PGAC
PGAC
Pantages Capital Acquisition CorpIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $0 | $432.9K ▲ | $353.41K ▼ | 0% | $0.03 ▼ | $-432.9K ▼ |
| Q4-2025 | $0 | $398.89K ▲ | $457.2K ▼ | 0% | $0.04 ▼ | $-398.89K ▼ |
| Q3-2025 | $0 | $225.28K ▲ | $686.69K ▼ | 0% | $0.06 ▼ | $-225.28K ▼ |
| Q2-2025 | $0 | $177.73K ▼ | $723.21K ▲ | 0% | $0.07 ▲ | $-177.73K ▲ |
| Q1-2025 | $0 | $215.75K | $680.85K | 0% | $0.06 | $-215.75K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $89.06K ▼ | $91.05M ▲ | $1.99M ▲ | $89.06M ▲ |
| Q4-2025 | $187.78K ▼ | $90.36M ▲ | $1.65M ▲ | $88.71M ▲ |
| Q3-2025 | $349.02K ▲ | $89.69M ▲ | $1.44M ▲ | $88.25M ▲ |
| Q2-2025 | $294.64K ▲ | $88.73M ▲ | $1.17M ▲ | $87.56M ▲ |
| Q1-2025 | $273.47K | $87.86M | $1.02M | $86.84M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $353.41K ▼ | $-248.72K ▼ | $0 | $150K ▼ | $-98.72K ▼ | $-248.72K ▼ |
| Q3-2025 | $686.69K ▼ | $-228.13K ▼ | $0 | $282.5K ▲ | $54.37K ▲ | $-228.13K ▼ |
| Q2-2025 | $723.21K ▲ | $-153.83K ▲ | $0 | $175K ▲ | $21.17K ▼ | $-153.83K ▲ |
| Q1-2025 | $680.85K ▲ | $-259.53K ▼ | $0 ▲ | $0 ▼ | $273.47K ▼ | $-259.53K ▼ |
| Q4-2024 | $287 | $-138.99K | $-86.25M | $86.91M | $522.16K | $-239.1K |
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGAC is well‑capitalized with a large equity base, modest debt, and significant financial assets in trust, which together limit balance‑sheet risk. It is already generating positive accounting profits from interest income and, importantly, has moved beyond the purely exploratory stage by signing a definitive combination agreement with a mining target. The structure provides a clear path to transition from a cash shell into an operating company, assuming the deal proceeds as planned.
The company currently has no operating revenue, negative operating income, and negative cash flow, so its standalone business is not viable long term. Liquidity for day‑to‑day needs is constrained, and the model relies on the existing capital pool and short‑term borrowing to fund ongoing costs. The success of the entire vehicle is highly concentrated in the outcome of the MacMines merger, which carries execution, regulatory, commodity‑price, and operational risks once the mining business is in place.
Looking ahead, PGAC’s financials in their current form are temporary and mainly reflect the mechanics of a SPAC. The critical turning point will be the completion and integration of the MacMines transaction and the launch of Horizon Mining Limited. If the deal closes, future performance will be driven by mining project execution, commodity markets, and capital discipline rather than today’s interest income and corporate costs. If the deal falters, PGAC may face limited options and an eventual wind‑down, making the outlook highly binary and dependent on successful deal execution.
About Pantages Capital Acquisition Corp
https://www.pantagescapital.com/Pantages Capital Acquisition Corporation currently lacks significant operational activities. Its principal objective is to pursue and finalize a strategic business combination, which may take the form of a merger, a share exchange, an asset acquisition, a share purchase, a corporate reorganization, or a similar transaction with one or more entities.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $0 | $432.9K ▲ | $353.41K ▼ | 0% | $0.03 ▼ | $-432.9K ▼ |
| Q4-2025 | $0 | $398.89K ▲ | $457.2K ▼ | 0% | $0.04 ▼ | $-398.89K ▼ |
| Q3-2025 | $0 | $225.28K ▲ | $686.69K ▼ | 0% | $0.06 ▼ | $-225.28K ▼ |
| Q2-2025 | $0 | $177.73K ▼ | $723.21K ▲ | 0% | $0.07 ▲ | $-177.73K ▲ |
| Q1-2025 | $0 | $215.75K | $680.85K | 0% | $0.06 | $-215.75K |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $89.06K ▼ | $91.05M ▲ | $1.99M ▲ | $89.06M ▲ |
| Q4-2025 | $187.78K ▼ | $90.36M ▲ | $1.65M ▲ | $88.71M ▲ |
| Q3-2025 | $349.02K ▲ | $89.69M ▲ | $1.44M ▲ | $88.25M ▲ |
| Q2-2025 | $294.64K ▲ | $88.73M ▲ | $1.17M ▲ | $87.56M ▲ |
| Q1-2025 | $273.47K | $87.86M | $1.02M | $86.84M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $353.41K ▼ | $-248.72K ▼ | $0 | $150K ▼ | $-98.72K ▼ | $-248.72K ▼ |
| Q3-2025 | $686.69K ▼ | $-228.13K ▼ | $0 | $282.5K ▲ | $54.37K ▲ | $-228.13K ▼ |
| Q2-2025 | $723.21K ▲ | $-153.83K ▲ | $0 | $175K ▲ | $21.17K ▼ | $-153.83K ▲ |
| Q1-2025 | $680.85K ▲ | $-259.53K ▼ | $0 ▲ | $0 ▼ | $273.47K ▼ | $-259.53K ▼ |
| Q4-2024 | $287 | $-138.99K | $-86.25M | $86.91M | $522.16K | $-239.1K |
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGAC is well‑capitalized with a large equity base, modest debt, and significant financial assets in trust, which together limit balance‑sheet risk. It is already generating positive accounting profits from interest income and, importantly, has moved beyond the purely exploratory stage by signing a definitive combination agreement with a mining target. The structure provides a clear path to transition from a cash shell into an operating company, assuming the deal proceeds as planned.
The company currently has no operating revenue, negative operating income, and negative cash flow, so its standalone business is not viable long term. Liquidity for day‑to‑day needs is constrained, and the model relies on the existing capital pool and short‑term borrowing to fund ongoing costs. The success of the entire vehicle is highly concentrated in the outcome of the MacMines merger, which carries execution, regulatory, commodity‑price, and operational risks once the mining business is in place.
Looking ahead, PGAC’s financials in their current form are temporary and mainly reflect the mechanics of a SPAC. The critical turning point will be the completion and integration of the MacMines transaction and the launch of Horizon Mining Limited. If the deal closes, future performance will be driven by mining project execution, commodity markets, and capital discipline rather than today’s interest income and corporate costs. If the deal falters, PGAC may face limited options and an eventual wind‑down, making the outlook highly binary and dependent on successful deal execution.

CEO
William W. Snyder
Compensation Summary
(Year )
Ratings Snapshot
Rating : B-

