Free Trial

Marblegate Acquisition (GATEU) Financials

Marblegate Acquisition logo
$30.28 0.00 (0.00%)
As of 08/22/2025
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: GATE) Financial Summary and Trends

Over the past four years, Marblegate Acquisition Corp. has shown significant fluctuations in its financial performance and position. The company continues to report operating losses and negative net incomes in recent quarters, with no recorded operating revenue, reflecting the nature of a Special Purpose Acquisition Company (SPAC) yet to complete a business combination.

  • In Q4 2022, the company reported a positive net income of $332,376 attributed largely to $1.64 million in interest and investment income, indicating strong returns on invested capital at that time.
  • Interest and investment income remained a positive contribution throughout 2023 and into early 2024, though the amounts declined from over $1 million in 2022 to the range of $35,000 to $100,000 per quarter in 2024.
  • The company has been managing significant financing activities involving consistent debt issuance, raising capital between $200,000 and $400,000 quarterly in 2023 and into 2024. This supports liquidity and operational funding.
  • Cash and equivalents fluctuated notably, increasing overall from approximately $35,000 in Q3 2022 to a peak of over $120,000 in Q1 2024 before moderating around $96,000 in Q3 2024. Cash flow from operating activities remained negative each quarter in 2024.
  • The company has no reported revenues or cost of revenues in the last four years, which is typical for SPACs before acquisition and commercialization activities commence.
  • Every quarterly income statement from 2023 and 2024 reflects consistent net losses continuing operations from approximately -$1 million in 2023 to losses around -$600,000 to -$700,000 in late 2024.
  • Operating expenses, particularly "Other Operating Expenses," remain substantial and relatively stable, around $500,000 to $2.5 million quarterly, substantially exceeding income and depressing profitability.
  • Total common equity remains deeply negative throughout, with retained earnings consistently showing large accumulated deficits (e.g., -$22 million to -$23 million as of 2024 quarters), indicating accumulated losses exceeding shareholder investment.
  • Long-term liabilities grew from approximately $15 million in 2022 to about $30 million by Q3 2024, driven primarily by increasing long-term debt and other noncurrent liabilities exceeding $19 million, suggesting rising leverage and fixed obligations.
  • Despite quarterly debt issuances supporting cash flow, net cash from operating activities has been persistently negative, eroding liquidity. The company also had significant negative cash flow from financing activities in some quarters due to equity repurchases observed in late 2022.

Conclusion: Marblegate Acquisition Corp. remains in a typical SPAC status with no operational revenues, highlighting ongoing net losses mostly from operational expenses. The company’s financial health heavily depends on its ability to maintain liquidity through financing activities, primarily debt issuances. Rising liabilities and persistent losses have resulted in deeply negative shareholders’ equity. Investors should watch for any material event such as a successful business combination or acquisition that may substantially alter the company’s revenue generation and profitability prospects.

08/26/25 12:48 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%.



This page (NASDAQ:GATEU) was last updated on 8/26/2025 by MarketBeat.com Staff
From Our Partners