517 425 423 420 465
Noncurrent Deferred Revenue
0.54 0.40 1.14 0.79 0.08
Noncurrent Deferred & Payable Income Tax Liabilities
- - 0.00 11 11
Other Noncurrent Operating Liabilities
- 0.00 1.32 0.54 0.53
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-26 556 579 508 427
Total Preferred & Common Equity
-26 556 579 508 427
Preferred Stock
- 0.00 0.00 0.00 0.00
Total Common Equity
-26 556 579 508 427
Common Stock
3.91 597 622 655 709
Retained Earnings
-30 -40 -42 -147 -282

Quarterly Balance Sheets for MeridianLink

This table presents MeridianLink's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
1,064 1,076 1,066 1,045 971 987 968
Total Current Assets
190 156 155 144 111 140 133
Cash & Equivalents
116 78 109 98 62 93 82
Accounts Receivable
32 37 35 34 37 36 39
Prepaid Expenses
13 11 11 13 12 11 12
Plant, Property, & Equipment, net
5.04 3.89 3.49 3.65 3.01 2.66 2.36
Total Noncurrent Assets
869 916 907 897 856 844 832
Goodwill
572 609 609 609 610 610 610
Intangible Assets
280 285 274 263 239 227 214
Other Noncurrent Operating Assets
6.81 6.71 6.67 7.15 7.46 7.43 7.95
Total Liabilities & Shareholders' Equity
1,064 1,076 1,066 1,045 971 987 968
Total Liabilities
484 500 488 492 504 547 550
Total Current Liabilities
58 76 65 69 74 69 72
Short-Term Debt
3.37 3.51 3.55 3.55 3.54 3.77 3.77
Accounts Payable
2.17 3.99 4.15 4.85 4.14 6.04 6.17
Accrued Expenses
30 34 31 34 28 31 32
Current Deferred Revenue
23 34 26 27 38 28 30
Total Noncurrent Liabilities
426 425 423 422 430 479 478
Long-Term Debt
424 423 422 421 419 467 466
Noncurrent Deferred Revenue
0.38 0.99 0.84 0.69 0.26 0.26 0.16
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 11 11 11
Other Noncurrent Operating Liabilities
1.53 1.17 0.85 0.69 0.44 0.39 0.34
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
580 575 578 554 466 440 418
Total Preferred & Common Equity
580 575 578 554 466 440 418
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
580 575 578 554 466 440 418
Common Stock
614 627 636 645 663 675 692
Retained Earnings
-34 -52 -58 -91 -196 -236 -274

