PGACU
PGACU
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 covering its operating losses and keeping it profitable for now. There is no debt burden or tax expense.
What's concerning?
There is no revenue or business activity, and operating losses are growing. Profits depend entirely on interest income, which may not be sustainable long-term.
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?
The company has a huge cushion of shareholder equity and nearly all assets are high-quality investments. Debt is very low compared to the size of the business, and there are no risky intangible assets or hidden obligations.
What are the financial risks or weaknesses?
Short-term liquidity is tight—they don't have enough current assets to cover all near-term bills. Debt jumped this quarter, and retained earnings are negative, suggesting past 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?
The company is still able to raise debt and has not diluted shareholders with new stock. Cash on hand increased this quarter, but only due to new borrowing.
What are the cash flow concerns?
Operations are burning more cash each quarter, and the company is highly dependent on taking on new debt. Without a turnaround, this is not sustainable.
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGACU comes with a strong, simple balance sheet: plenty of cash, no meaningful debt, and very high short‑term liquidity. This provides flexibility and lowers financial risk in the near term. The company has moved beyond being a purely speculative shell by signing a definitive business combination agreement with MacMines Austasia, which controls a very large thermal coal resource. The association with a major Chinese energy group could offer industrial expertise and potential access to customers and technology. Overall, the financial base and clear target give PGACU more substance than many early‑stage SPACs.
The most immediate risks are ongoing losses and negative cash flow without any operating business to offset them; the current structure cannot support itself indefinitely. Strategic risk centers on the MacMines transaction: it must close on acceptable terms, secure regulatory and environmental approvals, and obtain substantial financing in a sector increasingly out of favor with policymakers and lenders. The project is concentrated in a single, long‑dated asset exposed to volatile coal prices, climate policy changes, and potential future restrictions on coal‑fired power. Negative retained earnings reflect that capital has already been consumed, and continued delays or setbacks could further erode shareholder value.
The outlook for PGACU is binary and highly dependent on execution. In the near term, the key milestones are regulatory progress, confirmation of merger terms, and clarity around financing for the China Stone project. If these hurdles are overcome, the combined entity could evolve from a cash shell into a resource company with a large, long‑life asset, albeit in a challenged commodity. If approvals or financing fail to materialize, PGACU could remain a cash‑burning shell or be forced to unwind. Future performance will be driven far more by the trajectory of global energy transition policy and by MacMines’ project execution than by the current pre‑deal financial statements of the SPAC itself.
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 covering its operating losses and keeping it profitable for now. There is no debt burden or tax expense.
What's concerning?
There is no revenue or business activity, and operating losses are growing. Profits depend entirely on interest income, which may not be sustainable long-term.
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?
The company has a huge cushion of shareholder equity and nearly all assets are high-quality investments. Debt is very low compared to the size of the business, and there are no risky intangible assets or hidden obligations.
What are the financial risks or weaknesses?
Short-term liquidity is tight—they don't have enough current assets to cover all near-term bills. Debt jumped this quarter, and retained earnings are negative, suggesting past 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?
The company is still able to raise debt and has not diluted shareholders with new stock. Cash on hand increased this quarter, but only due to new borrowing.
What are the cash flow concerns?
Operations are burning more cash each quarter, and the company is highly dependent on taking on new debt. Without a turnaround, this is not sustainable.
5-Year Trend Analysis
A comprehensive look at Pantages Capital Acquisition Corp's financial evolution and strategic trajectory over the past five years.
PGACU comes with a strong, simple balance sheet: plenty of cash, no meaningful debt, and very high short‑term liquidity. This provides flexibility and lowers financial risk in the near term. The company has moved beyond being a purely speculative shell by signing a definitive business combination agreement with MacMines Austasia, which controls a very large thermal coal resource. The association with a major Chinese energy group could offer industrial expertise and potential access to customers and technology. Overall, the financial base and clear target give PGACU more substance than many early‑stage SPACs.
The most immediate risks are ongoing losses and negative cash flow without any operating business to offset them; the current structure cannot support itself indefinitely. Strategic risk centers on the MacMines transaction: it must close on acceptable terms, secure regulatory and environmental approvals, and obtain substantial financing in a sector increasingly out of favor with policymakers and lenders. The project is concentrated in a single, long‑dated asset exposed to volatile coal prices, climate policy changes, and potential future restrictions on coal‑fired power. Negative retained earnings reflect that capital has already been consumed, and continued delays or setbacks could further erode shareholder value.
The outlook for PGACU is binary and highly dependent on execution. In the near term, the key milestones are regulatory progress, confirmation of merger terms, and clarity around financing for the China Stone project. If these hurdles are overcome, the combined entity could evolve from a cash shell into a resource company with a large, long‑life asset, albeit in a challenged commodity. If approvals or financing fail to materialize, PGACU could remain a cash‑burning shell or be forced to unwind. Future performance will be driven far more by the trajectory of global energy transition policy and by MacMines’ project execution than by the current pre‑deal financial statements of the SPAC itself.

CEO
William W. Snyder

