SequelSEC

Embrace Change Acquisition Corp. EMCGF

Blank Checks · CIK 0001869601 · Fiscal year ends 1231

AnnualQuarterlyTTM
Revenue
Unavailable
Fiscal year ended 2024-12-31
Operating income
-$551.66K
Fiscal year ended 2024-12-31
Free cash flow
Unavailable
Fiscal year ended 2024-12-31

Valuation, from the filing

Public float$57.68MMarket value of stock held by non-affiliates, as stated on the cover page for 2024-06-30
Float per share$12.76Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself.
Float / net income40.0×A lower bound on the multiple, because affiliate holdings are excluded.

Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2024-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2024-12-31 — the year that filing covered.

How this compares in its industry

Percentile among the Blank Checks filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.

MeasureReportedPercentile
Current ratio0.02x16th

Embrace Change Acquisition Corp. (EMCGF) reported net income of $1.44M for the fiscal year ended 2024-12-31. This page shows 3 annual periods of income statement, balance sheet and cash flow figures normalized from Embrace Change Acquisition Corp.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Blank Checks.

Income

Embrace Change Acquisition Corp. income by fiscal year, in US dollars, normalized from SEC filings.
Metric2024-12-312023-12-312022-12-31
RevenueUnavailableUnavailableUnavailable
Cost of revenueUnavailableUnavailableUnavailable
Gross profitUnavailableUnavailableUnavailable
Operating income-$551.66K-$1.06M-$354.04K
Net income$1.44M$2.42M$410.65K
Research & developmentUnavailableUnavailableUnavailable
Weighted-average diluted sharesUnavailableUnavailableshares 4.90M
Pretax incomeUnavailableUnavailableUnavailable
Income tax expenseUnavailableUnavailableUnavailable
Diluted EPSUnavailableUnavailable$-0.08
Selling, general & administrativeUnavailableUnavailableUnavailable
General & administrativeUnavailableUnavailableUnavailable
Selling & marketingUnavailableUnavailableUnavailable

Balance

Embrace Change Acquisition Corp. balance by fiscal year, in US dollars, normalized from SEC filings.
Metric2024-12-312023-12-312022-12-31
Cash & equivalentsUnavailableUnavailableUnavailable
Total assets$26.15M$56.24M$76.94M
Current assets$66.98K$5.31K$403.53K
Total liabilities$5.89M$4.12M$2.74M
Current liabilities$2.92M$1.53M$157.05K
Total equity incl. NCI-$5.82M-$4.11M-$2.34M
Temporary (mezzanine) equity$26.09M$56.23M$76.54M
InventoryUnavailableUnavailableUnavailable
Accounts receivableUnavailableUnavailableUnavailable
GoodwillUnavailableUnavailableUnavailable
Long-term debtUnavailableUnavailableUnavailable
Accounts payableUnavailableUnavailableUnavailable

Cash flow

Embrace Change Acquisition Corp. cash flow by fiscal year, in US dollars, normalized from SEC filings.
Metric2024-12-312023-12-312022-12-31
Operating cash flow-$528.85K-$352.35K-$197.51K
Capital expendituresUnavailableUnavailableUnavailable
Investing cash flow$32.52M$23.80M-$75.78M
Financing cash flow-$31.93M-$23.84M$76.37M
Net change in cashUnavailableUnavailable$398.41K
Stock-based compensationUnavailableUnavailableUnavailable
Common dividends paidUnavailableUnavailableUnavailable
Common share repurchasesUnavailable$24.30MUnavailable
Depreciation & amortizationUnavailableUnavailableUnavailable

Derived

Embrace Change Acquisition Corp. derived by fiscal year, in US dollars, normalized from SEC filings.
Metric2024-12-312023-12-312022-12-31
Free cash flowUnavailableUnavailableUnavailable
Gross marginUnavailableUnavailableUnavailable
Operating marginUnavailableUnavailableUnavailable
FCF marginUnavailableUnavailableUnavailable
SBC / revenueUnavailableUnavailableUnavailable
Current ratio0.02x0.00x2.57x
Revenue YoY growthUnavailableUnavailableUnavailable
Net marginUnavailableUnavailableUnavailable
R&D / revenueUnavailableUnavailableUnavailable
CapEx / revenueUnavailableUnavailableUnavailable
Long-term debt / equityUnavailableUnavailableUnavailable
Effective tax rateUnavailableUnavailableUnavailable

Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open EMCGF in the interactive workspace to inspect any figure back to its filing.

Source filings

10-Q · Filed 2025-12-10View SEC filing
10-Q · Filed 2025-08-19View SEC filing
10-Q · Filed 2025-05-20View SEC filing
10-K · Filed 2025-03-11View SEC filing
10-Q · Filed 2024-11-12View SEC filing
10-Q · Filed 2024-09-16View SEC filing

Companies in the same industry

AACI AACO ADAC AEAQ AESP AEXA AFJK AIIA ALCYF ALDA ALDF ALFUU

Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.