EMCGR
EMCGR
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 swung from a $98,634 loss to an $18,447 profit, and operating losses are shrinking. Fewer shares outstanding is good for existing shareholders.
What's concerning?
There is still no revenue, so the profit is not from actual business activity. The company remains unprofitable at its core, and the business model is unclear.
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?
There is no formal debt and no goodwill or intangibles, so no risk of write-downs. Cash increased slightly from last quarter.
What are the financial risks or weaknesses?
The company has negative equity, almost no cash, and $30.7 million in short-term liabilities with little detail. The jump in liabilities and collapse in equity are severe red flags.
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 was able to raise enough outside money to keep going. The ending cash balance improved compared to last quarter.
What are the cash flow concerns?
Cash burn from operations is huge and getting worse, with no sign of internal cash generation. The business is completely dependent on raising outside money to survive, and the cash on hand is tiny compared to the losses.
5-Year Trend Analysis
A comprehensive look at Embrace Change Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
EMCGR currently offers a clean, cash-heavy balance sheet with low leverage and positive reported earnings, albeit from financial sources. The planned merger would inject a real operating business with significant manufacturing capacity, broad product coverage, international certifications, and an established distribution network. Together, these elements create the potential for the listed entity to transition from a passive cash shell into an active industrial player with tangible scale.
The most immediate risk is structural: EMCGR has no operating revenue, consumes cash in its current form, and relies on non-operating income and financing to stay afloat. Balance-sheet volatility, negative accumulated earnings, and ongoing cash burn underscore that this setup is temporary. The Tianji transaction adds layers of execution, integration, and regulatory risk, along with exposure to a highly competitive, cyclical, and environmentally sensitive global tire market rooted in China, which also introduces geopolitical and policy uncertainties.
The outlook hinges almost entirely on whether the Tianji merger closes and how the combined entity performs afterward. In the short term, investors face uncertainty around deal completion, shareholder redemptions, and final transaction terms. Over the longer term, success will depend on Tianji’s ability to maintain cost advantages, grow internationally, adapt to regulatory and sustainability demands, and convert its scale into consistent cash generation. Until post-merger financials are available, visibility into the sustainable earnings and cash flow profile remains limited, and overall uncertainty is high.
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. The company was founded in 2021 and is based in San Diego, California.
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 swung from a $98,634 loss to an $18,447 profit, and operating losses are shrinking. Fewer shares outstanding is good for existing shareholders.
What's concerning?
There is still no revenue, so the profit is not from actual business activity. The company remains unprofitable at its core, and the business model is unclear.
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?
There is no formal debt and no goodwill or intangibles, so no risk of write-downs. Cash increased slightly from last quarter.
What are the financial risks or weaknesses?
The company has negative equity, almost no cash, and $30.7 million in short-term liabilities with little detail. The jump in liabilities and collapse in equity are severe red flags.
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 was able to raise enough outside money to keep going. The ending cash balance improved compared to last quarter.
What are the cash flow concerns?
Cash burn from operations is huge and getting worse, with no sign of internal cash generation. The business is completely dependent on raising outside money to survive, and the cash on hand is tiny compared to the losses.
5-Year Trend Analysis
A comprehensive look at Embrace Change Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
EMCGR currently offers a clean, cash-heavy balance sheet with low leverage and positive reported earnings, albeit from financial sources. The planned merger would inject a real operating business with significant manufacturing capacity, broad product coverage, international certifications, and an established distribution network. Together, these elements create the potential for the listed entity to transition from a passive cash shell into an active industrial player with tangible scale.
The most immediate risk is structural: EMCGR has no operating revenue, consumes cash in its current form, and relies on non-operating income and financing to stay afloat. Balance-sheet volatility, negative accumulated earnings, and ongoing cash burn underscore that this setup is temporary. The Tianji transaction adds layers of execution, integration, and regulatory risk, along with exposure to a highly competitive, cyclical, and environmentally sensitive global tire market rooted in China, which also introduces geopolitical and policy uncertainties.
The outlook hinges almost entirely on whether the Tianji merger closes and how the combined entity performs afterward. In the short term, investors face uncertainty around deal completion, shareholder redemptions, and final transaction terms. Over the longer term, success will depend on Tianji’s ability to maintain cost advantages, grow internationally, adapt to regulatory and sustainability demands, and convert its scale into consistent cash generation. Until post-merger financials are available, visibility into the sustainable earnings and cash flow profile remains limited, and overall uncertainty is high.

CEO
Jingyu Wang

