Free Trial
→ 379 passengers walked away from this (From True Market Insiders) (Ad) Buy GATE Stock  Free GATE Stock Alerts

Marblegate Acquisition (GATE) Financials

Marblegate Acquisition logo
$36.05 0.00 (0.00%)
As of 06/20/2025
Compare
Annual Income Statements for Marblegate Acquisition

Annual Income Statements for Marblegate Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 1.23 -5.39 -2.39
Consolidated Net Income / (Loss)		 1.23 -5.39 -2.39
Net Income / (Loss) Continuing Operations		 1.23 -5.39 -2.39
Total Pre-Tax Income 		1.87 -5.31 -2.32
Total Operating Income		 -1.67 -5.75 -2.57
Total Gross Profit		 0.00 0.00 0.00
Total Revenue		 0.00 0.00 0.00
Total Cost of Revenue		 0.00 0.00 0.00
Total Operating Expenses		 1.67 5.75 2.57
Other Operating Expenses / (Income)		 1.67 5.75 2.57
Total Other Income / (Expense), net		 3.54 0.44 0.25
Interest & Investment Income		 3.31 0.43 0.25
Other Income / (Expense), net		 0.23 0.01 -0.01
Income Tax Expense		 0.64 0.08 0.07
Basic Earnings per Share		 $0.06 ($0.90) ($0.40)
Weighted Average Basic Shares Outstanding		 38.91M 12.09M 11.77M
Diluted Earnings per Share		 $0.06 ($0.90) ($0.40)
Weighted Average Diluted Shares Outstanding		 38.91M 12.09M 11.77M

Quarterly Income Statements for Marblegate Acquisition

This table shows Marblegate Acquisition'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
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 0.90 0.33 -2.48 -1.03 -0.89 -0.99 -0.67 -0.47 -0.57 -0.68
Consolidated Net Income / (Loss)		 0.90 0.33 -2.48 -1.03 -0.89 -0.99 -0.67 -0.47 -0.57 -0.68
Net Income / (Loss) Continuing Operations		 0.90 0.33 -2.48 -1.03 -0.89 -0.99 -0.67 -0.47 -0.57 -0.68
Total Pre-Tax Income 		1.18 0.69 -2.46 -1.02 -0.87 -0.97 -0.66 -0.46 -0.53 -0.67
Total Operating Income		 -0.25 -0.94 -2.51 -1.18 -0.96 -1.09 -0.73 -0.53 -0.60 -0.71
Total Operating Expenses		 0.25 0.94 2.51 1.18 0.96 1.09 0.73 0.53 0.60 0.71
Other Operating Expenses / (Income)		 0.25 0.94 2.51 1.18 0.96 1.09 0.73 0.53 0.60 0.71
Total Other Income / (Expense), net		 1.43 1.64 0.06 0.16 0.09 0.12 0.07 0.07 0.07 0.04
Interest & Investment Income		 0.84 1.64 0.10 0.13 0.10 0.10 0.07 0.07 0.07 0.04
Other Income / (Expense), net		 0.59 -0.00 -0.04 0.04 -0.01 0.02 -0.01 -0.00 0.00 0.00
Income Tax Expense		 0.28 0.36 0.03 0.01 0.02 0.02 0.01 0.02 0.03 0.01
Basic Earnings per Share		 $0.04 $0.02 ($0.40) ($0.16) ($0.14) ($0.20) ($0.12) ($0.08) ($0.10) ($0.10)
Weighted Average Basic Shares Outstanding		 41.21M 38.91M 12.22M 12.22M 11.98M 12.09M 11.85M 11.85M 11.79M 11.77M
Diluted Earnings per Share		 $0.04 $0.02 ($0.40) ($0.16) ($0.14) ($0.20) ($0.12) ($0.08) ($0.10) ($0.10)
Weighted Average Diluted Shares Outstanding		 41.21M 38.91M 12.22M 12.22M 11.98M 12.09M 11.85M 11.85M 11.79M 11.77M
Weighted Average Basic & Diluted Shares Outstanding		 41.21M 12.22M 12.22M 11.98M 11.98M 0.00 11.85M 11.85M 11.58M 0.00