Annual Metrics and Ratios for MeridianLink

This table displays calculated financial ratios and metrics derived from MeridianLink's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 30.52% 34.28% 7.61% 5.41% 4.18%
EBITDA Growth
0.00% 44.27% 4.49% -3.97% -11.49% -13.10%
EBIT Growth
0.00% 124.40% -17.48% -24.08% -45.67% -70.15%
NOPAT Growth
0.00% 168.04% -30.86% -74.13% 59.42% -70.15%
Net Income Growth
0.00% 172.60% -209.23% 112.95% -3,387.40% 30.01%
EPS Growth
0.00% 44.32% 2.04% 104.17% -2,750.00% 26.42%
Operating Cash Flow Growth
0.00% 209.61% 33.13% -16.97% -8.88% 14.48%
Free Cash Flow Firm Growth
0.00% 0.00% 90.43% -4.13% 249.80% -53.28%
Invested Capital Growth
0.00% 0.00% 12.50% 9.20% -10.40% -5.64%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 2.32% 1.34% 1.56%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -3.32% 12.91% -4.34%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -20.14% 66.70% -60.03%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -53.07% 66.70% -60.03%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -63.49% -130.84% 42.30%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% -140.91% 40.91%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 10.48% -15.30% 8.16% 1.75%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 525.14% -38.10%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 6.56% -3.33% -0.33%
Profitability Metrics
- - - - - -
Gross Margin
69.02% 70.73% 66.52% 63.09% 64.27% 65.69%
EBITDA Margin
39.75% 43.94% 34.19% 30.51% 25.62% 21.37%
Operating Margin
13.30% 22.87% 14.07% 9.92% 5.12% 1.47%
EBIT Margin
13.31% 22.89% 14.07% 9.92% 5.12% 1.47%
Profit (Net Income) Margin
-8.25% 4.59% -3.73% 0.45% -14.01% -9.41%
Tax Burden Percent
71.13% 83.62% 205.89% 23.86% 228.75% 103.15%
Interest Burden Percent
-87.14% 23.98% -12.89% 18.97% -119.72% -622.61%
Effective Tax Rate
0.00% 16.38% 0.00% 76.14% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 9.86% 3.21% 0.75% 1.21% 0.39%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -2.21% -5.95% -0.86% -13.75% -8.79%
Return on Net Nonoperating Assets (RNNOA)
0.00% -3.62% -5.56% -0.52% -9.03% -6.76%
Return on Equity (ROE)
0.00% 6.24% -2.35% 0.23% -7.82% -6.36%
Cash Return on Invested Capital (CROIC)
0.00% -190.14% -8.56% -8.05% 12.18% 6.20%
Operating Return on Assets (OROA)
0.00% 4.73% 3.79% 2.74% 1.51% 0.47%
Return on Assets (ROA)
0.00% 0.95% -1.00% 0.12% -4.14% -3.04%
Return on Common Equity (ROCE)
0.00% -0.56% -1.47% 0.23% -7.82% -6.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% -34.62% -1.80% 0.22% -8.37% -6.96%
Net Operating Profit after Tax (NOPAT)
14 38 26 6.82 11 3.25
NOPAT Margin
9.31% 19.12% 9.85% 2.37% 3.58% 1.03%
Net Nonoperating Expense Percent (NNEP)
0.00% 12.07% 9.16% 1.61% 14.96% 9.19%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.68% 1.17% 0.36%
Cost of Revenue to Revenue
30.98% 29.27% 33.48% 36.91% 35.73% 34.31%
SG&A Expenses to Revenue
38.98% 27.41% 31.81% 28.69% 30.52% 36.82%
R&D to Revenue
10.45% 9.38% 13.57% 14.79% 15.65% 12.47%
Operating Expenses to Revenue
55.71% 47.86% 52.45% 53.16% 59.15% 64.22%
Earnings before Interest and Taxes (EBIT)
20 46 38 29 16 4.64
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
61 88 92 88 78 68
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 3.12 1.92 3.85 3.65
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.04 1.57 6.49 3.86 6.44 4.93
Price to Earnings (P/E)
0.00 0.00 0.00 858.58 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.12% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.44 2.36 1.56 2.70 2.41
Enterprise Value to Revenue (EV/Rev)
0.00 5.58 7.66 5.15 7.57 6.12
Enterprise Value to EBITDA (EV/EBITDA)
0.00 12.69 22.41 16.86 29.56 28.63
Enterprise Value to EBIT (EV/EBIT)
0.00 24.37 54.46 51.84 148.05 417.48
Enterprise Value to NOPAT (EV/NOPAT)
0.00 29.17 77.80 217.31 211.49 596.40
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 16.48 22.83 19.87 33.84 24.88
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 20.95 37.75
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 1.77 0.77 0.74 0.83 1.10
Long-Term Debt to Equity
0.00 1.76 0.76 0.73 0.83 1.09
Financial Leverage
