Free Trial

Marblegate Acquisition (GATE) Financials

Marblegate Acquisition logo
$36.05 0.00 (0.00%)
As of 08/27/2025
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) has consistently reported operating expenses with no recorded revenue in the past several quarters, reflecting its status likely as a blank-check or acquisition company engaged heavily in operating costs and investment activities without yet generating operating income from core business operations.

Key Positive Insights:

  • Interest & Investment Income has been consistently positive each quarter, contributing some offset to operating losses, with Q4 2022 showing a strong $1.64 million and recent quarters maintaining positive but smaller income (around $36K to $74K range in 2024 Q1-Q4).
  • The company has continued to issue debt financing regularly (ranging from $200K to $400K+ each quarter), indicating access to capital markets to fund operations and investments.
  • Operating cash flow remains negative but is somewhat stabilized with net cash from continuing operating activities losses ranging from around -$278K to -$343K in recent quarters, indicating some control over cash burn.

Neutral Financial Aspects:

  • No reported revenues for the periods analyzed, consistent with a non-operating or development stage company.
  • Significant non-cash adjustments in the cash flow statements suggest accounting complexities typical for investment or acquisition-focused entities.
  • Total assets have decreased substantially from the massive $303 million at Q3 2022 to about $4.15 million by Q3 2024, implying significant asset disposals, investments, or write-downs.
  • Redeemable Noncontrolling Interests remain significant, fluctuating between approximately $3 million in 2024 to over $300 million in 2022, showing substantial third-party equity stakes that impact overall equity structure.

Negative Trends and Risks:

  • The Consolidated Net Loss has been persistent and large, ranging from about -$248K (Q4 2022 positive exception) to over -$2.4 million in Q1 2023, and consistently negative each quarter into 2024, reflecting continuous losses and no profitability.
  • Total Operating Expenses remain high despite no revenue, consistently ranging around $700K to over $2.5 million quarterly, contributing to ongoing losses.
  • Net equity position is deeply negative, with retained earnings showing significant cumulative losses, e.g., -$23 million by Q3 2024, indicating an erosion of shareholder value.
  • The company carries substantial long-term debt ($2.5 million to over $3 million in recent quarters) alongside other substantial noncurrent liabilities (up to $19 million+), which may pressure its financial flexibility.
  • Cash and cash equivalents have fluctuated but remain very low in recent quarters (below $100K in 2024), raising concerns about liquidity.
  • Net cash from financing activities turned negative as of Q3 2024 (-$2.6 million), indicating possible reduced inflows or repayment pressures on financing.
  • Earnings per share are consistently negative across all quarters analyzed, between -$0.08 and -$0.40 per share, showing the firm is not generating shareholder returns.

Overall, Marblegate Acquisition Corp. is in a stage characterized by heavy operating losses, significant non-operating income primarily from investments, and continued debt financing. The company has not yet generated revenue and faces significant challenges in profitability and equity value. Retail investors should be cautious given the ongoing losses, weak liquidity, and significant liabilities, which together suggest high risk until a clear path to profitability or strategic business developments materialize.

08/28/25 06:45 PM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

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:GATE) was last updated on 8/28/2025 by MarketBeat.com Staff
From Our Partners