Symbols / SCAG $1.12 +7.69% Scage Future

Industrials • Farm & Heavy Construction Machinery • China • NGM
SCAG Chart
About

Scage Future, together with its subsidiaries, develops and commercializes heavy-duty new electric vehicle (NEV) trucks and e-fuel solutions in the People's Republic of China. The company offers Dragon King, a plug-in hybrid dump truck for mining, and other heavy-duty loading and offloading applications; Galaxy II, a plug-in hybrid truck for long-distance road transportation and logistics service applications; Q-truck, an autonomous tractor trailer for smart transportation; Andromeda, an all-electric semi-tractor truck for road and port transportation; Andromeda+, a hydrogen-electric hybrid semi-tractor truck for long-distance road and port transportation; and Sky Turtle, an unmanned plug-in hybrid dump truck for off-road mining. It also provides farm tractors, all-electric port tractors, long-endurance hybrid power tractors, and wide-body and high-power hybrid mining vehicles; vehicle parts and components, including flat wire motors, two-speed gearboxes, motor and integrated vehicle controllers, electric drive axles, P2 hybrid systems, and other components; vehicle modification and warranty services; and after-sales services, including vehicle repair and maintenance. In addition, the company engages in the research and development of new energy technology, electronic devices, and machinery; wholesale and retail of new energy vehicles, production and testing equipment, auto parts, and electronic devices; development of solid oxide electrolyzers and clean energy systems; and vehicle rental activities. Scage Future was founded in 2019 and is headquartered in Nanjing, China.

Fundamentals
Scroll to Statements
Sector Industrials Industry Farm & Heavy Constructio Market Cap 81.32M
Enterprise Value 95.27M Income -12.94M Sales 11.12M
Book/sh -0.07 Cash/sh 0.00 Dividend Yield —
Payout 0.00% Employees 99 IPO —
P/E — Forward P/E — PEG —
P/S 7.31 P/B -15.34 P/C —
EV/EBITDA -7.29 EV/Sales 8.56 Quick Ratio 0.12
Current Ratio 0.20 Debt/Eq — LT Debt/Eq —
EPS (ttm) -0.18 EPS next Y — EPS Growth —
Revenue Growth 38.80% Earnings — ROA -45.11%
ROE — ROIC — Gross Margin -6.41%
Oper. Margin -239.13% Profit Margin -116.37% Shs Outstand 72.61M
Shs Float 25.50M Short Float 0.05% Short Ratio 3.50
Short Interest — 52W High 24.47 52W Low 1.03
Beta — Avg Volume 5.72K Volume 1.67K
Target Price — Recom None Prev Close $1.04
Price $1.12 Change 7.69%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.12
Latest analyst target
3. DCF / Fair value
$1.08
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.12
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Total Revenue
11.12
+82.01%
6.11
+1295.33%
0.44
+57.17%
0.28
Operating Revenue
11.12
+82.01%
6.11
+1295.33%
0.44
+57.17%
0.28
Cost Of Revenue
11.84
+112.31%
5.57
+600.97%
0.80
+22.15%
0.65
Reconciled Cost Of Revenue
11.84
+112.31%
5.57
+600.97%
0.80
+22.15%
0.65
Gross Profit
-0.71
-232.94%
0.54
+250.13%
-0.36
+4.06%
-0.37
Operating Expense
12.65
+103.77%
6.21
-2.38%
6.36
+30.03%
4.89
Research And Development
1.55
-9.02%
1.70
-26.07%
2.30
+18.25%
1.94
Selling General And Administration
11.11
+146.24%
4.51
+11.00%
4.06