0.00 1.64 0.93 0.60 0.66 0.77
Leverage Ratio
0.00 3.28 2.34 1.84 1.89 2.09
Compound Leverage Factor
0.00 0.79 -0.30 0.35 -2.26 -13.03
Debt to Total Capital
0.00% 63.92% 43.46% 42.44% 45.45% 52.29%
Short-Term Debt to Total Capital
0.00% 0.36% 0.22% 0.35% 0.38% 0.41%
Long-Term Debt to Total Capital
0.00% 63.55% 43.24% 42.09% 45.07% 51.88%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 39.33% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -3.25% 56.54% 57.56% 54.55% 47.71%
Debt to EBITDA
0.00 5.94 4.67 4.86 5.44 6.93
Net Debt to EBITDA
0.00 5.48 3.43 4.22 4.41 5.56
Long-Term Debt to EBITDA
0.00 5.90 4.65 4.82 5.40 6.88
Debt to NOPAT
0.00 13.64 16.22 62.59 38.95 144.40
Net Debt to NOPAT
0.00 12.59 11.91 54.42 31.56 115.81
Long-Term Debt to NOPAT
0.00 13.56 16.14 62.08 38.63 143.26
Altman Z-Score
0.00 0.50 2.67 1.78 2.64 1.79
Noncontrolling Interest Sharing Ratio
0.00% 109.01% 37.65% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 0.47 3.37 2.36 2.23 2.42
Quick Ratio
0.00 0.42 3.16 1.64 2.02 2.23
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -735 -70 -73 110 51
Operating Cash Flow to CapEx
360.90% 919.71% 1,562.62% 796.53% 666.77% 1,043.06%
Free Cash Flow to Firm to Interest Expense
0.00 -21.20 -1.65 -3.02 2.88 1.33
Operating Cash Flow to Interest Expense
0.57 1.95 2.11 3.08 1.78 2.02
Operating Cash Flow Less CapEx to Interest Expense
0.41 1.73 1.98 2.69 1.51 1.83
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.21 0.27 0.28 0.30 0.32
Accounts Receivable Turnover
0.00 7.53 10.42 9.96 9.30 9.47
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 26.23 39.40 56.29 80.09 114.93
Accounts Payable Turnover
0.00 1.81 5.18 59.34 38.38 19.37
Days Sales Outstanding (DSO)
0.00 48.49 35.04 36.63 39.26 38.56
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 201.77 70.44 6.15 9.51 18.84
Cash Conversion Cycle (CCC)
0.00 -153.28 -35.40 30.48 29.75 19.72
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 773 870 950 851 803
Invested Capital Turnover
0.00 0.52 0.33 0.32 0.34 0.38
Increase / (Decrease) in Invested Capital
0.00 773 97 80 -99 -48
Enterprise Value (EV)
0.00 1,112 2,051 1,482 2,300 1,935
Market Capitalization
312 312 1,737 1,111 1,956 1,560
Book Value per Share
$0.00 ($0.52) $6.91 $7.16 $6.43 $5.66
Tangible Book Value per Share
$0.00 ($17.54) ($3.82) ($4.04) ($4.47) ($5.09)
Total Capital
0.00 813 984 1,006 932 896
Total Debt
0.00 520 428 427 424 469
Total Long-Term Debt
0.00 517 425 423 420 465
Net Debt
0.00 480 314 371 343 376
Capital Expenditures (CapEx)
6.04 7.34 5.75 9.36 10 7.46
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -118 -7.40 22 -8.32 -7.96
Debt-free Net Working Capital (DFNWC)
0.00 -78 106 77 72 85
Net Working Capital (NWC)
0.00 -81 104 74 69 81
Net Nonoperating Expense (NNE)
27 29 36 5.53 53 33
Net Nonoperating Obligations (NNO)
0.00 480 314 371 343 376
Total Depreciation and Amortization (D&A)
40 42 54 59 62 63
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -58.97% -2.76% 7.52% -2.74% -2.52%
Debt-free Net Working Capital to Revenue
0.00% -38.96% 39.69% 26.88% 23.76% 26.81%
Net Working Capital to Revenue
0.00% -40.45% 38.89% 25.67% 22.59% 25.65%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.48) $0.02 ($0.53) ($0.39)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 63.81M 80.45M 80.35M 76.27M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.48) $0.02 ($0.53) ($0.39)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 63.81M 82.40M 80.35M 76.27M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 161.04M 80.68M 76.32M 76.63M
Normalized Net Operating Profit after Tax (NOPAT)
14 44 27 23 13 6.07
Normalized NOPAT Margin
9.31% 22.04% 10.05% 7.97% 4.42% 1.92%
Pre Tax Income Margin
-11.60% 5.49% -1.81% 1.88% -6.12% -9.13%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.53 1.32 0.88 1.18 0.41 0.12
NOPAT to Interest Expense
0.37 1.10 0.62 0.28 0.28 0.08
EBIT Less CapEx to Interest Expense
0.38 1.10 0.75 0.79 0.14 -0.07
NOPAT Less CapEx to Interest Expense
0.22 0.89 0.48 -0.11 0.02 -0.11
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-18.90% 38.21% -67.34% 260.82% -144.51% -352.42%

