Is Embrace Change Acquisition Corp. (EMCG) a Buy, Sell, or Hold?
NASDAQ : EMCG
Embrace Change Acquisition Corp. — Financials
$11 USD
-$0.5 (-4.35%)
- Volume
- 4.98K
- Average Volume
- 1.21K
- Market Capitalization
- $49.72M
- P/E Ratio
- -361.84
- Dividend Yield
- 0.00%
- Price Target
- Year High
- $14.40
- Year Low
- $10.91
- Day High
- —
- Day Low
- —
- Payout Ratio
- $0.00
- Current Ratio
- $0.00
EMCG Financial Statements
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| revenue | - | - | - |
| costOfRevenue | - | 1.06M | - |
| grossProfit | - | -1.06M | -354K |
| researchAndDevelopmentExpenses | - | - | - |
| generalAndAdministrativeExpenses | - | - | 354.04K |
| sellingAndMarketingExpenses | - | - | - |
| sellingGeneralAndAdministrativeExpenses | 551.66K | 4 | 354.04K |
| otherExpenses | 551.66K | - | - |
| operatingExpenses | 551.66K | 1.06M | 354.04K |
| costAndExpenses | 551.66K | 1.06M | 354.04K |
| netInterestIncome | 2.37M | - | - |
| interestIncome | 2.38M | - | - |
| interestExpense | 4664 | - | - |
| depreciationAndAmortization | - | - | - |
| ebitda | 1.44M | 2.42M | 410.65K |
| ebit | 1.44M | 2.42M | 410.65K |
| nonOperatingIncomeExcludingInterest | -1.99M | -3.49M | -765K |
| operatingIncome | -551.66K | -1.06M | -354K |
| totalOtherIncomeExpensesNet | 1.99M | 3.49M | 764.69K |
| incomeBeforeTax | 1.44M | 2.42M | 410.65K |
| incomeTaxExpense | - | - | - |
| netIncomeFromContinuingOperations | 1.44M | 2.42M | 410.65K |
| netIncomeFromDiscontinuedOperations | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - |
| netIncome | 1.44M | 2.42M | 410.65K |
| netIncomeDeductions | - | - | - |
| bottomLineNetIncome | 1.44M | 2.42M | 410.65K |
| eps | 0.23 | 0.27 | 0.08 |
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| cashAndCashEquivalents | 66985 | 5308 | 403.01K | 4602 |
| shortTermInvestments | - | - | - | - |
| cashAndShortTermInvestments | 66985 | 5308 | 403.01K | 4602 |
| netReceivables | - | - | 521 | - |
| accountsReceivables | - | - | - | - |
| otherReceivables | - | - | 521 | - |
| inventory | - | - | -521 | - |
| prepaids | - | - | - | - |
| otherCurrentAssets | - | - | - | - |
| totalCurrentAssets | 66985 | 5308 | 403.53K | 4602 |
| propertyPlantEquipmentNet | - | - | - | - |
| goodwill | - | - | - | - |
| intangibleAssets | - | - | - | - |
| goodwillAndIntangibleAssets | - | - | - | - |
| longTermInvestments | 26.09M | 56.23M | 76541 | - |
| taxAssets | - | - | - | - |
| otherNonCurrentAssets | - | - | 76.46M | 164.45K |
| totalNonCurrentAssets | 26.09M | 56.23M | 76.54M | 164.45K |
| otherAssets | - | - | - | - |
| totalAssets | 26.15M | 56.24M | 76.94M | 169.05K |
| totalPayables | 2.02M | 54535 | - | - |
| accountPayables | 1.1M | - | - | - |
| otherPayables | 919.06K | 54535 | - | - |
| accruedExpenses | - | 1.08M | 157.05K | - |
| shortTermDebt | 905.78K | 400.11K | - | - |
| capitalLeaseObligationsCurrent | - | - | - | - |
| taxPayables | - | - | - | - |
| deferredRevenue | - | - | - | - |
| otherCurrentLiabilities | - | - | - | 147.28K |
| totalCurrentLiabilities | 2.92M | 1.53M | 157.05K | 147.28K |
| longTermDebt | - | - | - | - |
| capitalLeaseObligationsNonCurrent | - | - | - | - |
| deferredRevenueNonCurrent | - | - | - | - |
| deferredTaxLiabilitiesNonCurrent | - | - | - | - |
| otherNonCurrentLiabilities | 2.97M | 2.59M | 2.59M | - |
| totalNonCurrentLiabilities | 2.97M | 2.59M | 2.59M | - |
| otherLiabilities | - | - | - | - |
| capitalLeaseObligations | - | - | - | - |
