PGAC
PGAC
Pantages Capital Acquisition CorpIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q4-2024 | $0 | $607.18K ▲ | $287 ▲ | 0% | $0 ▲ | $0 ▲ |
| Q3-2024 | $0 | $129.21K | $-129.21K | 0% | $-0.01 | $-129.21K |
What's going well?
The company is earning steady interest income, which is keeping it profitable on paper. There are no debt or tax burdens.
What's concerning?
There is no revenue or real business activity, and operating losses are growing. All profits come from interest, which is not sustainable for a company meant to operate a business.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q4-2024 | $533.01K ▲ | $87.17M ▲ | $87.54M ▲ | $-361.62K ▼ |
| Q3-2024 | $10.85K | $222.76K | $344.29K | $-121.53K |
What's financially strong about this company?
PGAC has almost no debt, a huge equity cushion, and most assets are in cash or investments. There are no risky intangibles or off-balance-sheet surprises.
What are the financial risks or weaknesses?
Liquidity is getting tighter as short-term debt rises faster than cash. Retained earnings are negative, showing a history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q3-2024 | $-129.21K | $0 | $0 | $0 | $0 | $0 |
What's strong about this company's cash flow?
Net income is positive, and the company has managed to keep a cash balance by raising debt. Capital spending is minimal, so cash needs are not growing.
What are the cash flow concerns?
Operations are burning more cash each quarter, and the company is highly dependent on new debt to survive. Without outside funding, cash would run out quickly.
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGAC shows several financial and structural strengths: a cash-rich, debt-free balance sheet; strong short-term liquidity; and the ability to raise substantial equity capital. It has moved beyond being a purely blank-check entity by signing a definitive agreement with MacMines, giving it a clearer strategic direction. The conservative financing profile provides flexibility to absorb current losses and fund the transition into the planned mining business.
The main risks are that current financials show no operating business, persistent losses, and dependence on external capital rather than internally generated cash. The entire investment case hinges on successfully closing the MacMines/Horizon Mining transaction and then navigating the many uncertainties of developing a mining project—regulatory approvals, permitting, capital intensity, execution risk, and exposure to commodity cycles. Negative retained earnings and ongoing cash burn, while normal for a SPAC, reinforce that there is no proven earnings engine yet.
Looking ahead, PGAC’s story is highly binary and event-driven. In the near term, it is reasonable to expect continued accounting losses and negative operating cash flow as a SPAC. The medium- to long-term outlook will depend almost entirely on whether Horizon Mining is formed as planned, whether the core mining lease is granted and economically attractive, and how effectively the new entity can fund and execute project development. Until those milestones are clearer, forward visibility is limited and overall uncertainty is high.
About Pantages Capital Acquisition Corp
https://www.pantagescapital.com/Pantages Capital Acquisition Corporation. does not have significant operations. It focuses on effecting a merger, share exchange, asset acquisition, share purchase, reorganization, or similar business combination with one or more businesses. The company was formerly known as Aifeex Nexus Acquisition Corporation and changed its name to Pantages Capital Acquisition Corporation. in August 2025.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q4-2024 | $0 | $607.18K ▲ | $287 ▲ | 0% | $0 ▲ | $0 ▲ |
| Q3-2024 | $0 | $129.21K | $-129.21K | 0% | $-0.01 | $-129.21K |
What's going well?
The company is earning steady interest income, which is keeping it profitable on paper. There are no debt or tax burdens.
What's concerning?
There is no revenue or real business activity, and operating losses are growing. All profits come from interest, which is not sustainable for a company meant to operate a business.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| 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 ▲ |
| Q4-2024 | $533.01K ▲ | $87.17M ▲ | $87.54M ▲ | $-361.62K ▼ |
| Q3-2024 | $10.85K | $222.76K | $344.29K | $-121.53K |
What's financially strong about this company?
PGAC has almost no debt, a huge equity cushion, and most assets are in cash or investments. There are no risky intangibles or off-balance-sheet surprises.
What are the financial risks or weaknesses?
Liquidity is getting tighter as short-term debt rises faster than cash. Retained earnings are negative, showing a history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| 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 ▼ |
| Q3-2024 | $-129.21K | $0 | $0 | $0 | $0 | $0 |
What's strong about this company's cash flow?
Net income is positive, and the company has managed to keep a cash balance by raising debt. Capital spending is minimal, so cash needs are not growing.
What are the cash flow concerns?
Operations are burning more cash each quarter, and the company is highly dependent on new debt to survive. Without outside funding, cash would run out quickly.
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGAC shows several financial and structural strengths: a cash-rich, debt-free balance sheet; strong short-term liquidity; and the ability to raise substantial equity capital. It has moved beyond being a purely blank-check entity by signing a definitive agreement with MacMines, giving it a clearer strategic direction. The conservative financing profile provides flexibility to absorb current losses and fund the transition into the planned mining business.
The main risks are that current financials show no operating business, persistent losses, and dependence on external capital rather than internally generated cash. The entire investment case hinges on successfully closing the MacMines/Horizon Mining transaction and then navigating the many uncertainties of developing a mining project—regulatory approvals, permitting, capital intensity, execution risk, and exposure to commodity cycles. Negative retained earnings and ongoing cash burn, while normal for a SPAC, reinforce that there is no proven earnings engine yet.
Looking ahead, PGAC’s story is highly binary and event-driven. In the near term, it is reasonable to expect continued accounting losses and negative operating cash flow as a SPAC. The medium- to long-term outlook will depend almost entirely on whether Horizon Mining is formed as planned, whether the core mining lease is granted and economically attractive, and how effectively the new entity can fund and execute project development. Until those milestones are clearer, forward visibility is limited and overall uncertainty is high.

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