Quarterly Metrics and Ratios for MeridianLink

This table displays calculated financial ratios and metrics derived from MeridianLink's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
6.51% 10.19% 6.02% 3.33% 6.60% 5.71% 0.88% 4.32% 5.07% 6.51%
EBITDA Growth
288.50% -14.07% -41.51% -30.56% 11.34% 34.38% 9.88% -16.00% -13.82% -25.89%
EBIT Growth
151.68% -92.67% -88.51% -83.73% 23.10% 1,090.35% 97.64% -173.97% -54.05% -102.62%
NOPAT Growth
151.63% -92.67% -88.69% -80.24% 23.10% 1,090.35% 97.64% -173.97% -54.05% -102.62%
Net Income Growth
86.51% -70.03% -175.76% -340.79% 28.51% -441.35% 6.35% -84.89% -240.79% 73.81%
EPS Growth
88.24% 25.00% -177.78% -300.00% 25.00% -516.67% 0.00% -116.67% -200.00% 72.97%
Operating Cash Flow Growth
2.42% -64.69% -19.45% -52.34% 8.87% 69.72% 3.41% 135.19% -3.31% 10.70%
Free Cash Flow Firm Growth
99.29% 0.00% 91.25% 237.89% 337.32% 230.05% 235.30% 621.21% 412.38% -53.77%
Invested Capital Growth
1.07% 9.20% 8.79% -1.05% -1.24% -10.40% -10.50% -8.61% -8.48% -5.64%
Revenue Q/Q Growth
-1.69% -1.68% 9.33% -2.23% 1.42% -2.50% 4.34% 1.11% 2.15% -1.16%
EBITDA Q/Q Growth
-22.79% 1.39% 3.79% -0.74% 23.80% 22.37% -15.53% -24.11% 27.01% 5.23%
EBIT Q/Q Growth
-50.37% -87.40% 197.54% -12.56% 275.52% 21.84% -50.60% -132.73% 333.27% -106.96%
NOPAT Q/Q Growth
-39.71% -87.40% 197.54% -12.56% 275.52% 21.84% -50.60% -132.73% 333.27% -106.96%
Net Income Q/Q Growth
-233.24% -88.77% -3.72% 7.70% 60.44% -1,329.39% 82.06% -82.25% 27.08% -9.84%
EPS Q/Q Growth
-233.33% -50.00% -16.67% 14.29% 50.00% -1,133.33% 81.08% -85.71% 30.77% -11.11%
Operating Cash Flow Q/Q Growth
52.77% -62.42% 281.95% -78.26% 248.97% -41.42% 132.71% -50.56% 43.46% -32.93%
Free Cash Flow Firm Q/Q Growth
17.89% -1,166.50% 7.87% 114.39% 41.32% 594.01% -4.14% -23.29% 0.40% -37.39%
Invested Capital Q/Q Growth
-1.34% 6.56% -2.79% -3.18% -1.53% -3.33% -2.90% -1.13% -1.40% -0.33%
Profitability Metrics
- - - - - - - - - -
Gross Margin
61.24% 62.08% 63.76% 62.22% 64.68% 66.44% 66.49% 64.19% 65.60% 66.48%
EBITDA Margin
25.32% 26.11% 21.34% 21.67% 26.45% 33.19% 23.24% 17.45% 21.69% 23.10%
Operating Margin
6.30% 0.81% 2.20% 1.97% 7.28% 9.10% 4.31% -1.39% 3.18% -0.22%
EBIT Margin
6.30% 0.81% 2.20% 1.97% 7.28% 9.10% 4.31% -1.39% 3.18% -0.22%
Profit (Net Income) Margin
-4.03% -7.74% -7.35% -6.94% -2.71% -39.65% -6.82% -12.29% -8.77% -9.75%
Tax Burden Percent
144.41% 82.14% 82.53% 74.19% 72.12% 1,631.22% 100.61% 104.45% 113.09% 95.65%
Interest Burden Percent
-44.30% -1,166.84% -404.78% -475.32% -51.52% -26.72% -157.34% 843.94% -243.65% 4,548.88%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1.40% 0.18% 0.51% 0.45% 1.72% 2.15% 1.05% -0.35% 0.82% -0.06%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.50% -1.53% -1.67% -1.50% -0.15% -7.46% -1.11% -2.92% -1.65% -2.18%
Return on Net Nonoperating Assets (RNNOA)
-0.28% -0.92% -0.92% -0.83% -0.08% -4.90% -0.76% -1.99% -1.21% -1.67%
Return on Equity (ROE)
1.12% -0.75% -0.41% -0.38% 1.64% -2.76% 0.29% -2.34% -0.39% -1.73%
Cash Return on Invested Capital (CROIC)
0.00% -8.05% -7.18% 1.70% 1.98% 12.18% 12.46% 10.19% 9.82% 6.20%
Operating Return on Assets (OROA)
1.70% 0.22% 0.60% 0.55% 2.07% 2.69% 1.28% -0.42% 0.99% -0.07%
Return on Assets (ROA)
-1.09% -2.14% -2.02% -1.92% -0.77% -11.72% -2.03% -3.68% -2.71% -3.15%
Return on Common Equity (ROCE)
1.12% -0.75% -0.41% -0.38% 1.64% -2.76% 0.29% -2.34% -0.39% -1.73%
Return on Equity Simple (ROE_SIMPLE)
0.61% 0.00% -2.06% -3.33% -3.33% 0.00% -9.04% -10.61% -12.34% 0.00%
Net Operating Profit after Tax (NOPAT)
3.17 0.40 1.19 1.04 3.90 4.75 2.35 -0.77 1.79 -0.12
NOPAT Margin
4.41% 0.57% 1.54% 1.38% 5.10% 6.37% 3.02% -0.98% 2.23% -0.16%
Net Nonoperating Expense Percent (NNEP)
