ESHA
ESHA
ESH Acquisition Corp.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $877.07K ▼ | $-802.48K ▲ | 0% | $-0.21 ▲ | $-877.07K ▲ |
| Q2-2025 | $0 | $1.12M ▲ | $-1.05M ▼ | 0% | $-0.27 ▼ | $-1.12M ▼ |
| Q1-2025 | $0 | $301.64K ▲ | $-228K ▼ | 0% | $-0.06 ▼ | $-302K ▼ |
| Q4-2024 | $0 | $294.94K ▲ | $659.61K ▼ | 0% | $0.06 ▼ | $-295K ▼ |
| Q3-2024 | $0 | $206.77K | $1.06M | 0% | $0.07 | $-207K |
What's going well?
The company managed to cut its operating expenses by about 22%, shrinking its net loss by nearly $250,000. Interest income is helping offset some losses, and there are no big one-time charges muddying the results.
What's concerning?
There is still zero revenue, so the business isn't generating any sales. Losses remain large, and the sharp drop in share count suggests a reverse split, which can be a red flag for struggling companies.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $135.58K ▼ | $8.83M ▼ | $2.59M ▲ | $-2.31M ▼ |
| Q2-2025 | $518.35K ▼ | $9.03M ▼ | $1.98M ▲ | $7.04M ▼ |
| Q1-2025 | $923.43K ▼ | $9.74M ▼ | $1.64M ▼ | $8.09M ▼ |
| Q4-2024 | $1.35M ▼ | $9.98M ▼ | $1.66M ▲ | $8.32M ▲ |
| Q3-2024 | $1.46M | $125.58M | $1.07M | $1.69M |
What's financially strong about this company?
There is no debt, and the company has no risky goodwill or intangible assets. Most assets are in long-term investments.
What are the financial risks or weaknesses?
Cash is dangerously low, liabilities due soon are much higher than assets, and equity is now negative. The company may struggle to pay its bills and could need emergency funding.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $84.83K ▲ | $-579.14K ▲ | $-48.7K ▲ | $200K ▲ | $-427.85K ▲ | $-1.23M ▼ |
| Q2-2025 | $-1.94M ▼ | $-642.26K ▼ | $-74K ▼ | $0 ▲ | $-716.26K ▼ | $10.81K ▲ |
| Q1-2025 | $-227.69K ▼ | $-383.41K ▲ | $319.65K ▼ | $-3K ▲ | $-66.75K ▲ | $-383.41K ▲ |
| Q4-2024 | $659.61K ▼ | $-1.04M ▼ | $116.53M ▲ | $-115.69M ▼ | $-201.23K ▲ | $-1.04M ▼ |
| Q3-2024 | $1.06M | $-217.96K | $0 | $0 | $-217.96K | $-217.96K |
What's strong about this company's cash flow?
Net income turned positive this quarter, showing some improvement in reported profits. Working capital changes provided a temporary cash boost.
What are the cash flow concerns?
Operating and free cash flow swung deep into the red, and the company is burning through its remaining cash quickly. Without new funding, cash will run out soon.
5-Year Trend Analysis
A comprehensive look at ESH Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
ESHA enters the merger phase with a very liquid, largely debt‑free balance sheet and a significant pool of financial assets, which provides flexibility for the combined company. Reported net income has turned positive, even if largely for technical reasons, and retained earnings have moved into better territory. Strategically, the pending merger with The Original Fit Factory ties ESHA to a diversified wellness platform spanning digital apps, connected wearables, physical studios, and consumer products, reinforced by a powerful global brand partnership with Reebok and a proven appetite for strategic acquisitions.
The core financial risk is that ESHA currently has no revenue‑producing operations and burns cash at the operating level, so all value depends on future execution of the merger and post‑merger business. Historical financials are distorted by extraordinary accounting items, which makes it hard to infer sustainable profitability or cash‑generation capacity. For the future combined company, risks include fierce competition across all target segments, the complexity of integrating many brands and technologies, dependence on partner brands and celebrity appeal, and the challenge of turning a broad strategic vision into consistent, profitable growth. There is also typical SPAC‑related uncertainty around capital structure, redemptions, and potential dilution.
Looking forward, ESHA’s stand‑alone outlook as a shell is limited: it will likely continue to incur costs until the business combination closes. The more important outlook is that of The Original Fit Factory as a public company: success will depend on its ability to convert its integrated wellness ecosystem into steady revenue growth, sustainable margins, and positive free cash flow. Key markers to watch will be user adoption and engagement in the Reebok Fitness App, traction of the smart ring and other new products, effective integration of acquisitions, and disciplined use of the substantial liquidity ESHA brings into the merger. Overall, the story is transitionary and execution‑heavy, with upside tied to innovation and ecosystem scale, and downside linked to integration and competitive pressures.
