Saturday 17 October 2026 Export MGTE’s income statement to Excel — free account

Marblegate Capital Corporation

Marblegate Capital Corporation’s revenue for fiscal 2025 (year ended December 2025) was $48.5 million, up 131.1% from fiscal 2024. In the quarter to June 2026, revenue fell 6.06%, EPS grew 90.7% and free cash flow fell 16.4%, each against the same quarter a year earlier.

0.90 0.00 0.00%

Follow MGTE

Alert me

Market cap: $406.3M
P/E: 40.0×
Fwd P/E: —
Dividend yield: —
F-score: n/a
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 99.15%

Capital & Financial Ratios $m

Market Cap 406.28

Revenue 56.99

Net Income 0.69

Free Cash Flow (54.64)

Net Debt 40.89

Current Ratio 1.38

Debt/Equity 0.08

P/E ratio 40.00

Fwd P/E —

P/S ratio 1.17

P/B ratio 0.11

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth —

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	0	35	26	9
Receivables	—	—	—	—
Inventory	—	—	—	—
Other	—	0	—	—
	0	37	37	22

	2023	2024	2025	Q'26
Payables	—	—	—	—
ST’ Debt	—	—	5	5
Other	—	7	—	—
	0	10	19	16

Compound Annual Growth %

	10y	5y	3y
Sales	—	—	—
Cash Flow	—	0.00%	0.00%
Earnings	—	0.00%	0.00%
Book Value	—	0.00%	0.00%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	14	17	—	—	—
’25	5	18	12	14	49

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(7)	(5)	—	—	—
’25	2	(5)	2	2	1
’24	0	0	11	0	10
’23	(1)	(1)	0	0	(3)
’22	0	0	0	0	(1)
’21	0	0	0	(1)	(1)

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(20)	(14)	—	—	—
’25	(5)	(12)	(5)	(16)	(38)
’24	0	0	10	0	9
’23	(1)	(1)	0	0	(3)
’22	0	0	0	0	(1)
’21	0	0	0	(1)	(1)

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.02)	(0.06)	—	—	—
’25	(0.06)	(0.65)	(0.02)	0.12	(0.63)
’24	(0.06)	(0.04)	0.14	0.11	0.15
’23	(0.22)	(0.09)	(0.08)	(0.09)	(0.48)
’22	(0.01)	0.01	0.08	0.03	0.11
’21	—	—	0.00	(0.03)	(0.03)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	9.76	9.76	10.01	10.40	0.61	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	9.83	10.29	11.01	12.30	61.11
People
People	Employees	—	—	—	—	—	—	—	—	—	—
	Revenue/emp, $m	—	—	—	—	—	0.00	0.00	—	0.00	0.00
Income, $m
Income, $m	Revenue	—	—	—	—	—	—	—	—	21	49
	Gross margin, %	—	—	—	—	—	—	—	—	100.00	100.00
	EBT	—	—	—	—	0	0	2	(5)	9	10
	EBT margin, %	—	—	—	—	0.00	0.00	0.00	0.00	44.54	20.77
	Net income	—	0	—	—	0	0	1	(5)	9	(44)
	Depreciation	—	—	—	—	0	—	—	—	2	3
Per share, $
Per share, $	Revenue	—	—	—	—	0.00	0.00	0.00	0.00	0.33	0.68
	Earnings	—	—	—	—	—	(0.03)	0.11	(0.46)	0.15	(0.63)
	Cash flow	—	—	—	—	0.00	(0.07)	(0.09)	(0.23)	0.16	0.02
	Capex	—	—	—	—	0.00	0.00	0.00	0.00	(0.02)	(0.55)
	Free cash flow	—	—	—	—	0.00	(0.07)	(0.09)	(0.23)	0.15	(0.53)
	Book value	—	—	—	—	0.00	(1.39)	(1.41)	(1.92)	10.46	8.40
	Shares, m	—	—	—	—	47	11	11	11	63	71
Valuation, ×
Valuation, ×	P/E	—	—	—	—	—	—	—	—	73.84	0.00
	P/S	—	—	—	—	—	—	—	—	0.00	3.07
	P/B	—	—	—	—	—	—	—	—	1.05	0.25
	EV/Sales	—	—	—	—	—	—	—	—	0.00	3.40
	EV/FCF	—	—	—	—	—	—	—	—	64.10	(4.38)
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	0	(1)	(1)	(3)	10	1
	Capex	—	—	—	—	0	—	—	—	(1)	(39)
	Free cash flow	—	—	—	—	0	(1)	(1)	(3)	9	(38)
Balance, $m
Balance, $m	Working capital	—	—	—	—	0	0	0	0	27	18
	Total debt	—	—	—	—	0	—	0	—	—	42
	Net debt	—	—	—	—	0	0	0	0	(35)	16
	Shareholders’ equity	—	—	—	—	0	(15)	(16)	(21)	658	596
Returns, %
Returns, %	ROA	—	—	—	—	(4.71)	(0.18)	0.78	(59.36)	2.75	(6.49)
	ROIC	—	—	—	—	0.00	0.00	0.00	0.00	0.61	0.08
	ROE	—	—	—	—	0.00	3.66	(8.09)	28.92	2.94	(7.16)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
MGTE Marblegate Capital Corporation	$406.3M	40.0×	—	−6.06% (below 0%: shrinking)	n/m	−16.38% (below 0%: shrinking)	46.69%	(25.77%)
NPAC New Providence Acquisition Corp. III	$403.5M	—	—	—	—	—	—	—	Compare
MUDS Mudrick Capital Acquisition Corporation II	$401.6M	3.4×	—	—	n/m	+71.16% (above 0%: growing)	—	0.00%	Compare
XRPN Armada Acquisition Corp. II	$398.4M	—	—	—	—	—	—	—	Compare
TACO Berto Acquisition Corp.	$392.8M	—	—	—	—	—	—	—	Compare
RDAG Republic Digital Acquisition Company	$391.5M	—	—	—	—	—	—	—	Compare
WENN Wen Acquisition Corp	$391.3M	—	—	—	—	—	—	—	Compare
NFNT Infinite Acquisition Corp.	$371.6M	43.4×	—	—	n/m	−274.89% (below 0%: shrinking)	—	—	Compare
SDHI Siddhi Acquisition Corp.	$368.9M	—	—	—	—	—	—	—	Compare
Median of peers	$392.2M	—	—	—	—	—	—	—

All 181 Shell Companies stocks →

Marblegate Capital Corporation (MGTE) key facts

Strength: Marblegate Capital Corporation’s revenue for fiscal 2025 (year ended December 2025) was $48.5 million, up 131.1% from fiscal 2024.
Marblegate Capital Corporation (MGTE) is a Shell Companies company in the Financial sector.
As of October 16, 2026, MGTE traded at $0.90, a market capitalization of $406.3 million.
Return on equity was −7.16% and debt-to-equity 0.08.

Source: company filings (standardised) and stockrow calculations.