1.90% 1.71% 2.18% 1.95% 1.87% 9.61% 2.16% 2.56% 2.47% 2.12%
Return On Investment Capital (ROIC_SIMPLE)
- 0.04% - - - 0.51% - - - -0.01%
Cost of Revenue to Revenue
38.76% 37.92% 36.24% 37.78% 35.32% 33.56% 33.51% 35.81% 34.40% 33.52%
SG&A Expenses to Revenue
29.86% 31.51% 29.24% 32.37% 30.36% 30.14% 32.36% 37.16% 36.89% 40.78%
R&D to Revenue
16.05% 17.26% 17.91% 15.59% 14.71% 14.35% 12.19% 12.59% 12.47% 12.65%
Operating Expenses to Revenue
54.93% 61.27% 61.56% 60.25% 57.40% 57.34% 62.19% 65.58% 62.41% 66.70%
Earnings before Interest and Taxes (EBIT)
4.52 0.57 1.70 1.48 5.57 6.79 3.35 -1.10 2.56 -0.18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
18 18 16 16 20 25 18 14 17 18
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.27 1.92 2.43 2.90 2.51 3.85 3.06 3.73 3.73 3.65
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.67 3.86 4.77 5.69 4.64 6.44 4.69 5.33 5.01 4.93
Price to Earnings (P/E)
371.12 858.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.27% 0.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.82 1.56 1.89 2.23 1.95 2.70 2.16 2.47 2.42 2.41
Enterprise Value to Revenue (EV/Rev)
5.78 5.15 5.96 6.76 5.73 7.57 5.87 6.56 6.25 6.12
Enterprise Value to EBITDA (EV/EBITDA)
17.89 16.86 23.63 29.83 24.90 29.56 23.50 27.45 27.55 28.63
Enterprise Value to EBIT (EV/EBIT)
45.44 51.84 111.15 241.01 184.13 148.05 103.99 138.02 167.83 417.48
Enterprise Value to NOPAT (EV/NOPAT)
111.91 217.31 158.79 344.31 263.04 211.49 148.56 197.17 239.76 596.40
Enterprise Value to Operating Cash Flow (EV/OCF)
18.47 19.87 25.72 32.63 27.30 33.84 25.94 26.13 25.46 24.88
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 130.17 97.74 20.95 16.40 23.13 23.50 37.75
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.74 0.74 0.74 0.74 0.77 0.83 0.91 1.07 1.12 1.10
Long-Term Debt to Equity
0.73 0.73 0.73 0.73 0.76 0.83 0.90 1.06 1.11 1.09
Financial Leverage
0.56 0.60 0.55 0.56 0.56 0.66 0.68 0.68 0.74 0.77
Leverage Ratio
1.83 1.84 1.86 1.84 1.86 1.89 1.96 2.02 2.07 2.09
Compound Leverage Factor
-0.81 -21.43 -7.54 -8.75 -0.96 -0.51 -3.09 17.03 -5.05 95.16
Debt to Total Capital
42.38% 42.44% 42.54% 42.40% 43.39% 45.45% 47.54% 51.72% 52.90% 52.29%
Short-Term Debt to Total Capital
0.33% 0.35% 0.35% 0.35% 0.36% 0.38% 0.40% 0.41% 0.42% 0.41%
Long-Term Debt to Total Capital
42.05% 42.09% 42.19% 42.05% 43.03% 45.07% 47.14% 51.31% 52.48% 51.88%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
57.62% 57.56% 57.46% 57.60% 56.61% 54.55% 52.46% 48.28% 47.10% 47.71%
Debt to EBITDA
4.70 4.86 5.77 6.36 6.16 5.44 5.56 6.41 6.65 6.93
Net Debt to EBITDA
3.42 4.22 4.72 4.74 4.75 4.41 4.74 5.14 5.49 5.56
Long-Term Debt to EBITDA
4.66 4.82 5.72 6.31 6.11 5.40 5.51 6.36 6.60 6.88
Debt to NOPAT
29.38 62.59 38.79 73.45 65.08 38.95 35.13 46.04 57.88 144.40
Net Debt to NOPAT
21.41 54.42 31.71 54.65 50.12 31.56 29.95 36.95 47.74 115.81
Long-Term Debt to NOPAT
29.15 62.08 38.47 72.84 64.53 38.63 34.83 45.67 57.41 143.26
Altman Z-Score
2.02 1.69 1.97 2.37 1.96 2.61 1.79 1.86 1.71 1.77
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
3.28 2.36 2.06 2.40 2.08 2.23 1.51 2.04 1.86 2.42
Quick Ratio
2.55 1.64 1.52 2.22 1.90 2.02 1.34 1.88 1.69 2.23
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-6.29 -80 -73 11 15 104 99 76 77 48
Operating Cash Flow to CapEx
737.47% 341.64% 1,364.48% 217.30% 857.53% 439.06% 1,505.34% 752.81% 1,107.26% 783.49%
Free Cash Flow to Firm to Interest Expense
-0.92 -10.51 -8.13 1.13 1.53 10.33 10.37 7.78 7.53 5.39
Operating Cash Flow to Interest Expense
2.85 0.97 3.11 0.66 2.18 1.24 3.03 1.47 2.03 1.56
Operating Cash Flow Less CapEx to Interest Expense
2.47 0.69 2.88 0.35 1.92 0.96 2.83 1.27 1.84 1.36