Annual Cash Flow Statements for Marblegate Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 0.19 -0.44 -0.05
Net Cash From Operating Activities		 -1.00 -2.56 -1.25
Net Cash From Continuing Operating Activities		 -1.00 -2.56 -1.25
Net Income / (Loss) Continuing Operations		 1.23 -5.39 -2.39
Consolidated Net Income / (Loss)		 1.23 -5.39 -2.39
Non-Cash Adjustments To Reconcile Net Income		 -3.31 -0.43 -0.25
Changes in Operating Assets and Liabilities, net		 1.07 3.25 1.39
Net Cash From Investing Activities		 294 3.97 2.97
Net Cash From Continuing Investing Activities		 294 3.97 2.97
Other Investing Activities, net		 294 3.97 2.97
Net Cash From Financing Activities		 -293 -1.85 -1.77
Net Cash From Continuing Financing Activities		 -293 -1.85 -1.77
Repurchase of Common Equity		 -294 -3.88 -2.93
Issuance of Debt		 0.20 2.03 1.16
Cash Income Taxes Paid		 0.00 0.65 0.08

Quarterly Cash Flow Statements for Marblegate Acquisition

This table details how cash moves in and out of Marblegate Acquisition'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
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Net Change in Cash & Equivalents		 -0.03 0.53 -0.52 -0.03 0.04 0.07 -0.00 -0.08 0.06 -0.03
Net Cash From Operating Activities		 -0.23 -0.46 -1.10 -0.94 -0.24 -0.28 -0.34 -0.31 -0.26 -0.34
Net Cash From Continuing Operating Activities		 -0.23 -0.46 -1.10 -0.94 -0.24 -0.28 -0.34 -0.31 -0.26 -0.34
Net Income / (Loss) Continuing Operations		 0.90 0.33 -2.48 -1.03 -0.89 -0.99 -0.67 -0.47 -0.57 -0.68
Consolidated Net Income / (Loss)		 0.90 0.33 -2.48 -1.03 -0.89 -0.99 -0.67 -0.47 -0.57 -0.68
Non-Cash Adjustments To Reconcile Net Income		 -1.36 -1.64 1.61 -1.83 -0.10 -0.10 -0.07 -0.07 -0.07 -0.04
Changes in Operating Assets and Liabilities, net		 0.23 0.86 -0.22 1.92 0.75 0.81 0.40 0.24 0.37 0.38
Net Cash From Financing Activities		 0.20 -294 0.58 0.81 -2.28 -0.96 0.34 0.23 -2.65 0.32
Net Cash From Continuing Financing Activities		 0.20 -294 0.58 0.81 -2.28 -0.96 0.34 0.23 -2.65 0.32
Issuance of Debt		 0.20 - 0.58 0.81 0.24 0.40 0.34 0.23 0.28 0.32
Cash Income Taxes Paid		 - - - - - - - - -0.00 0.00

Annual Balance Sheets for Marblegate Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets		 11 6.94 4.17
Total Current Assets		 0.89 0.16 0.11
Cash & Equivalents		 0.57 0.12 0.07
Prepaid Expenses		 0.33 0.04 0.04
Plant, Property, & Equipment, net		 0.00 0.00 0.00
Total Noncurrent Assets		 10 6.78 4.06
Other Noncurrent Operating Assets		 10 6.78 4.06
Total Liabilities & Shareholders' Equity		 11 6.94 4.17
Total Liabilities		 17 22 24
Total Current Liabilities		 1.21 0.48 0.54
Accounts Payable		 0.57 0.37 0.45
Current Deferred & Payable Income Tax Liabilities		 0.64 0.07 0.06
Other Taxes Payable		 0.00 0.04 0.03
Total Noncurrent Liabilities		 15 21 24
Long-Term Debt		 - 2.23 3.39
Other Noncurrent Operating Liabilities		 15 19 20
Commitments & Contingencies		 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 10 6.78 4.03
Total Equity & Noncontrolling Interests		 -16 -21 -24
Total Preferred & Common Equity		 -16 -21 -24
Preferred Stock		 0.00 0.00 0.00
Total Common Equity		 -16 -21 -24
Common Stock		 0.00 0.00 0.00
Retained Earnings		 -16 -21 -24

