PGACU
PGACU
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.
PGACU benefits from a strong equity base, very low structural debt, and a relatively clean, cash-heavy balance sheet typical of a SPAC. It has been able to report positive accounting earnings thanks to interest income, even while operating costs exceed operating cash inflows. The proposed merger with MacMines Austasia offers exposure to a large resource opportunity supported by an established energy group and proximity to major Asian coal markets, which could provide significant scale and strategic positioning if executed well.
Key risks center on the absence of an operating business today, negative operating and free cash flow, and reliance on trust interest and short-term borrowings to fund ongoing costs. The company’s future is tied to a single, capital-intensive coal project with lapsed approvals, high environmental and regulatory hurdles, and exposure to global decarbonization trends that may pressure long-term thermal coal demand. Deal execution risk, potential shareholder redemptions, and the need for large amounts of additional financing add further uncertainty.
Near-term, PGACU’s outlook depends on successfully navigating the SPAC lifecycle: securing shareholder support, satisfying regulatory requirements, managing redemptions, and closing the MacMines transaction before cash resources become too constrained. Longer term, the picture is highly uncertain and binary. If the China Stone project obtains approvals, builds infrastructure, and secures customers in a still-supportive market, the combined company could grow into a significant producer. If approvals, funding, or market conditions fall short, the project may face continued delays, redesign, or downsizing, leaving the current financial profile as an interim and inherently temporary state.
About Pantages Capital Acquisition Corp
https://www.pantagescapital.com/Pantages Capital Acquisition Corp. is a special purpose acquisition company (SPAC) that currently lacks active business operations. Its primary objective is to seek out and complete a strategic combination, such as a merger, share exchange, asset acquisition, stock purchase, or corporate reorganization, with one or more existing businesses.
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.
PGACU benefits from a strong equity base, very low structural debt, and a relatively clean, cash-heavy balance sheet typical of a SPAC. It has been able to report positive accounting earnings thanks to interest income, even while operating costs exceed operating cash inflows. The proposed merger with MacMines Austasia offers exposure to a large resource opportunity supported by an established energy group and proximity to major Asian coal markets, which could provide significant scale and strategic positioning if executed well.
Key risks center on the absence of an operating business today, negative operating and free cash flow, and reliance on trust interest and short-term borrowings to fund ongoing costs. The company’s future is tied to a single, capital-intensive coal project with lapsed approvals, high environmental and regulatory hurdles, and exposure to global decarbonization trends that may pressure long-term thermal coal demand. Deal execution risk, potential shareholder redemptions, and the need for large amounts of additional financing add further uncertainty.
Near-term, PGACU’s outlook depends on successfully navigating the SPAC lifecycle: securing shareholder support, satisfying regulatory requirements, managing redemptions, and closing the MacMines transaction before cash resources become too constrained. Longer term, the picture is highly uncertain and binary. If the China Stone project obtains approvals, builds infrastructure, and secures customers in a still-supportive market, the combined company could grow into a significant producer. If approvals, funding, or market conditions fall short, the project may face continued delays, redesign, or downsizing, leaving the current financial profile as an interim and inherently temporary state.

CEO
William W. Snyder

