XNAS
EMCGW
Market cap117mUSD
Jun 09, Last price
0.02USD
1D
0.18%
IPO
-80.00%
Name
Embrace Change Acquisition Corp
Chart & Performance
P/E
0.13
P/S
—
EPS
0.15
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
0k
Net income
1m
-40.50%
CFO
-529k
L+50.09%
Profile
Embrace 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. Embrace Change Acquisition Corp. operates as a subsidiary of Wuren Fubao Inc.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY |
|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | |
| Income | ||||
Revenues | ||||
Cost of revenue | 1,062 | 708 | ||
Unusual Expense (Income) | ||||
NOPBT | (1,062) | (708) | ||
NOPBT Margin | ||||
Operating Taxes | (765) | |||
Tax Rate | ||||
NOPAT | (1,062) | 57 | ||
Net income | 1,443 -40.50% | 2,424 106.27% | 1,175 | |
Dividends | ||||
Dividend yield | ||||
Proceeds from repurchase of equity | (33,296) | (24,297) | 76,952 | |
BB yield | 44.76% | 24.61% | -154.01% | |
| Debt | ||||
Debt current | 906 | 400 | ||
Long-term debt | ||||
Deferred revenue | ||||
Other long-term liabilities | 2,966 | 2,587 | 2,587 | |
Net debt | (25,248) | (55,836) | (403) | |
| Cash flow | ||||
Cash from operating activities | (529) | (352) | (198) | |
CAPEX | ||||
Cash from investing activities | 32,521 | 23,797 | (75,777) | |
Cash from financing activities | (31,931) | (23,842) | 76,373 | |
FCF | 826 | 64 | ||
| Balance | ||||
Cash | 67 | 5 | 403 | |
Long term investments | 26,087 | 56,231 | ||
Excess cash | 26,154 | 56,236 | 403 | |
Stockholders' equity | 20,263 | 52,117 | 74,200 | |
Invested Capital | 3,872 | 2,988 | 76,385 | |
ROIC | 0.07% | |||
ROCE | ||||
| EV | ||||
Common stock shares outstanding | 6,368 | 9,015 | 4,899 | |
Price | 11.68 6.67% | 10.95 7.35% | 10.20 | |
Market cap | 74,381 -24.65% | 98,709 97.56% | 49,965 | |
EV | 49,132 | 42,873 | 49,562 | |
EBITDA | (1,062) | (708) | ||
EV/EBITDA | ||||
Interest | 5 | 1,529 | ||
Interest/NOPBT | ||||