MARBLEGATE CAPITAL CORPORATION

EDGAR

Annual consolidated revenue for 2025: about USD 48.53M, using the latest reported figures. The previous period, 2024, was about USD 21M.

Watchlist

Latest quarter

Revenue

16.7 million USD

2026 Q2 · USD

Exact inputs and evidence

Operating margin

-25.77%

2026 Q2 · %

Exact inputs and evidence
  • Operating Income: -4299000 USD Source
  • Revenue: 16681000 USD Source

Operating cash flow

-5.2 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12015000 USD Source
  • Operating Cash Flow: -6813000 USD Source

Free cash flow

-5.24 million USD

2026 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12015000 USD Source
  • Operating Cash Flow: -6813000 USD Source
  • Capital Expenditure: 103000 USD Source
  • Capital Expenditure: 61000 USD Source
Cash and cash equivalents
7.31 million USD Source
Exact value

7312000 USD

Long-term debt including current maturities
49.5 million USD Derived
Exact inputs and evidence

49471000 USD

Calculated as noncurrent long-term debt plus its current portion.

  • Current portion of long-term debt: 5489000 USD Source
  • Long-term debt: 43982000 USD Source
Shares outstanding
73.9 million shares Source
Exact value

73914402 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 73914402 shares · 2025-06-30· Source
  • 73914402 shares · 2026-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

57 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Revenue: 11963000 USD · 2025-07-01 – 2025-09-30 Source
  • Revenue: 48532000 USD · 2025-01-01 – 2025-12-31 Source
  • Revenue: 34309000 USD · 2025-01-01 – 2025-09-30 Source
  • Revenue: 14122000 USD · 2026-01-01 – 2026-03-31 Source
  • Revenue: 16681000 USD · 2026-04-01 – 2026-06-30 Source

Net income

1.29 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Net income: -1733000 USD · 2025-07-01 – 2025-09-30 Source
  • Net income: -44947000 USD · 2025-01-01 – 2025-12-31 Source
  • Net income: -53411000 USD · 2025-01-01 – 2025-09-30 Source
  • Net income: -1160000 USD · 2026-01-01 – 2026-03-31 Source
  • Net income: -4277000 USD · 2026-04-01 – 2026-06-30 Source

Operating cash flow

-7.97 million USD

2025-07-01 – 2026-06-30

Exact inputs and evidence
  • Operating cash flow: -1147000 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: -2874000 USD · 2025-01-01 – 2025-06-30 Source
  • Operating cash flow: 1169000 USD · 2025-01-01 – 2025-12-31 Source
  • Operating cash flow: -1147000 USD · 2025-01-01 – 2025-09-30 Source
  • Operating cash flow: -6813000 USD · 2026-01-01 – 2026-03-31 Source
  • Operating cash flow: -12015000 USD · 2026-01-01 – 2026-06-30 Source
  • Operating cash flow: -6813000 USD · 2026-01-01 – 2026-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2026-08-13.

Financial data available through: 2025-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2025-12-31
  • Operating income: 2 of 11 periods available· newest 2025-12-31
  • Net income: 2 of 11 periods available· newest 2025-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2025-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2025-12-31
  • Total assets: 2 of 11 periods available· newest 2025-12-31
  • Total liabilities: 2 of 11 periods available· newest 2025-12-31
  • Current assets: 2 of 11 periods available· newest 2025-12-31
  • Current liabilities: 2 of 11 periods available· newest 2025-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2025-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2025-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +131.1%

    Prior period

    USD 21 million

    –

    Current period

    USD 48.53 million

    –

    Exact inputs and evidence

    48532000 − 21004000 = 27528000 USD

    21004000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    48532000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -580.5%

    Prior period

    USD 9.36 million

    –

    Current period

    −USD 44.95 million

    –

    Exact inputs and evidence

    -44947000 − 9355000 = -54302000 USD

    9355000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    -44947000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -88.6%