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.27 0.28 0.27 0.28 0.28 0.30 0.30 0.30 0.31 0.32
Accounts Receivable Turnover
9.29 9.96 8.41 8.55 9.07 9.30 8.22 8.66 8.55 9.47
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
49.63 56.29 61.54 66.85 68.91 80.09 88.18 99.94 103.59 114.93
Accounts Payable Turnover
60.89 59.34 33.56 38.87 31.40 38.38 26.26 20.87 19.42 19.37
Days Sales Outstanding (DSO)
39.28 36.63 43.41 42.70 40.22 39.26 44.40 42.15 42.70 38.56
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
5.99 6.15 10.88 9.39 11.62 9.51 13.90 17.49 18.79 18.84
Cash Conversion Cycle (CCC)
33.29 30.48 32.54 33.31 28.60 29.75 30.49 24.66 23.90 19.72
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
892 950 924 894 881 851 827 817 806 803
Invested Capital Turnover
0.32 0.32 0.33 0.33 0.34 0.34 0.35 0.36 0.37 0.38
Increase / (Decrease) in Invested Capital
9.46 80 75 -9.53 -11 -99 -97 -77 -75 -48
Enterprise Value (EV)
1,626 1,482 1,744 1,994 1,716 2,300 1,788 2,016 1,947 1,935
Market Capitalization
1,315 1,111 1,396 1,677 1,389 1,956 1,427 1,638 1,559 1,560
Book Value per Share
$7.19 $7.16 $7.13 $7.17 $6.80 $6.43 $6.11 $5.73 $5.52 $5.66
Tangible Book Value per Share
($3.35) ($4.04) ($3.95) ($3.78) ($3.91) ($4.47) ($5.01) ($5.18) ($5.36) ($5.09)
Total Capital
1,007 1,006 1,001 1,003 978 932 889 910 888 896
Total Debt
427 427 426 425 424 424 423 471 470 469
Total Long-Term Debt
424 423 423 422 421 420 419 467 466 465
Net Debt
311 371 348 316 327 343 360 378 388 376
Capital Expenditures (CapEx)
2.65 2.15 2.06 2.81 2.48 2.84 1.93 1.91 1.86 1.76
Debt-free, Cash-free Net Working Capital (DFCFNWC)
20 22 6.02 -15 -19 -8.32 -21 -18 -17 -7.96
Debt-free Net Working Capital (DFNWC)
136 77 84 94 78 72 41 75 66 85
Net Working Capital (NWC)
132 74 80 91 75 69 37 72 62 81
Net Nonoperating Expense (NNE)
6.06 5.86 6.85 6.27 5.97 34 7.65 8.90 8.84 7.62
Net Nonoperating Obligations (NNO)
311 371 348 316 327 343 360 378 388 376
Total Depreciation and Amortization (D&A)
14 18 15 15 15 18 15 15 15 19
Debt-free, Cash-free Net Working Capital to Revenue
7.08% 7.52% 2.06% -5.03% -6.36% -2.74% -7.01% -5.77% -5.35% -2.52%
Debt-free Net Working Capital to Revenue
48.20% 26.88% 28.66% 31.90% 26.20% 23.76% 13.46% 24.48% 21.06% 26.81%
Net Working Capital to Revenue
47.00% 25.67% 27.46% 30.70% 25.02% 22.59% 12.30% 23.25% 19.85% 25.65%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.04) ($0.06) ($0.07) ($0.06) ($0.03) ($0.37) ($0.07) ($0.13) ($0.09) ($0.10)
Adjusted Weighted Average Basic Shares Outstanding
80.66M 80.45M 80.66M 80.91M 81.07M 80.35M 77.34M 76.53M 75.63M 76.27M
Adjusted Diluted Earnings per Share
($0.04) ($0.06) ($0.07) ($0.06) ($0.03) ($0.37) ($0.07) ($0.13) ($0.09) ($0.10)
Adjusted Weighted Average Diluted Shares Outstanding
80.66M 82.40M 80.66M 80.91M 81.07M 80.35M 77.34M 76.53M 75.63M 76.27M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
80.92M 80.68M 80.65M 81.41M 78.99M 76.32M 76.71M 75.79M 75.53M 76.63M
Normalized Net Operating Profit after Tax (NOPAT)
3.28 1.57 3.22 1.54 3.90 4.75 4.58 -0.08 1.79 -0.22
Normalized NOPAT Margin
4.57% 2.23% 4.17% 2.04% 5.10% 6.37% 5.89% -0.10% 2.23% -0.28%
Pre Tax Income Margin
-2.79% -9.43% -8.90% -9.35% -3.75% -2.43% -6.78% -11.77% -7.76% -10.19%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.66 0.08 0.19 0.16 0.57 0.68 0.35 -0.11 0.25 -0.02
NOPAT to Interest Expense
0.46 0.05 0.13 0.11 0.40 0.47 0.24 -0.08 0.18 -0.01
EBIT Less CapEx to Interest Expense
0.27 -0.21 -0.04 -0.14 0.32 0.39 0.15 -0.31 0.07 -0.22
NOPAT Less CapEx to Interest Expense
0.08 -0.23 -0.10 -0.19 0.14 0.19 0.04 -0.27 -0.01 -0.21
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
17.41% 260.82% -57.93% -43.25% -210.40% -144.51% -241.96% -279.26% -253.35% -352.42%

