Embrace Change Acquisition Corp. Liquidation Value

EMCGF Blank Checks

Cash & Equivalents

$10,862
As of 2025-09-30
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $10,862
Total Obligations: -$30.71M
$-30.70M
Per share: $-13.37
Period: 2025-09-30
incomplete 3 components missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)
  • Finance Lease Liability: not reported
  • Operating Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $10,862
AR: N/A
Total Obligations: -$30.71M
$-30.70M
Per share: $-13.37
Period: 2025-09-30
incomplete 4 components missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)
  • Accounts Receivable: not reported
  • Finance Lease Liability: not reported
  • Operating Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $10,862
AR: N/A
Inventory: N/A
Total Obligations: -$30.71M
$-30.70M
Per share: $-13.37
Period: 2025-09-30
incomplete 5 components missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)
  • Accounts Receivable: not reported
  • Finance Lease Liability: not reported
  • Inventory: not reported
  • Operating Lease Liability: not reported

Build your own liquidation scenario

Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.

Open Calculator →

Liquidation Ladder

MetricTotalPer Share
Cash Liquidation Value$-30.70M$-13.37
Liquid Liquidation Value$-30.70M$-13.37
Operating Liquidation Value$-30.70M$-13.37

Key Components (as of 2025-09-30)

Note: Financial institutions (banks, REITs, insurance companies) use specialized accounting standards that differ from standard GAAP balance sheet presentation. Liquidation metrics may not apply and are shown as N/A where data is unavailable. See our methodology page for details.

Data as of 2025-09-30 from 10-Q filed 2025-12-10. View on SEC EDGAR →

Cash & Equivalents$10,862
Accounts ReceivableN/A
InventoryN/A
Current Liabilities$30.71M
Long-term Debt (?)N/A
Op. Lease Liability (?)N/A
Finance Lease (?)N/A
Shares Outstanding2.3M

Explore all 61 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-09-30$10,862N/AN/AN/A$30.71MN/AN/AN/A
2025-06-30$938N/AN/AN/A$3.78MN/AN/AN/A
2025-03-31$34,458N/AN/AN/A$3.30M$200,000N/AN/A
2024-12-31$133,970N/AN/AN/A$2.92M$775,000N/AN/A
2024-09-30$26,106N/AN/AN/A$2.82M$600,000N/AN/A
2024-06-30$9,064N/AN/AN/A$2.06MN/AN/AN/A
2024-03-31$10,616N/AN/AN/A$1.88MN/AN/AN/A
2023-12-31$10,616N/AN/AN/A$1.53MN/AN/AN/A

Comments

SEC Filings

PeriodFormFiledLink
2025-09-30 10-Q 2025-12-10 View
2025-06-30 10-Q 2025-08-19 View
2025-03-31 10-Q 2025-05-20 View
2024-12-31 10-K 2025-03-11 View
2024-09-30 10-Q 2024-11-12 View
2024-06-30 10-Q 2024-09-16 View
2024-03-31 10-Q 2024-08-07 View
2023-12-31 10-K 2024-07-26 View

AI Insights

AI Insight·Generated 2026-05-05

Embrace Change Acquisition Corp. (EMCGF) is a Cayman Islands blank check SPAC that has been unable to consummate a business combination since its August 2022 IPO. As of September 30, 2025, the balance sheet presents a deeply negative liquidation posture for non-trust equity holders. Total assets of $27.5M are almost entirely composed of $27.5M in trust-held U.S. Treasury securities (AssetsHeldInTrust), which are pledged exclusively to redeeming public shareholders. Outside the trust, operating cash is $5,431 — effectively nil. Total liabilities of $33.7M exceed total assets, producing permanent stockholders' deficit of $(7.4M). The trust is not freely available to creditors or founder-share holders; it is legally segregated for public shareholders. Under a liquidation scenario, the trust balance would be distributed to public redeeming shareholders first, leaving zero residual for other claimants. The critical complication as of the filing date is the $26.3M 'amount due to redeemed public shareholders' (EMCG:PayableToHolderOfRedeemedShares, noted in the filing narrative but tagged via the cash flow non-cash disclosure as AmountDueToRedeemedPublicShareholders at $26.3M), representing the August 2025 redemption of 2,097,743 shares for which cash payment was made only in December 2025 after period-end. This liability sat on the balance sheet as of September 30, 2025, funded from the trust, creating a large current liability against current assets. The working capital deficit reported in MD&A is $(30.7M). Outside-trust liability stack includes: accounts payable and accrued expenses $1.7M, convertible promissory notes — related party $851K, due to related party $144K, due to third party (Tianji) $1.68M, promissory note — third party $58K, and the $26.3M payable to redeemed shareholders. The deferred underwriting liability (modified to $750K cash plus 200,000 shares) is carried as OtherDeferredCompensationArrangementsLiabilityClassifiedNoncurrent at $2.97M non-current. Management has issued a going concern qualification. The company was delisted from Nasdaq effective August 21, 2025 per a Form 25-NSE filed September 18, 2025. A merger agreement with Tianji Tire Global (Cayman) Limited was signed January 2025, amended October 2025, with outside date now August 12, 2026. Tianji is also the primary working capital lender. The net liquidation value per MFFAIS is $(30.7M), consistent with the balance sheet structure described above.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...