Quarterly Balance Sheets for Marblegate Acquisition

This table presents Marblegate Acquisition'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
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024
Total Assets		 304 11 11 8.23 7.06 7.01 4.15
Total Current Assets		 0.37 0.34 0.29 0.22 0.20 0.08 0.12
Cash & Equivalents		 0.04 0.04 0.01 0.05 0.12 0.04 0.10
Prepaid Expenses		 0.33 0.30 0.28 0.17 0.08 0.05 0.03
Plant, Property, & Equipment, net		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets		 303 10 10 8.00 6.86 6.93 4.03
Other Noncurrent Operating Assets		 303 10 10 8.00 6.86 6.93 4.03
Total Liabilities & Shareholders' Equity		 304 11 11 8.23 7.06 7.01 4.15
Total Liabilities		 16 19 22 21 22 23 24
Total Current Liabilities		 0.56 0.91 2.99 0.51 0.51 0.45 0.54
Accounts Payable		 0.28 0.25 0.42 0.44 0.39 0.39 0.41
Current Deferred & Payable Income Tax Liabilities		 0.28 0.66 0.03 0.05 0.08 0.02 0.05
Other Taxes Payable		 - - 0.03 0.03 0.04 0.04 0.07
Total Noncurrent Liabilities		 15 18 19 20 22 22 23
Long-Term Debt		 - - - - 2.57 2.79 3.07
Other Noncurrent Operating Liabilities		 15 17 19 20 19 20 20
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 303 10 7.94 7.95 6.85 6.89 4.01
Total Equity & Noncontrolling Interests		 -15 -18 -19 -20 -22 -23 -23
Total Preferred & Common Equity		 -15 -18 -19 -20 -22 -23 -23
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 -15 -18 -19 -20 -22 -23 -23
Common Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Retained Earnings		 -15 -18 -19 -20 -22 -23 -23