Frequently Asked Questions About MeridianLink's Financials

When does MeridianLink's fiscal year end?

According to the most recent income statement we have on file, MeridianLink's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has MeridianLink's net income changed over the last 5 years?

MeridianLink's net income appears to be on an upward trend, with a most recent value of -$29.77 million in 2024, rising from -$12.60 million in 2019. The previous period was -$42.54 million in 2023.

What is MeridianLink's operating income?
MeridianLink's total operating income in 2024 was $4.64 million, based on the following breakdown:
  • Total Gross Profit: $207.77 million
  • Total Operating Expenses: $203.13 million
How has MeridianLink revenue changed over the last 5 years?

Over the last 5 years, MeridianLink's total revenue changed from $152.73 million in 2019 to $316.30 million in 2024, a change of 107.1%.

How much debt does MeridianLink have?

MeridianLink's total liabilities were at $533.84 million at the end of 2024, a 9.4% increase from 2023, and a 20.3% decrease since 2020.

How much cash does MeridianLink have?

In the past 4 years, MeridianLink's cash and equivalents has ranged from $37.74 million in 2020 to $113.65 million in 2021, and is currently $92.77 million as of their latest financial filing in 2024.

How has MeridianLink's book value per share changed over the last 5 years?

Over the last 5 years, MeridianLink's book value per share changed from 0.00 in 2019 to 5.66 in 2024, a change of 566.0%.



This page (NYSE:MLNK) was last updated on 4/18/2025 by MarketBeat.com Staff
From Our Partners