| totalLiabilities | 5.89M | 4.12M | 2.74M | 147.28K |
| treasuryStock | - | - | - | - |
| preferredStock | - | - | 76.54M | - |
| commonStock | 26.09M | 56.23M | 76.54M | 216 |
| retainedEarnings | -5.82M | -4.11M | -2.34M | -3230 |
| additionalPaidInCapital | - | - | - | 24784 |
| date | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|
| netIncome | 1.44M | 2.42M | 410.65K |
| depreciationAndAmortization | - | - | - |
| deferredIncomeTax | - | - | - |
| stockBasedCompensation | - | - | - |
| changeInWorkingCapital | 22814 | 709.86K | 156.53K |
| accountsReceivables | - | 521 | -521.0 |
| inventory | - | - | - |
| accountsPayables | - | - | - |
| otherWorkingCapital | 22814 | 709.33K | 157.05K |
| otherNonCashItems | -1.99M | -3.49M | -764.69K |
| netCashProvidedByOperatingActivities | -528.85K | -352.35K | -197.51K |
| investmentsInPropertyPlantAndEquipment | - | - | - |
| acquisitionsNet | - | - | - |
| purchasesOfInvestments | - | -500K | -75.78M |
| salesMaturitiesOfInvestments | - | - | - |
| otherInvestingActivities | 32.52M | 24.3M | -75.78M |
| netCashProvidedByInvestingActivities | 32.52M | 23.8M | -75.78M |
| netDebtIssuance | 501K | 400.11K | -159.48K |
| longTermNetDebtIssuance | - | - | - |
| shortTermNetDebtIssuance | 501K | 400.11K | -159.48K |
| netStockIssuance | -33.3M | -24.3M | 76.95M |
| netCommonStockIssuance | -33.3M | -24.3M | 76.95M |
| commonStockIssuance | - | - | 76.95M |
| commonStockRepurchased | -33.3M | -24.3M | - |
| netPreferredStockIssuance | - | - | - |
| netDividendsPaid | - | - | - |
| commonDividendsPaid | - | - | - |
| preferredDividendsPaid | - | - | - |
| otherFinancingActivities | 864.52K | 54535 | -419.6K |
| netCashProvidedByFinancingActivities | -31.93M | -23.84M | 76.37M |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| revenue | - | - | - | - | - | - | - | - | - | - |
| costOfRevenue | - | - | - | 478.57K | 350.84K | 77927 | 49800 | 445.91K | - | - |
| grossProfit | - | - | - | - | -351K | -77927 | -49800 | -446K | -488K | - |
| researchAndDevelopmentExpenses | - | - | - | - | - | - | - | - | - | - |
| generalAndAdministrativeExpenses | - | - | - | - | - | - | - | - | - | - |
| sellingAndMarketingExpenses | - | - | - | - | - | - | - | - | - | - |
| sellingGeneralAndAdministrativeExpenses | - | - | 355.86K | 73095 | 350.84K | 77927 | 49800 | 325.11K | 488.04K | 120.8K |
| otherExpenses | - | 374.64K | - | 73095 | 350.84K | 77927 | 49800 | - | - | - |
| operatingExpenses | - | 374.64K | 355.86K | 73095 | 350.84K | 77927 | 49800 | 325.11K | 488.04K | 120.8K |
| costAndExpenses | - | 374.64K | 355.86K | 73095 | 350.84K | 77927 | 49800 | 1.18M | 488.04K | 120.8K |
| netInterestIncome | - | -1138 | -1125 | -1151 | -3513 | - | - | -822.32K | - | - |
| interestIncome | - | - | - | - | - | - | - | - | - | - |
| interestExpense | -1150 | 1138 | 1125 | 1151 | 3513 | - | - | 822.32K | - | - |
| depreciationAndAmortization | - | - | - | 153.59K | 581.98K | - | - | - | - | - |
| ebitda | -267.84K | -97496 | -88499 | 385.2K | 813.13K | -77927 | 307.28K | -325K | 454.8K | -121K |
| ebit | - | -97496 | -88499 | 231.61K | 231.14K | -77927 | 307.28K | -325K | 454.8K | -121K |
| nonOperatingIncomeExcludingInterest | - | -277.15K | -267K | -304.7K | -582K | - | - | - | -943K | - |
| operatingIncome | -267.84K | -374.64K | -356K | -73095 | -351K | -77927 | -49800 | -325K | -488K | -121K |
| totalOtherIncomeExpensesNet | - | 276.01K | 266.24K | 303.55K | 578.47K | 755.16K | 357.08K | 780.23K | 942.84K | 941.22K |