+37.79%
2.95
Selling And Marketing Expense
0.40
-38.02%
0.65
-43.04%
1.14
+102.43%
0.56
General And Administrative Expense
10.71
+177.15%
3.86
+32.03%
2.93
+22.56%
2.39
Other Gand A
10.71
+177.15%
3.86
+32.03%
2.93
+22.56%
2.39
Total Expenses
24.49
+107.81%
11.78
+64.66%
7.16
+29.10%
5.54
Operating Income
-13.37
-135.61%
-5.67
+15.56%
-6.72
-27.62%
-5.27
Total Operating Income As Reported
-13.41
-128.34%
-5.87
+12.57%
-6.72
-27.62%
-5.27
EBITDA
-12.27
-152.49%
-4.86
+16.13%
-5.79
-22.60%
-4.72
Normalized EBITDA
-12.88
-176.67%
-4.66
+19.60%
-5.79
-21.61%
-4.76
Reconciled Depreciation
0.46
-38.70%
0.75
+11.62%
0.67
+41.37%
0.48
EBIT
-12.73
-126.84%
-5.61
+13.23%
-6.47
-24.32%
-5.20
Total Unusual Items
0.62
+408.07%
-0.20
0.00
-100.00%
0.04
Total Unusual Items Excluding Goodwill
0.62
+408.07%
-0.20
0.00
-100.00%
0.04
Special Income Charges
-0.05
+77.00%
-0.20
0.00
—
Write Off
0.05
-77.00%
0.20
0.00
—
Net Income
-12.94
-68.85%
-7.67
+20.27%
-9.61
-72.15%
-5.58
Pretax Income
-13.07
-118.47%
-5.98
+9.63%
-6.62
-25.75%
-5.26
Net Non Operating Interest Income Expense
-0.34
+8.55%
-0.37
-144.14%
-0.15
-147.08%
-0.06
Interest Expense Non Operating
0.34
-8.55%
0.37
+144.14%
0.15
+147.08%
0.06
Net Interest Income
-0.34
+8.55%
-0.37
-144.14%
-0.15
-147.08%
-0.06
Interest Expense
0.34
-8.55%
0.37
+144.14%
0.15
+147.08%
0.06
Other Income Expense
0.64
+918.89%
0.06
-75.11%
0.25
+298.39%
0.06
Other Non Operating Income Expenses
0.02
-91.81%
0.26
+4.41%
0.25
+910.14%
0.03
Gain On Sale Of Security
0.66
—
—
0.04
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-13.07
-66.82%
-7.83
+20.04%
-9.80
-71.01%
-5.73
Net Income From Continuing Operation Net Minority Interest
-12.94
-122.61%
-5.81
+9.68%
-6.44
-25.72%
-5.12
Net Income From Continuing And Discontinued Operation
-12.94
-122.61%
-5.81
+9.68%
-6.44
-25.72%
-5.12
Net Income Continuous Operations
-13.07
-118.47%
-5.98
+9.63%
-6.62
-25.75%
-5.26
Minority Interests
0.12
-26.58%
0.17
-8.04%
0.18
+26.62%
0.14
Normalized Income
-13.56
-141.60%
-5.61
+12.80%
-6.44
-24.79%
-5.16
Net Income Common Stockholders
-12.94
-68.85%
-7.67
+20.27%
-9.61
-72.15%
-5.58
Diluted EPS
—
-0.11
+20.27%
-0.13
-72.15%
-0.08
Basic EPS
—
-0.11
+20.27%
-0.13
-72.15%
-0.08
Basic Average Shares
—
72.24
+0.00%
72.24
+0.00%
72.24
Diluted Average Shares
—
72.24
+0.00%
72.24
+0.00%
72.24
Diluted NI Availto Com Stockholders
-12.94
-68.85%
-7.67
+20.27%
-9.61
-72.15%
-5.58
Net Income From Tax Loss Carryforward
0.00
+100.00%
-1.85
+41.73%
-3.18
-583.64%
-0.46
Rent Expense Supplemental
—
0.00
-100.00%
0.03
+49.22%
0.02
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Total Assets
26.48
+150.86%
10.56
+26.20%
8.37
+25.34%
6.67
Current Assets
5.02
-41.37%
8.55
+43.75%
5.95
+38.79%
4.29
Cash Cash Equivalents And Short Term Investments
0.09
-95.41%
1.98
+1045.03%
0.17
+123.78%
0.08
Cash And Cash Equivalents
0.09
-95.41%
1.98
+1045.03%
0.17
+123.78%
0.08
Cash Financial
0.09
-95.41%
1.98
+1045.03%
0.17
+123.78%
0.08
Receivables
3.01
-25.54%
4.04
+1021.53%
0.36
+13.49%
0.32
Accounts Receivable
2.58
+28.65%
2.01
+2409.48%
0.08
+36.79%
0.06
Gross Accounts Receivable
—
2.09
+2308.10%
0.09
+48.20%
0.06
Allowance For Doubtful Accounts Receivable
—
-0.08
-1092.79%
-0.01
0.00