    Prior period

    USD 10.27 million

    –

    Current period

    USD 1.17 million

    –

    Exact inputs and evidence

    1169000 − 10266000 = -9097000 USD

    10266000 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    1169000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +USD 247,000

    Prior period

    USD 0

    –

    Current period

    USD 247,000

    –

    Exact inputs and evidence

    247000 − 0 = 247000 USD

    0 USD · 2024-01-01 – 2024-12-31

    Inspect prior input Prior source

    247000 USD · 2025-01-01 – 2025-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2025 2025-01-01 – 2025-12-31

  • Revenue USD 48.53 million 100% of revenue
  • Operating costs Derived USD 47.72 million 98% of revenue
  • Operating income USD 809,000 1.7% of revenue
  • Tax, interest and other Derived USD 45.76 million 94% of revenue
  • Net income −USD 44.95 million −93% of revenue

Cash

  • Operating cash flow USD 1.17 million 2.4% of revenue
  • Capital expenditure USD 247,000 0.5% of revenue
  • Free cash flow Derived USD 922,000 1.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2024 Net income was higher than operating income, so the split is not drawn.
  • 2025 Net loss: net income was −93% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2024 2024-01-01 – 2024-12-3121004000 14920000 Derived 6084000 -3271000 Derived 9355000 10266000 Derived
Source
2025 2025-01-01 – 2025-12-3148532000 47723000 Derived 809000 45756000 Derived -44947000 922000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 48.5M 2025
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.52.4M39.3M26.2M13.1M0.020242025
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2024Revenue21004000
2025Revenue48532000

Revenue growth

Change in revenue from the same financial period one year earlier.

131.1% 2025
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.142%106%71%35%0%20242025
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2024Year over yearNo prior comparable period
2025Year over year131.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1.7% 2025
Net margin -92.6% 2025
Free cash flow margin 1.9% 2025
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.60%19%-22%-63%-104%20242025
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2024Operating margin29%
2025Operating margin1.7%
2024Net margin44.5%
2025Net margin-92.6%
2024Free cash flow margin48.9%
2025Free cash flow margin1.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.2M 2025
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11.1M8.3M5.5M2.8M0.020242025
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2024Operating cash flow10266000
2025Operating cash flow1169000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 922K 2025
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11.1M8.3M5.5M2.8M0.020242025
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2024Free cash flow10266000
2025Free cash flow922000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

16.4% 2025
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17.7%13.3%8.8%4.4%0.0%20242025
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2024Liabilities / assets2.2%
2025Liabilities / assets16.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.96× 2025
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.01×3.01×2.01×1.00×0.00×20242025
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2024Current assets / current liabilities3.72×
2025Current assets / current liabilities1.96×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2024 2024-01-01 – 2024-12-31
USD 9.36 million
Exact value

Exact value: 9355000 USD

2024-01-01 – 2024-12-31: 9355000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.27 million
Exact value

Exact value: 10266000 USD

2024-01-01 – 2024-12-31: 10266000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 0
Exact value

Exact value: 0 USD

2024-01-01 – 2024-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.27 million
Calculation and evidence

10266000 − 0 USD

Exact free cash flow: 10266000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2025 2025-01-01 – 2025-12-31
−USD 44.95 million
Exact value

Exact value: -44947000 USD

2025-01-01 – 2025-12-31: -44947000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.17 million
Exact value

Exact value: 1169000 USD

2025-01-01 – 2025-12-31: 1169000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 247,000
Exact value

Exact value: 247000 USD

2025-01-01 – 2025-12-31: 247000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 922,000
Calculation and evidence

1169000 − 247000 USD

Exact free cash flow: 922000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

9 filings · 709 latest values · 703 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001965052, 1965052, edgar:1965052

Also known as MARBLEGATE CAPITAL CORPORATION, Marblegate Capital Corp, Marblegate Capital Corporation