Annual Metrics And Ratios for Marblegate Acquisition

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

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics		 - - -
Revenue Growth		 0.00% 0.00% 0.00%
EBITDA Growth		 -373.36% -299.49% 55.07%
EBIT Growth		 -373.36% -299.49% 55.07%
NOPAT Growth		 -211.88% -265.95% 55.25%
Net Income Growth		 559.70% -538.06% 55.57%
EPS Growth		 200.00% -1,600.00% 55.56%
Operating Cash Flow Growth		 -35.44% -155.96% 51.04%
Free Cash Flow Firm Growth		 0.00% -99.10% -10.55%
Invested Capital Growth		 -102.08% -111.31% -32.85%
Revenue Q/Q Growth		 0.00% 0.00% 0.00%
EBITDA Q/Q Growth		 -17.02% -2.11% 12.17%
EBIT Q/Q Growth		 -17.02% -2.11% 12.17%
NOPAT Q/Q Growth		 10.44% -2.63% 12.86%
Net Income Q/Q Growth		 94.70% -32.53% 11.42%
EPS Q/Q Growth		 0.00% -32.35% 20.00%
Operating Cash Flow Q/Q Growth		 21.97% 6.48% -5.17%
Free Cash Flow Firm Q/Q Growth		 0.00% -99.12% 20.06%
Invested Capital Q/Q Growth		 -102.07% -1.75% -2.08%
Profitability Metrics		 - - -
Gross Margin		 0.00% 0.00% 0.00%
EBITDA Margin		 0.00% 0.00% 0.00%
Operating Margin		 0.00% 0.00% 0.00%
EBIT Margin		 0.00% 0.00% 0.00%
Profit (Net Income) Margin		 0.00% 0.00% 0.00%
Tax Burden Percent		 65.82% 101.48% 103.02%
Interest Burden Percent		 -130.13% 92.55% 90.15%
Effective Tax Rate		 34.18% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00%
Return on Equity (ROE)		 0.87% 53.63% 13.78%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)		 0.00% 0.00% 0.00%
Return on Assets (ROA)		 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)		 -0.09% 99.45% 18.06%
Return on Equity Simple (ROE_SIMPLE)		 -7.79% 25.09% 9.94%
Net Operating Profit after Tax (NOPAT)		 -1.10 -4.02 -1.80
NOPAT Margin		 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)		 491.24% 178.29% 21.94%
Return On Investment Capital (ROIC_SIMPLE)		 - 20.89% 8.70%
Cost of Revenue to Revenue		 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 0.00% 0.00% 0.00%
R&D to Revenue		 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)		 -1.44 -5.74 -2.58
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -1.44 -5.74 -2.58
Valuation Ratios		 - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00
Price to Revenue (P/Rev)		 0.00 0.00 0.00
Price to Earnings (P/E)		 335.65 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00%
Earnings Yield		 0.30% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 1.45 51.13 57.53
Leverage & Solvency		 - - -
Debt to Equity		 0.00 -0.15 -0.17
Long-Term Debt to Equity		 0.00 -0.15 -0.17
Financial Leverage		 0.00 -0.08 -0.16
Leverage Ratio		 1.11 -0.90 -0.32
Compound Leverage Factor		 -1.45 -0.84 -0.29
Debt to Total Capital		 0.00% -17.83% -20.31%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 0.00% -17.83% -20.31%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 -192.57% -54.34% -24.18%
