EMCG
EMCG
Embrace Change Acquisition Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $0 ▼ | $18.45K ▲ | 0% | $0.01 ▲ | $-267.84K ▼ |
| Q2-2025 | $0 | $374.64K ▲ | $-98.63K ▼ | 0% | $-0.02 ▼ | $-97.5K ▼ |
| Q1-2025 | $0 | $355.86K ▲ | $-89.62K ▼ | 0% | $-0.01 ▼ | $-88.5K ▼ |
| Q4-2024 | $0 | $73.09K ▼ | $230.46K ▲ | 0% | $0.04 ▼ | $385.2K ▼ |
| Q3-2024 | $0 | $350.84K | $227.63K | 0% | $0.04 | $813.13K |
What's going well?
The company cut its losses dramatically, turning a $98,634 loss into an $18,447 profit. Operating losses improved, and the share count dropped, which could benefit remaining shareholders.
What's concerning?
The company still has zero revenue, so profits are not coming from actual business activity. With no sales and no clear source of income, the business model is unproven and sustainability is questionable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $5.43K ▲ | $27.5M ▲ | $33.67M ▲ | $-6.18M ▼ |
| Q2-2025 | $469 ▼ | $26.82M ▲ | $6.75M ▲ | $20.08M ▼ |
| Q1-2025 | $17.23K ▼ | $26.44M ▲ | $6.26M ▲ | $20.17M ▼ |
| Q4-2024 | $66.98K ▲ | $26.15M ▲ | $5.89M ▲ | $20.26M ▲ |
| Q3-2024 | $13.05K | $25.82M | $5.78M | $20.03M |
What's financially strong about this company?
The company has no debt and no exposure to goodwill or intangibles. It managed to pay off all debt this quarter.
What are the financial risks or weaknesses?
Cash is almost gone, liabilities exploded, and equity turned sharply negative. The company faces an immediate liquidity crisis and may need drastic action to survive.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $18.45K ▲ | $-95.04K ▼ | $-400K ▼ | $500K ▲ | $4.96K ▲ | $-95.04K ▼ |
| Q2-2025 | $-98.63K ▼ | $-66.76K ▲ | $-150K ▼ | $200K | $-16.76K ▲ | $-66.76K ▲ |
| Q1-2025 | $-89.62K ▼ | $-249.76K ▼ | $0 ▲ | $200K ▼ | $-49.76K ▼ | $-249.76K ▼ |
| Q4-2024 | $230.46K ▲ | $-120.13K ▲ | $-84.81K ▼ | $258.92K ▲ | $53.93K ▲ | $-121.07K ▲ |
| Q3-2024 | $227.63K | $-166.48K | $32.82M | $-32.65M | $8.52K | $-166.48K |
What's strong about this company's cash flow?
Net income turned positive this quarter, and the company managed to increase its cash balance. If the profit is real and sustainable, there could be a turnaround ahead.
What are the cash flow concerns?
Operating and free cash flow are deeply negative and getting worse. The company is highly dependent on external funding and has almost no cash cushion.
5-Year Trend Analysis
A comprehensive look at Embrace Change Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
EMCG currently offers a relatively clean, cash‑heavy balance sheet with limited hard assets and still‑modest leverage, which can be attractive as a platform for a merger. It has managed to maintain strong headline liquidity despite ongoing cash burn, and it has delivered positive accounting profits driven by financial income. The definitive merger agreement with Tianji Tire provides a tangible path toward owning a real operating business that brings scale manufacturing, cost advantages, a broad distribution footprint, recognized quality certifications, and an identifiable innovation story around safety and sustainability in tires.
The most fundamental risk is the absence of any operating revenue or self‑sustaining cash generation within EMCG today, alongside worsening negative operating and free cash flow. The equity base has shrunk, retained earnings are increasingly negative, and the company is relying on non‑operating income and financing maneuvers, such as share repurchases and new debt, to manage its capital. On top of that, there is transaction risk around the Tianji merger itself, plus future exposure to a highly competitive, cyclical, and globally exposed tire industry rooted in China, with all the attendant regulatory, trade, and geopolitical uncertainties.
Looking ahead, EMCG’s financial story will be dominated by whether the Tianji Tire merger closes on the expected terms and how the combined entity performs operationally. In the near term, the SPAC‑stage numbers are likely to continue showing modest profits from non‑operating sources, ongoing cash burn from operations, and volatile movements in cash and equity tied to redemptions and deal structuring. Over the longer term, the outlook will shift to Tianji’s ability to convert its cost base, distribution network, and product innovation into consistent revenue growth and real cash profits—outcomes that remain uncertain until the merged entity has a track record as a public operating company.
