SCAGW
SCAGW
Scage Future WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $0 | $469.95K ▲ | $-310.68K ▼ | 0% | $-0.06 ▼ | $-310.68K ▼ |
| Q3-2024 | $0 | $375.17K ▼ | $-97.28K ▼ | 0% | $-0.01 ▼ | $-97.28K ▼ |
| Q2-2024 | $0 | $455.76K ▲ | $-49.62K ▼ | 0% | $-0.01 ▼ | $-49.62K ▼ |
| Q1-2024 | $0 | $321.2K ▼ | $242.09K ▲ | 0% | $0.03 ▲ | $242.09K ▲ |
| Q4-2023 | $0 | $511.44K | $82.48K | 0% | $0.01 | $82.48K |
What's going well?
The company has no debt and is earning some interest income, which helps offset losses. The share count dropped, which could benefit shareholders if the business turns around.
What's concerning?
SCAGW has no revenue, rising expenses, and growing losses. Interest income is falling, and there's no sign of a turnaround or business activity.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $90.76K ▲ | $26.48M ▲ | $27.43M ▲ | $-5.27M ▼ |
| Q4-2024 | $769 ▼ | $10.23M ▼ | $5.11M ▲ | $5.12M ▼ |
| Q3-2024 | $7.55K ▼ | $26.17M ▲ | $4.58M ▼ | $21.59M ▲ |
| Q2-2024 | $1.98M ▲ | $10.56M ▼ | $36.83M ▲ | $-26M ▼ |
| Q1-2024 | $5.44K | $52.15M | $3.5M | $48.65M |
What's financially strong about this company?
The company has no goodwill or intangible assets, so its assets are mostly tangible. The asset base has grown, and there is some customer prepayment (deferred revenue), which can help with cash flow.
What are the financial risks or weaknesses?
Debt has exploded, especially short-term, and cash is dangerously low. Shareholder equity is now negative, and the company cannot cover its near-term bills with its current assets. Working capital is under severe pressure, and the company may need to raise cash urgently.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $-310.68K ▼ | $-133.97K ▲ | $16.08M ▲ | $-15.95M ▼ | $-6.79K ▲ | $-133.98K ▲ |
| Q3-2024 | $-97.28K ▼ | $-247.72K ▼ | $-112.5K ▼ | $332.25K ▲ | $-27.97K ▼ | $-247.72K ▼ |
| Q2-2024 | $-49.62K ▼ | $-234.26K ▲ | $26.73M ▲ | $-26.47M ▼ | $30.09K ▲ | $-234.26K ▲ |
| Q1-2024 | $242.09K ▲ | $-261.96K ▲ | $-300K | $567.36K ▼ | $5.4K ▲ | $-261.96K ▲ |
| Q4-2023 | $82.48K | $-543.33K | $-300K | $842.5K | $-830 | $-543.33K |
What's strong about this company's cash flow?
Cash burn is shrinking, and working capital changes helped cash flow this quarter. The company is aggressively buying back shares, which could boost value if the business turns around.
What are the cash flow concerns?
The company is burning cash every quarter and is nearly out of money, with only $769 left. It's relying on borrowing and selling investments to survive, and the huge buybacks are not sustainable.
5-Year Trend Analysis
A comprehensive look at Scage Future Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a return to positive equity and a much cleaner balance sheet after reducing debt, as well as a clear strategic focus on new-energy heavy-duty vehicles with proprietary technology and industry partnerships. Cost reductions show management can act decisively when conditions tighten, and the asset base—particularly long-term investments—gives some flexibility. Conceptually, the combination of hybrid, electric, and hydrogen solutions in a demanding niche is a differentiated story.
The dominant risks are operational and financial. There is no revenue in the latest period, a history of large and ongoing cash burn, and free cash flow remains negative even after cutting investment. R&D has been halted in the accounts, potentially undermining the very innovation the strategy depends on. Liquidity has improved on paper but cash itself is thin and has been volatile, while the company has relied on asset sales and financing to fund losses. Competitive and execution risks are high in a sector where larger, better-funded players are moving quickly.
The outlook hinges on whether Scage can restart and scale commercial activity while regaining momentum in product development, all without overextending its balance sheet. The improved capital structure provides some breathing room, but it does not substitute for a functioning, revenue-generating business. If the company can convert its technology and partnerships into stable orders, margins, and cash generation, the story could shift meaningfully; until then, the profile remains that of an early-stage, high-uncertainty enterprise whose warrants and equity are tightly tied to successful execution of a challenging transition from concept to commercial scale.