| incomeBeforeTax | 18447 | -98634 | -89624 | 230.46K | 227.63K | 677.23K | 307.28K | 455.12K | 454.8K | 820.42K |
| incomeTaxExpense | - | - | - | - | - | - | - | - | - | - |
| netIncomeFromContinuingOperations | 18447 | -98634 | -89624 | 230.46K | 227.63K | 677.23K | 307.28K | 455.12K | 454.8K | 820.42K |
| netIncomeFromDiscontinuedOperations | - | - | - | - | - | - | - | - | - | - |
| otherAdjustmentsToNetIncome | - | - | - | - | - | - | - | - | - | - |
| netIncome | 18447 | -98634 | -89624 | 230.46K | 227.63K | 677.23K | 307.28K | 455.12K | 454.8K | 820.42K |
| netIncomeDeductions | - | - | - | - | - | - | - | - | - | - |
| bottomLineNetIncome | 18447 | -98634 | -89624 | 230.46K | 227.63K | 677.23K | 307.28K | 455.12K | 454.8K | 820.42K |
| eps | 0.01 | -0.02 | -0.01 | 0.04 | 0.04 | 0.09 | 0.04 | 0.06 | 0.05 | 0.08 |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| cashAndCashEquivalents | 5431 | 469 | 17229 | 66985 | 13053 | 4532 | 5308 | 5308 | 9208 | 287.18K |
| shortTermInvestments | - | - | - | - | - | - | - | - | - | - |
| cashAndShortTermInvestments | 5431 | 469 | 17229 | 66985 | 13053 | 4532 | 5308 | 5308 | 9208 | 287.18K |
| netReceivables | - | - | - | - | - | - | - | - | - | - |
| accountsReceivables | - | - | - | - | - | - | - | - | - | - |
| otherReceivables | - | - | - | - | - | - | - | - | - | - |
| inventory | - | - | - | - | - | - | - | - | - | - |
| prepaids | - | 42500 | 63750 | - | 20250 | 102.3K | - | - | 17502 | 35002 |
| otherCurrentAssets | 21250 | - | - | - | - | - | - | - | - | - |
| totalCurrentAssets | 26681 | 42969 | 80979 | 66985 | 33303 | 106.83K | 5308 | 5308 | 26710 | 322.18K |
| propertyPlantEquipmentNet | - | - | - | - | - | - | - | - | - | - |
| goodwill | - | - | - | - | - | - | - | - | - | - |
| intangibleAssets | - | - | - | - | - | - | - | - | - | - |
| goodwillAndIntangibleAssets | - | - | - | - | - | - | - | - | - | - |
| longTermInvestments | - | - | 26.35M | 26.09M | - | 58.02M | 57.27M | 56.23M | 64.06M | 78.3M |
| taxAssets | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentAssets | 27.47M | 26.78M | - | - | 25.78M | - | - | - | - | - |
| totalNonCurrentAssets | 27.47M | 26.78M | 26.35M | 26.09M | 25.78M | 58.02M | 57.27M | 56.23M | 64.06M | 78.3M |
| otherAssets | - | - | - | - | - | - | - | - | - | - |
| totalAssets | 27.5M | 26.82M | 26.44M | 26.15M | 25.82M | 58.13M | 57.27M | 56.24M | 64.09M | 78.63M |
| totalPayables | - | 2.88M | 2.39M | 1.1M | 744.06K | 144.06K | 62260 | 54535 | - | - |
| accountPayables | - | 1.56M | 1.27M | 1.1M | - | - | - | - | - | - |
| otherPayables | - | 1.32M | 1.12M | - | 744.06K | 144.06K | 62260 | 54535 | - | - |
| accruedExpenses | - | - | - | - | 1.17M | 1.07M | 1.05M | 1.08M | - | - |
| shortTermDebt | - | 908.04K | 906.9K | 905.78K | 904.62K | 851.11K | 770.11K | 400.11K | - | - |
| capitalLeaseObligationsCurrent | - | - | - | - | - | - | - | - | - | - |
| taxPayables | - | - | - | - | - | - | - | - | - | - |
| deferredRevenue | - | - | - | - | - | - | - | - | - | - |
| otherCurrentLiabilities | 30.71M | - | - | 919.06K | - | - | - | - | 928.2K | 324.76K |
| totalCurrentLiabilities | 30.71M | 3.78M | 3.3M | 2.92M | 2.82M | 2.06M | 1.88M | 1.53M | 928.2K | 324.76K |
| longTermDebt | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligationsNonCurrent | - | - | - | - | - | - | - | - | - | - |
| deferredRevenueNonCurrent | - | - | - | - | - | - | - | - | 2.59M | 2.59M |
| deferredTaxLiabilitiesNonCurrent | - | - | - | - | - | - | - | - | - | - |