Common Equity to Total Capital		 292.57% 172.17% 144.49%
Debt to EBITDA		 0.00 -0.39 -1.31
Net Debt to EBITDA		 0.00 -0.37 -1.29
Long-Term Debt to EBITDA		 0.00 -0.39 -1.31
Debt to NOPAT		 0.00 -0.55 -1.88
Net Debt to NOPAT		 0.00 -0.52 -1.84
Long-Term Debt to NOPAT		 0.00 -0.55 -1.88
Altman Z-Score		 12.49 -3.66 -7.09
Noncontrolling Interest Sharing Ratio		 110.80% -85.43% -31.11%
Liquidity Ratios		 - - -
Current Ratio		 0.74 0.33 0.20
Quick Ratio		 0.47 0.26 0.13
Cash Flow Metrics		 - - -
Free Cash Flow to Firm (FCFF)		 291 2.61 2.34
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00
Efficiency Ratios		 - - -
Asset Turnover		 0.00 0.00 0.00
Accounts Receivable Turnover		 0.00 0.00 0.00
Inventory Turnover		 0.00 0.00 0.00
Fixed Asset Turnover		 0.00 0.00 0.00
Accounts Payable Turnover		 0.00 0.00 0.00
Days Sales Outstanding (DSO)		 0.00 0.00 0.00
Days Inventory Outstanding (DIO)		 0.00 0.00 0.00
Days Payable Outstanding (DPO)		 0.00 0.00 0.00
Cash Conversion Cycle (CCC)		 0.00 0.00 0.00
Capital & Investment Metrics		 - - -
Invested Capital		 -5.96 -13 -17
Invested Capital Turnover		 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital		 -292 -6.64 -4.14
Enterprise Value (EV)		 423 134 135
Market Capitalization		 413 125 127
Book Value per Share		 ($0.38) ($1.79) ($2.08)
Tangible Book Value per Share		 ($0.38) ($1.79) ($2.08)
Total Capital		 -5.40 -12 -17
Total Debt		 0.00 2.23 3.39
Total Long-Term Debt		 0.00 2.23 3.39
Net Debt		 -0.57 2.10 3.31
Capital Expenditures (CapEx)		 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -0.88 -0.45 -0.50
Debt-free Net Working Capital (DFNWC)		 -0.31 -0.32 -0.43
Net Working Capital (NWC)		 -0.31 -0.32 -0.43
Net Nonoperating Expense (NNE)		 -2.33 1.37 0.59
Net Nonoperating Obligations (NNO)		 -0.57 2.10 3.31
Total Depreciation and Amortization (D&A)		 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 0.00%
Net Working Capital to Revenue		 0.00% 0.00% 0.00%
Earnings Adjustments		 - - -
Adjusted Basic Earnings per Share		 $0.06 ($0.90) ($0.40)
Adjusted Weighted Average Basic Shares Outstanding		 38.91M 12.09M 11.77M
Adjusted Diluted Earnings per Share		 $0.06 ($0.90) ($0.40)
Adjusted Weighted Average Diluted Shares Outstanding		 11.21M 12.09M 11.77M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 12.22M 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)		 -1.10 -4.02 -1.80
Normalized NOPAT Margin		 0.00% 0.00% 0.00%
Pre Tax Income Margin		 0.00% 0.00% 0.00%
Debt Service Ratios		 - - -
EBIT to Interest Expense		 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00
Payout Ratios		 - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00%
Augmented Payout Ratio		 23,855.99% -71.97% -122.28%