About Embrace Change Acquisition Corp.
https://embracechange.topEmbrace Change Acquisition Corp. focuses on entering into a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization, or similar business combination with one or more businesses or entities. It intends to pursue prospective targets that are in the technology, internet, and consumer sectors.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $0 ▼ | $18.45K ▲ | 0% | $0.01 ▲ | $-267.84K ▼ |
| Q2-2025 | $0 | $374.64K ▲ | $-98.63K ▼ | 0% | $-0.02 ▼ | $-97.5K ▼ |
| Q1-2025 | $0 | $355.86K ▲ | $-89.62K ▼ | 0% | $-0.01 ▼ | $-88.5K ▼ |
| Q4-2024 | $0 | $73.09K ▼ | $230.46K ▲ | 0% | $0.04 ▼ | $385.2K ▼ |
| Q3-2024 | $0 | $350.84K | $227.63K | 0% | $0.04 | $813.13K |
What's going well?
The company cut its losses dramatically, turning a $98,634 loss into an $18,447 profit. Operating losses improved, and the share count dropped, which could benefit remaining shareholders.
What's concerning?
The company still has zero revenue, so profits are not coming from actual business activity. With no sales and no clear source of income, the business model is unproven and sustainability is questionable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $5.43K ▲ | $27.5M ▲ | $33.67M ▲ | $-6.18M ▼ |
| Q2-2025 | $469 ▼ | $26.82M ▲ | $6.75M ▲ | $20.08M ▼ |
| Q1-2025 | $17.23K ▼ | $26.44M ▲ | $6.26M ▲ | $20.17M ▼ |
| Q4-2024 | $66.98K ▲ | $26.15M ▲ | $5.89M ▲ | $20.26M ▲ |
| Q3-2024 | $13.05K | $25.82M | $5.78M | $20.03M |
What's financially strong about this company?
The company has no debt and no exposure to goodwill or intangibles. It managed to pay off all debt this quarter.
What are the financial risks or weaknesses?
Cash is almost gone, liabilities exploded, and equity turned sharply negative. The company faces an immediate liquidity crisis and may need drastic action to survive.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $18.45K ▲ | $-95.04K ▼ | $-400K ▼ | $500K ▲ | $4.96K ▲ | $-95.04K ▼ |
| Q2-2025 | $-98.63K ▼ | $-66.76K ▲ | $-150K ▼ | $200K | $-16.76K ▲ | $-66.76K ▲ |
| Q1-2025 | $-89.62K ▼ | $-249.76K ▼ | $0 ▲ | $200K ▼ | $-49.76K ▼ | $-249.76K ▼ |
| Q4-2024 | $230.46K ▲ | $-120.13K ▲ | $-84.81K ▼ | $258.92K ▲ | $53.93K ▲ | $-121.07K ▲ |
| Q3-2024 | $227.63K | $-166.48K | $32.82M | $-32.65M | $8.52K | $-166.48K |
What's strong about this company's cash flow?
Net income turned positive this quarter, and the company managed to increase its cash balance. If the profit is real and sustainable, there could be a turnaround ahead.
What are the cash flow concerns?
Operating and free cash flow are deeply negative and getting worse. The company is highly dependent on external funding and has almost no cash cushion.
5-Year Trend Analysis
A comprehensive look at Embrace Change Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
EMCG currently offers a relatively clean, cash‑heavy balance sheet with limited hard assets and still‑modest leverage, which can be attractive as a platform for a merger. It has managed to maintain strong headline liquidity despite ongoing cash burn, and it has delivered positive accounting profits driven by financial income. The definitive merger agreement with Tianji Tire provides a tangible path toward owning a real operating business that brings scale manufacturing, cost advantages, a broad distribution footprint, recognized quality certifications, and an identifiable innovation story around safety and sustainability in tires.
The most fundamental risk is the absence of any operating revenue or self‑sustaining cash generation within EMCG today, alongside worsening negative operating and free cash flow. The equity base has shrunk, retained earnings are increasingly negative, and the company is relying on non‑operating income and financing maneuvers, such as share repurchases and new debt, to manage its capital. On top of that, there is transaction risk around the Tianji merger itself, plus future exposure to a highly competitive, cyclical, and globally exposed tire industry rooted in China, with all the attendant regulatory, trade, and geopolitical uncertainties.
Looking ahead, EMCG’s financial story will be dominated by whether the Tianji Tire merger closes on the expected terms and how the combined entity performs operationally. In the near term, the SPAC‑stage numbers are likely to continue showing modest profits from non‑operating sources, ongoing cash burn from operations, and volatile movements in cash and equity tied to redemptions and deal structuring. Over the longer term, the outlook will shift to Tianji’s ability to convert its cost base, distribution network, and product innovation into consistent revenue growth and real cash profits—outcomes that remain uncertain until the merged entity has a track record as a public operating company.

CEO
Jingyu Wang