Receivables Adjustments Allowances
-0.18
+12.92%
-0.21
—
—
Other Receivables
0.24
—
—
—
Taxes Receivable
0.36
-14.67%
0.42
—
—
Loans Receivable
0.00
-100.00%
1.78
—
—
Inventory
1.01
-39.20%
1.67
-44.90%
3.02
+23.35%
2.45
Raw Materials
0.50
-9.78%
0.55
-29.95%
0.78
-4.23%
0.82
Work In Process
0.30
-16.19%
0.36
-50.75%
0.74
-51.12%
1.51
Finished Goods
0.21
-71.64%
0.76
-60.42%
1.91
+361.67%
0.41
Prepaid Assets
0.67
-13.95%
0.78
-47.79%
1.49
+3.94%
1.43
Restricted Cash
0.01
+1.45%
0.01
-99.24%
0.90
+12000.28%
0.01
Other Current Assets
0.22
+174.89%
0.08
-94.53%
1.49
+3.94%
1.43
Total Non Current Assets
21.47
+971.51%
2.00
-17.03%
2.41
+1.18%
2.39
Net PPE
0.84
-38.91%
1.37
-41.17%
2.34
-0.12%
2.34
Gross PPE
2.15
-21.67%
2.74
-8.87%
3.01
+15.56%
2.60
Accumulated Depreciation
-1.31
+4.34%
-1.37
-103.31%
-0.67
-154.01%
-0.26
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
1.96
-18.15%
2.39
+0.39%
2.38
+44.66%
1.65
Construction In Progress
0.00
-100.00%
0.00
-94.87%
0.07
-41.26%
0.12
Other Properties
0.13
-55.51%
0.28
-42.59%
0.49
-35.99%
0.77
Leases
0.06
+1.45%
0.06
-0.22%
0.06
-5.70%
0.07
Investments And Advances
20.34
0.00
—
—
Non Current Accounts Receivable
0.29
—
—
—
Non Current Deferred Assets
0.00
-100.00%
0.60
+1148.31%
0.05
0.00
Other Non Current Assets
—
0.03
-0.22%
0.03
-35.75%
0.05
Total Liabilities Net Minority Interest
27.43
-14.95%
32.25
+19.80%
26.92
+59.40%
16.89
Current Liabilities
25.41
+100.33%
12.68
+77.28%
7.15
+130.59%
3.10
Payables And Accrued Expenses
9.26
+1022.76%
0.82
-50.33%
1.66
+99.76%
0.83
Payables
9.13
+1102.31%
0.76
-53.16%
1.62
+98.18%
0.82
Accounts Payable
2.71
+1127.43%
0.22
-51.81%
0.46
-11.12%
0.52
Other Payable
4.53
+1413.58%
0.30
-41.26%
0.51
+105.05%
0.25
Current Accrued Expenses
0.13
+92.75%
0.06
+69.08%
0.04
+200.50%
0.01
Pensionand Other Post Retirement Benefit Plans Current
2.00
+26.30%
1.58
-8.98%
1.74
+197.93%
0.58
Total Tax Payable
—
0.00
-100.00%
0.01
-30.65%
0.02
Current Debt And Capital Lease Obligation
12.94
+35.68%
9.54
+277.56%
2.53
+54.89%
1.63
Current Debt
12.81
+36.70%
9.37
+302.93%
2.32
+68.17%
1.38
Other Current Borrowings
3.17
+235.40%
0.95
-59.29%
2.32
+68.17%
1.38
Current Capital Lease Obligation
0.13
-21.75%
0.17
-16.45%
0.20
-19.13%
0.25
Current Deferred Liabilities
0.19
-67.71%
0.60
-50.39%
1.20
+6774.25%
0.02
Current Deferred Revenue
0.19
-67.71%
0.60
-50.39%
1.20
+6774.25%
0.02
Other Current Liabilities
0.68
—
—
—
Total Non Current Liabilities Net Minority Interest
2.02
-89.68%
19.57
-1.01%
19.77
+43.38%
13.79
Long Term Debt And Capital Lease Obligation
2.02
+2227.43%
0.09
-92.25%
1.12
-24.95%
1.49
Long Term Debt
2.02
—
0.86
-13.41%
1.00
Long Term Capital Lease Obligation
0.00
-100.00%
0.09
-65.96%
0.25
-48.31%
0.49
Preferred Securities Outside Stock Equity
0.00
-100.00%
19.48
+4.46%
18.65
+51.67%
12.30
Stockholders Equity
-5.27
+79.74%
-26.00
-41.38%
-18.39
-82.50%
-10.08
Common Stock Equity
-5.27
+79.74%
-26.00
-41.38%
-18.39
-82.50%
-10.08
Capital Stock
0.01
+42.43%
0.01
+383.97%
0.00
+0.00%
0.00
Common Stock
0.01
+42.43%
0.01
+383.97%
0.00
+0.00%
0.00
Share Issued
72.24
+0.00%
72.24
+0.00%
72.24
+0.00%
72.24
Ordinary Shares Number
72.24
+0.00%
72.24
+0.00%
72.24
+0.00%
72.24
Additional Paid In Capital