Quarterly Metrics And Ratios for Marblegate Acquisition

This table displays calculated financial ratios and metrics derived from Marblegate Acquisition'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
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth		 21,366.94% -89.10% -1,178.99% -82.76% -385.89% -12.48% 71.24% 53.78% 37.74% 33.47%
EBIT Growth		 21,366.94% -89.10% -1,178.99% -82.76% -385.89% -12.48% 71.24% 53.78% 37.74% 33.47%
NOPAT Growth		 -16,840.15% -29.13% -900.07% -265.08% -255.54% -68.47% 70.99% 55.48% 37.02% 34.77%
Net Income Growth		 56,551.76% 224.93% -1,605.40% -817.52% -198.46% -398.03% 72.88% 54.05% 36.14% 31.17%
EPS Growth		 0.00% 0.00% 0.00% 0.00% -450.00% -1,100.00% 70.00% 50.00% 28.57% 50.00%
Operating Cash Flow Growth		 -32,347.55% 38.20% -425.13% -803.94% -4.28% 38.96% 68.74% 67.37% -9.07% -22.17%
Free Cash Flow Firm Growth		 0.00% 0.00% 201.82% 203.63% 204.08% -97.99% -98.19% -99.57% -98.80% -38.01%
Invested Capital Growth		 137,525.95% -102.08% -102.49% -104.00% -104.30% -111.31% -80.95% -14.29% -32.41% -32.85%
Revenue Q/Q Growth		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth		 154.13% -380.02% -169.39% 55.24% 15.33% -10.17% 31.11% 28.07% -14.06% -17.72%
EBIT Q/Q Growth		 154.13% -380.02% -169.39% 55.24% 15.33% -10.17% 31.11% 28.07% -14.06% -17.72%
NOPAT Q/Q Growth		 16.53% -140.05% -287.91% 53.03% 18.71% -13.75% 33.21% 27.92% -15.01% -17.80%
Net Income Q/Q Growth		 526.32% -63.06% -846.81% 58.47% 14.05% -11.81% 32.04% 29.63% -19.44% -20.50%
EPS Q/Q Growth		 0.00% -50.00% -2,100.00% 60.00% 12.50% -42.86% 40.00% 33.33% -25.00% 0.00%
Operating Cash Flow Q/Q Growth		 -121.63% -97.16% -141.08% 14.19% 74.43% -15.42% -23.44% 10.44% 14.53% -29.28%
Free Cash Flow Firm Q/Q Growth		 -0.31% 201.42% -0.02% 1.88% 0.74% -98.04% -10.20% -75.93% 182.82% 1.38%
Invested Capital Q/Q Growth		 0.39% -102.07% -19.83% -60.35% -8.08% -1.75% -2.61% -1.28% -25.22% -2.08%
Profitability Metrics		 - - - - - - - - - -
Gross Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent		 76.32% 48.02% 101.05% 101.39% 102.34% 101.92% 101.83% 104.06% 106.01% 101.12%
Interest Burden Percent		 347.82% -72.91% 96.07% 88.83% 89.32% 91.03% 89.89% 86.05% 88.45% 94.92%
Effective Tax Rate		 23.68% 51.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)		 0.44% 0.87% -0.79% -1.66% -2.95% 53.63% 30.80% 22.15% 17.05% 13.78%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)		 -0.02% -0.09% 0.09% 0.20% 0.38% 99.45% 53.71% 34.19% 23.48% 18.06%
Return on Equity Simple (ROE_SIMPLE)		 -4.28% 0.00% 6.04% 11.76% 20.05% 0.00% 16.11% 13.30% 11.56% 0.00%
Net Operating Profit after Tax (NOPAT)		 -0.19 -0.45 -1.76 -0.83 -0.67 -0.76 -0.51 -0.37 -0.42 -0.50
NOPAT Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)		 -619.02% 165.76% 257.66% -531.05% 373.12% 29.51% 10.24% 7.71% 9.75% 6.77%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - 3.97% - - - 2.41%
Cost of Revenue to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)		 0.34 -0.95 -2.56 -1.14 -0.97 -1.07 -0.74 -0.53 -0.60 -0.71
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 0.34 -0.95 -2.56 -1.14 -0.97 -1.07 -0.74 -0.53 -0.60 -0.71
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)		 648.93 335.65 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		 0.15% 0.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 2.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 1.45 0.46 0.46 0.45 51.13 44.70 0.00 69.95 57.53
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 0.00 0.00 0.00 0.00 0.00 -0.15 -0.17 -0.18 -0.16 -0.17
Long-Term Debt to Equity		 0.00 0.00 0.00 0.00 0.00 -0.15 -0.17 -0.18 -0.16 -0.17
Financial Leverage		 0.00 0.00 0.00 0.00 0.00 -0.08 -0.14 -0.10 -0.09 -0.16
Leverage Ratio		 1.06 1.11 1.12 1.14 1.13 -0.90 -0.77 -0.65 -0.39 -0.32
Compound Leverage Factor		 3.67 -0.81 1.08 1.01 1.01 -0.82 -0.69 -0.56 -0.35 -0.30
Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% -17.83% -20.02% -21.36% -18.83% -20.31%
Short-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% -17.83% -20.02% -21.36% -18.83% -20.31%
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		 105.13% -192.57% -132.67% -69.39% -64.42% -54.34% -53.49% -52.77% -24.60% -24.18%
Common Equity to Total Capital		 -5.13% 292.57% 232.67% 169.39% 164.42% 172.17% 173.51% 174.13% 143.43% 144.49%
Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 -0.39 -0.65 -0.85 -1.05 -1.31
Net Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 -0.37 -0.62 -0.83 -1.01 -1.29
Long-Term Debt to EBITDA		 0.00 0.00 0.00 0.00 0.00 -0.39 -0.65 -0.85 -1.05 -1.31
Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 -0.55 -0.92 -1.21 -1.49 -1.88
Net Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 -0.52 -0.88 -1.19 -1.44 -1.84
Long-Term Debt to NOPAT		 0.00 0.00 0.00 0.00 0.00 -0.55 -0.92 -1.21 -1.49 -1.88
Altman Z-Score		 15.54 12.63 0.74 0.26 -0.23 -1.44 -1.46 -1.49 -5.19 -5.61
Noncontrolling Interest Sharing Ratio		 105.12% 110.80% 111.87% 112.35% 112.72% -85.43% -74.41% -54.34% -37.71% -31.11%
Liquidity Ratios		 - - - - - - - - - -
Current Ratio		 0.66 0.74 0.37 0.10 0.44 0.33 0.39 0.19 0.23 0.20
Quick Ratio		 0.06 0.47 0.05 0.00 0.10 0.26 0.23 0.08 0.18 0.13
Cash Flow Metrics		 - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -288 292 292 297 300 5.87 5.27 1.27 3.59 3.64
Operating Cash Flow to CapEx		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 288 -5.96 -7.15 -11 -12 -13 -13 -13 -16 -17
Invested Capital Turnover		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital		 288 -292 -294 -298 -300 -6.64 -5.79 -1.64 -4.01 -4.14
Enterprise Value (EV)		 713 423 134 135 133 134 135 138 136 135
Market Capitalization		 410 413 123 127 125 125 125 128 129 127
Book Value per Share		 ($0.36) ($0.38) ($0.44) ($1.59) ($1.69) ($1.79) ($1.86) ($1.92) ($1.97) ($2.08)
Tangible Book Value per Share		 ($0.36) ($0.38) ($0.44) ($1.59) ($1.69) ($1.79) ($1.86) ($1.92) ($1.97) ($2.08)
Total Capital		 288 -5.40 -7.88 -11 -12 -12 -13 -13 -16 -17
Total Debt		 0.00 0.00 0.00 0.00 0.00 2.23 2.57 2.79 3.07 3.39
Total Long-Term Debt		 0.00 0.00 0.00 0.00 0.00 2.23 2.57 2.79 3.07 3.39
Net Debt		 -0.04 -0.57 -0.04 -0.01 -0.05 2.10 2.44 2.75 2.97 3.31
Capital Expenditures (CapEx)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -0.22 -0.88 -0.61 -2.71 -0.34 -0.45 -0.43 -0.40 -0.51 -0.50
Debt-free Net Working Capital (DFNWC)		 -0.19 -0.31 -0.57 -2.70 -0.29 -0.32 -0.31 -0.37 -0.41 -0.43
Net Working Capital (NWC)		 -0.19 -0.31 -0.57 -2.70 -0.29 -0.32 -0.31 -0.37 -0.41 -0.43
Net Nonoperating Expense (NNE)		 -1.09 -0.79 0.72 0.20 0.21 0.23 0.16 0.11 0.14 0.18
Net Nonoperating Obligations (NNO)		 0.16 -0.57 0.73 -0.01 -0.05 2.10 2.44 2.75 2.97 3.31
Total Depreciation and Amortization (D&A)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.04 $0.02 ($0.40) ($0.16) ($0.14) ($0.20) ($0.12) ($0.08) ($0.10) ($0.10)
Adjusted Weighted Average Basic Shares Outstanding		 41.21M 38.91M 12.22M 12.22M 11.98M 12.09M 11.85M 11.85M 11.79M 11.77M
Adjusted Diluted Earnings per Share		 $0.04 $0.02 ($0.40) ($0.16) ($0.14) ($0.20) ($0.12) ($0.08) ($0.10) ($0.10)
Adjusted Weighted Average Diluted Shares Outstanding		 41.21M 38.91M 12.22M 12.22M 11.98M 12.09M 11.85M 11.85M 11.79M 11.77M
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		 41.21M 12.22M 12.22M 11.98M 11.98M 0.00 11.85M 11.85M 11.58M 0.00
Normalized Net Operating Profit after Tax (NOPAT)		 -0.19 -0.66 -1.76 -0.83 -0.67 -0.76 -0.51 -0.37 -0.42 -0.50
Normalized NOPAT Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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		 0.00% 23,855.99% 0.00% 0.00% -7,279.28% -71.97% 0.00% 0.00% -158.77% -122.28%