About Scage Future Warrants
http://www.scagefd.comScage Future operates as a blank check company (SPAC) engaged in effecting mergers, capital stock exchanges, asset acquisitions, stock purchases, and reorganizations. The company was founded in 2021 and is headquartered in Boston, Massachusetts. It completed a reverse merger with Finnovate Acquisition Corp. and trades warrants on NASDAQ under the symbol SCAGW.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $0 | $469.95K ▲ | $-310.68K ▼ | 0% | $-0.06 ▼ | $-310.68K ▼ |
| Q3-2024 | $0 | $375.17K ▼ | $-97.28K ▼ | 0% | $-0.01 ▼ | $-97.28K ▼ |
| Q2-2024 | $0 | $455.76K ▲ | $-49.62K ▼ | 0% | $-0.01 ▼ | $-49.62K ▼ |
| Q1-2024 | $0 | $321.2K ▼ | $242.09K ▲ | 0% | $0.03 ▲ | $242.09K ▲ |
| Q4-2023 | $0 | $511.44K | $82.48K | 0% | $0.01 | $82.48K |
What's going well?
The company has no debt and is earning some interest income, which helps offset losses. The share count dropped, which could benefit shareholders if the business turns around.
What's concerning?
SCAGW has no revenue, rising expenses, and growing losses. Interest income is falling, and there's no sign of a turnaround or business activity.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $90.76K ▲ | $26.48M ▲ | $27.43M ▲ | $-5.27M ▼ |
| Q4-2024 | $769 ▼ | $10.23M ▼ | $5.11M ▲ | $5.12M ▼ |
| Q3-2024 | $7.55K ▼ | $26.17M ▲ | $4.58M ▼ | $21.59M ▲ |
| Q2-2024 | $1.98M ▲ | $10.56M ▼ | $36.83M ▲ | $-26M ▼ |
| Q1-2024 | $5.44K | $52.15M | $3.5M | $48.65M |
What's financially strong about this company?
The company has no goodwill or intangible assets, so its assets are mostly tangible. The asset base has grown, and there is some customer prepayment (deferred revenue), which can help with cash flow.
What are the financial risks or weaknesses?
Debt has exploded, especially short-term, and cash is dangerously low. Shareholder equity is now negative, and the company cannot cover its near-term bills with its current assets. Working capital is under severe pressure, and the company may need to raise cash urgently.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $-310.68K ▼ | $-133.97K ▲ | $16.08M ▲ | $-15.95M ▼ | $-6.79K ▲ | $-133.98K ▲ |
| Q3-2024 | $-97.28K ▼ | $-247.72K ▼ | $-112.5K ▼ | $332.25K ▲ | $-27.97K ▼ | $-247.72K ▼ |
| Q2-2024 | $-49.62K ▼ | $-234.26K ▲ | $26.73M ▲ | $-26.47M ▼ | $30.09K ▲ | $-234.26K ▲ |
| Q1-2024 | $242.09K ▲ | $-261.96K ▲ | $-300K | $567.36K ▼ | $5.4K ▲ | $-261.96K ▲ |
| Q4-2023 | $82.48K | $-543.33K | $-300K | $842.5K | $-830 | $-543.33K |
What's strong about this company's cash flow?
Cash burn is shrinking, and working capital changes helped cash flow this quarter. The company is aggressively buying back shares, which could boost value if the business turns around.
What are the cash flow concerns?
The company is burning cash every quarter and is nearly out of money, with only $769 left. It's relying on borrowing and selling investments to survive, and the huge buybacks are not sustainable.
5-Year Trend Analysis
A comprehensive look at Scage Future Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a return to positive equity and a much cleaner balance sheet after reducing debt, as well as a clear strategic focus on new-energy heavy-duty vehicles with proprietary technology and industry partnerships. Cost reductions show management can act decisively when conditions tighten, and the asset base—particularly long-term investments—gives some flexibility. Conceptually, the combination of hybrid, electric, and hydrogen solutions in a demanding niche is a differentiated story.
The dominant risks are operational and financial. There is no revenue in the latest period, a history of large and ongoing cash burn, and free cash flow remains negative even after cutting investment. R&D has been halted in the accounts, potentially undermining the very innovation the strategy depends on. Liquidity has improved on paper but cash itself is thin and has been volatile, while the company has relied on asset sales and financing to fund losses. Competitive and execution risks are high in a sector where larger, better-funded players are moving quickly.
The outlook hinges on whether Scage can restart and scale commercial activity while regaining momentum in product development, all without overextending its balance sheet. The improved capital structure provides some breathing room, but it does not substitute for a functioning, revenue-generating business. If the company can convert its technology and partnerships into stable orders, margins, and cash generation, the story could shift meaningfully; until then, the profile remains that of an early-stage, high-uncertainty enterprise whose warrants and equity are tightly tied to successful execution of a challenging transition from concept to commercial scale.

CEO
Chao Gao