About ESH Acquisition Corp.
https://www.eshacquisition.comESH Acquisition Corp. does not have significant operations. It intends to effect a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or other similar business combination with one or more operating businesses or assets in the sports, hospitality, and music and entertainment sectors. The company was incorporated in 2021 and is based in New York, New York.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $877.07K ▼ | $-802.48K ▲ | 0% | $-0.21 ▲ | $-877.07K ▲ |
| Q2-2025 | $0 | $1.12M ▲ | $-1.05M ▼ | 0% | $-0.27 ▼ | $-1.12M ▼ |
| Q1-2025 | $0 | $301.64K ▲ | $-228K ▼ | 0% | $-0.06 ▼ | $-302K ▼ |
| Q4-2024 | $0 | $294.94K ▲ | $659.61K ▼ | 0% | $0.06 ▼ | $-295K ▼ |
| Q3-2024 | $0 | $206.77K | $1.06M | 0% | $0.07 | $-207K |
What's going well?
The company managed to cut its operating expenses by about 22%, shrinking its net loss by nearly $250,000. Interest income is helping offset some losses, and there are no big one-time charges muddying the results.
What's concerning?
There is still zero revenue, so the business isn't generating any sales. Losses remain large, and the sharp drop in share count suggests a reverse split, which can be a red flag for struggling companies.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $135.58K ▼ | $8.83M ▼ | $2.59M ▲ | $-2.31M ▼ |
| Q2-2025 | $518.35K ▼ | $9.03M ▼ | $1.98M ▲ | $7.04M ▼ |
| Q1-2025 | $923.43K ▼ | $9.74M ▼ | $1.64M ▼ | $8.09M ▼ |
| Q4-2024 | $1.35M ▼ | $9.98M ▼ | $1.66M ▲ | $8.32M ▲ |
| Q3-2024 | $1.46M | $125.58M | $1.07M | $1.69M |
What's financially strong about this company?
There is no debt, and the company has no risky goodwill or intangible assets. Most assets are in long-term investments.
What are the financial risks or weaknesses?
Cash is dangerously low, liabilities due soon are much higher than assets, and equity is now negative. The company may struggle to pay its bills and could need emergency funding.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $84.83K ▲ | $-579.14K ▲ | $-48.7K ▲ | $200K ▲ | $-427.85K ▲ | $-1.23M ▼ |
| Q2-2025 | $-1.94M ▼ | $-642.26K ▼ | $-74K ▼ | $0 ▲ | $-716.26K ▼ | $10.81K ▲ |
| Q1-2025 | $-227.69K ▼ | $-383.41K ▲ | $319.65K ▼ | $-3K ▲ | $-66.75K ▲ | $-383.41K ▲ |
| Q4-2024 | $659.61K ▼ | $-1.04M ▼ | $116.53M ▲ | $-115.69M ▼ | $-201.23K ▲ | $-1.04M ▼ |
| Q3-2024 | $1.06M | $-217.96K | $0 | $0 | $-217.96K | $-217.96K |
What's strong about this company's cash flow?
Net income turned positive this quarter, showing some improvement in reported profits. Working capital changes provided a temporary cash boost.
What are the cash flow concerns?
Operating and free cash flow swung deep into the red, and the company is burning through its remaining cash quickly. Without new funding, cash will run out soon.
5-Year Trend Analysis
A comprehensive look at ESH Acquisition Corp.'s financial evolution and strategic trajectory over the past five years.
ESHA enters the merger phase with a very liquid, largely debt‑free balance sheet and a significant pool of financial assets, which provides flexibility for the combined company. Reported net income has turned positive, even if largely for technical reasons, and retained earnings have moved into better territory. Strategically, the pending merger with The Original Fit Factory ties ESHA to a diversified wellness platform spanning digital apps, connected wearables, physical studios, and consumer products, reinforced by a powerful global brand partnership with Reebok and a proven appetite for strategic acquisitions.
The core financial risk is that ESHA currently has no revenue‑producing operations and burns cash at the operating level, so all value depends on future execution of the merger and post‑merger business. Historical financials are distorted by extraordinary accounting items, which makes it hard to infer sustainable profitability or cash‑generation capacity. For the future combined company, risks include fierce competition across all target segments, the complexity of integrating many brands and technologies, dependence on partner brands and celebrity appeal, and the challenge of turning a broad strategic vision into consistent, profitable growth. There is also typical SPAC‑related uncertainty around capital structure, redemptions, and potential dilution.
Looking forward, ESHA’s stand‑alone outlook as a shell is limited: it will likely continue to incur costs until the business combination closes. The more important outlook is that of The Original Fit Factory as a public company: success will depend on its ability to convert its integrated wellness ecosystem into steady revenue growth, sustainable margins, and positive free cash flow. Key markers to watch will be user adoption and engagement in the Reebok Fitness App, traction of the smart ring and other new products, effective integration of acquisitions, and disciplined use of the substantial liquidity ESHA brings into the merger. Overall, the story is transitionary and execution‑heavy, with upside tied to innovation and ecosystem scale, and downside linked to integration and competitive pressures.

CEO
James L. Francis
Compensation Summary
(Year )
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
COWEN AND COMPANY, LLC
Shares:605.79K
Value:$7.19M
EXOS TFP HOLDINGS LLC
Shares:275K
Value:$3.26M
GABELLI & CO INVESTMENT ADVISERS, INC.
Shares:197.6K
Value:$2.35M
Summary
Showing Top 3 of 15