| otherNonCurrentLiabilities | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.59M | - | - |
| totalNonCurrentLiabilities | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.97M | 2.59M | 2.59M | 2.59M |
| otherLiabilities | - | - | - | - | - | - | - | - | - | - |
| capitalLeaseObligations | - | - | - | - | - | - | - | - | - | - |
| totalLiabilities | 33.67M | 6.75M | 6.26M | 5.89M | 5.78M | 5.03M | 4.85M | 4.12M | 3.52M | 2.91M |
| treasuryStock | - | - | - | - | - | - | - | - | - | - |
| preferredStock | - | - | - | - | - | - | - | - | - | - |
| commonStock | 1.2M | 26.78M | 26.35M | 26.09M | 25.78M | 58.02M | 57.27M | 56.23M | 64.06M | 78.31M |
| retainedEarnings | -7.38M | -6.71M | -6.18M | -5.82M | -5.75M | -4.92M | -4.84M | -4.11M | -3.49M | -2.59M |
| additionalPaidInCapital | - | - | - | - | - | - | - | - | - | - |
| date | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| netIncome | 18447 | -98634 | -89624 | 230.46K | 227.63K | 677.23K | 307.28K | 455.12K | 454.8K | 820.42K |
| depreciationAndAmortization | - | - | - | - | - | - | - | - | - | - |
| deferredIncomeTax | - | - | - | - | - | - | - | - | - | - |
| stockBasedCompensation | - | - | - | - | - | - | - | - | - | - |
| changeInWorkingCapital | - | 307.88K | 106.11K | -47973 | 184.36K | -85231 | -27925 | 176.56K | 400.06K | 9496 |
| accountsReceivables | - | - | - | - | - | - | - | 5.12 | -8.86 | -6.61 |
| inventory | - | - | - | - | - | - | - | -123.21K | - | - |
| accountsPayables | 151.56K | 286.63K | 169.86K | - | - | - | -27925 | -123.21K | - | - |
| otherWorkingCapital | - | 307.88K | 106.11K | -47973 | 184.36K | -85231 | -27925 | 178.29K | 400.07K | 9502.61 |
| otherNonCashItems | -113.48K | 31874 | -160.13K | -302.62K | -578.47K | -755.58K | 378.5K | -781.02K | -942.84K | -941.22K |
| netCashProvidedByOperatingActivities | -95038 | -66760 | -249.76K | -120.13K | -166.48K | -163.58K | -77725 | -148.55K | -87975 | -111.3K |
| investmentsInPropertyPlantAndEquipment | - | - | - | - | 1.03 | - | - | - | - | - |
| acquisitionsNet | - | - | - | - | - | - | - | - | - | - |
| purchasesOfInvestments | - | - | - | 2021 | 298.9K | 1102.8 | -300K | -296.01K | -194.06K | - |
| salesMaturitiesOfInvestments | - | - | - | -86834 | - | - | - | 8.89M | 14.93M | - |
| otherInvestingActivities | -400K | -150K | - | - | 32.52M | - | -300K | 8.61M | - | - |
| netCashProvidedByInvestingActivities | -400K | -150K | - | -84812 | 32.82M | 1102.8 | -300K | 8.61M | 14.74M | - |
| netDebtIssuance | - | - | - | -501K | 50000 | 81000 | 370K | 390.11K | 10000 | - |
| longTermNetDebtIssuance | - | - | - | - | - | - | - | - | - | - |
| shortTermNetDebtIssuance | - | - | - | -501K | 50000 | 81000 | 370K | 390.11K | 10000 | - |
| netStockIssuance | - | - | - | 86834 | - | - | - | -8.91M | -14.93M | - |
| netCommonStockIssuance | - | - | - | 86834 | - | - | - | -8.91M | -14.93M | - |
| commonStockIssuance | - | - | - | - | - | - | - | - | - | - |
| commonStockRepurchased | - | - | - | 86834 | - | - | - | -8.91M | -14.93M | - |
| netPreferredStockIssuance | - | - | - | - | - | - | - | - | - | - |
| netDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| commonDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| preferredDividendsPaid | - | - | - | - | - | - | - | - | - | - |
| otherFinancingActivities | 500K | 200K | 200K | 673.08K | -32.7M | 81800 | 7725 | 54535 | -456.86K | - |
| netCashProvidedByFinancingActivities | 500K | 200K | 200K | 258.92K | -32.65M | 162.8K | 377.72K | -8.47M | -15.38M | - |