Key Financial Trends

Marblegate Acquisition Corp. (NASDAQ: GATEW) continues to operate without revenue, relying on financing activities to support its quarterly expenses. Below are key financial highlights from Q4 2024 and recent quarters:

  • Net cash from financing activities of $315,000 in Q4 2024 (and similar amounts earlier), demonstrating ongoing access to debt financing.
  • Free Cash Flow to Firm (FCFF) of $3.64 million in Q4 2024, indicating positive cash generation after capital investments.
  • Enterprise Value of $134.6 million against total debt of $3.385 million in Q4 2024, suggesting robust valuation versus obligations.
  • No revenue reported in any quarter over the past year, consistent with a blank‐check SPAC profile awaiting a business combination.
  • Operating expenses stable around $700,000 per quarter, offering predictable burn rates for planning purposes.
  • Weighted average diluted share count steady at ~11.77 million in Q4 2024, with no major dilution events.
  • Book Value per Share remained negative at –$2.08 in Q4 2024, reflecting accumulated losses since inception.
  • Net loss widened to $681,809 in Q4 2024 from $565,795 in Q3 2024, highlighting increasing quarterly deficits.
  • Net cash used in operating activities of $340,169 in Q4 2024, underscoring continued cash burn.
  • Low liquidity ratios in Q4 2024 (Current Ratio: 0.20; Quick Ratio: 0.13) and Altman Z‐Score of –5.61, signaling short‐term funding pressure and financial distress risk.
06/22/25 01:10 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Marblegate Acquisition's Financials

When does Marblegate Acquisition's financial year end?

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

How has Marblegate Acquisition's net income changed over the last 2 years?

Marblegate Acquisition's net income appears to be on an upward trend, with a most recent value of -$2.39 million in 2024, falling from $1.23 million in 2022. The previous period was -$5.39 million in 2023.

What is Marblegate Acquisition's operating income?
Marblegate Acquisition's total operating income in 2024 was -$2.57 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $2.57 million
How has Marblegate Acquisition's revenue changed over the last 2 years?

Over the last 2 years, Marblegate Acquisition's total revenue changed from $0.00 in 2022 to $0.00 in 2024, a change of 0.0%.

How much debt does Marblegate Acquisition have?

Marblegate Acquisition's total liabilities were at $24.23 million at the end of 2024, a 11.9% increase from 2023, and a 45.8% increase since 2022.

How much cash does Marblegate Acquisition have?

In the past 2 years, Marblegate Acquisition's cash and equivalents has ranged from $71.53 thousand in 2024 to $568.36 thousand in 2022, and is currently $71.53 thousand as of their latest financial filing in 2024.

How has Marblegate Acquisition's book value per share changed over the last 2 years?

Over the last 2 years, Marblegate Acquisition's book value per share changed from -0.38 in 2022 to -2.08 in 2024, a change of 443.0%.


Related Companies

This page (NASDAQ:GATE) was last updated on 6/22/2025 by MarketBeat.com Staff
From Our Partners
[No Brainer Gold Play]: “Show me a better investment.”
A Historic Gold Announcement Is About to Rock Wall Street? For months, sharp-eyed analysts have watched the...
Golden Portfolio | Sponsored
Market Panic: Trump Just Dropped a Bomb on Your Stocks
tock Market Panic: Trump Just Dropped a Bomb on Your Stocks The market is in freefall—and Trump's new tarif...
American Alternative | Sponsored
When This Happens, You Don’t Wait. You Act.
This same signal has appeared twice before in the past 8 years — both times, it kicked off major moves in cryp...
Crypto Swap Profits | Sponsored
The Biggest Story of My Decade-Long Career in Silicon Valley
Steve Jobs' Lost 'Product' Could Save Tesla On July 21st, a revolutionary announcement could transform Tesl...
InvestorPlace | Sponsored
379 passengers walked away from this
Forget OpenAI, ChatGPT, and the $2 trillion chip race… The real story is buried inside a new U.S. patent. E...
True Market Insiders | Sponsored
A grave, grave error.
It seems like the world is on fire. Trump’s tariffs are crippling economies worldwide. Canada’s been cri...
Porter & Company | Sponsored
Trump Makes Major Crypto Announcement
Trump's crypto revolution is now fully underway and now, we believe he’s about to deliver on his biggest promi...
Crypto 101 Media | Sponsored
War Tensions Are Making Gold Rise to Record Highs
If you've been watching gold's historic run and wondering if it's too late… I've got good news. Because the...
Investors Alley | Sponsored