34.04
0.00
0.00
0.00
Retained Earnings
-40.22
-47.46%
-27.27
-39.12%
-19.60
-93.55%
-10.13
Gains Losses Not Affecting Retained Earnings
0.90
-29.10%
1.27
+4.70%
1.21
+2305.66%
0.05
Minority Interest
4.32
+0.43%
4.31
+2700.73%
-0.17
-20.18%
-0.14
Other Equity Adjustments
0.90
-29.10%
1.27
+4.70%
1.21
+2305.66%
0.05
Total Equity Gross Minority Interest
-0.94
+95.65%
-21.69
-16.91%
-18.56
-81.66%
-10.21
Total Capitalization
-3.25
+87.51%
-26.00
-48.34%
-17.53
-93.04%
-9.08
Working Capital
-20.39
-393.82%
-4.13
-243.08%
-1.20
-201.60%
1.18
Invested Capital
9.56
+157.47%
-16.63
-9.41%
-15.20
-97.50%
-7.70
Total Debt
14.96
+55.44%
9.62
+164.03%
3.64
+16.76%
3.12
Net Debt
14.73
+99.38%
7.39
+145.02%
3.02
+30.97%
2.30
Capital Lease Obligations
0.13
-48.44%
0.25
-44.16%
0.46
-38.54%
0.74
Net Tangible Assets
-5.27
+79.74%
-26.00
-41.38%
-18.39
-82.50%
-10.08
Tangible Book Value
-5.27
+79.74%
-26.00
-41.38%
-18.39
-82.50%
-10.08
Available For Sale Securities
20.34
—
—
—
Current Provisions
0.34
+140.31%
0.14
+459.46%
0.03
-35.78%
0.04
Duefrom Related Parties Current
0.01
-71.16%
0.04
-85.93%
0.28
+8.24%
0.26
Dueto Related Parties Current
1.88
+688.71%
0.24
-62.56%
0.64
+1892.12%
0.03
Interest Payable
0.13
+92.75%
0.06
+69.08%
0.04
+200.50%
0.01
Inventories Adjustments Allowances
—
-1.29
-220.14%
-0.40
-40.94%
-0.29
Investmentin Financial Assets
20.34
0.00
—
—
Line Of Credit
9.63
+14.38%
8.42
+262.22%
2.32
—
Line Item Trend 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Operating Cash Flow
-5.89
+5.29%
-6.22
-27.21%
-4.89
+25.17%
-6.54
Cash Flow From Continuing Operating Activities
-5.89
+5.29%
-6.22
-27.21%
-4.89
+25.17%
-6.54
Net Income From Continuing Operations
-13.07
-118.47%
-5.98
+9.63%
-6.62
-25.75%
-5.26
Depreciation Amortization Depletion
0.46
-38.70%
0.75
+11.62%
0.67
+41.37%
0.48
Depreciation
0.30
-44.48%
0.54
+21.52%
0.45
+84.01%
0.24
Amortization Cash Flow
0.16
-23.82%
0.21
-7.75%
0.23
-2.72%
0.23
Depreciation And Amortization
0.46
-38.70%
0.75
+11.62%
0.67
+41.37%
0.48
Amortization Of Intangibles
0.16
-23.82%
0.21
-7.75%
0.23
-2.72%
0.23
Other Non Cash Items
2.59
+2564.87%
0.10
+107.00%
0.05
+20.93%
0.04
Stock Based Compensation
1.80
0.00
0.00
—
Provisionand Write Offof Assets
0.28
-2.88%
0.29
+651.05%
0.04
+624.25%
0.01
Asset Impairment Charge
0.37
-66.61%
1.09
+577.94%
0.16
-30.56%
0.23
Operating Gains Losses
-0.28
-16296.99%
-0.00
—
-0.04
Gain Loss On Investment Securities
-0.33
—
—
-0.04
Unrealized Gain Loss On Investment Securities
-0.34
0.00
0.00
—
Gain Loss On Sale Of PPE
0.05
+2718.11%
-0.00
0.00
-100.00%
0.00
Change In Working Capital
2.29
+192.45%
-2.48
-408.44%
0.80
+140.32%
-1.99
Change In Receivables
-1.02
+49.35%
-2.02
-3794.86%
-0.05
+21.28%
-0.07
Changes In Account Receivables
-0.54
+73.05%
-2.01
-5810.45%
-0.03
+27.14%
-0.05
Change In Inventory
0.32
-30.28%
0.47
+128.29%
-1.65
+26.93%
-2.25
Change In Prepaid Assets
-1.85
-796.50%
0.27
+231.10%
-0.20
+66.91%
-0.61
Change In Payables And Accrued Expense
5.34
+1516.70%
-0.38
-122.34%
1.69
+44.68%
1.17
Change In Accrued Expense
2.62
+1716.78%
-0.16
-109.55%
1.69
+129.84%
0.74
Change In Payable
2.73
+1366.38%
-0.22
-3814.74%
-0.01
-101.28%
0.43
Change In Account Payable
2.45
+1129.82%
-0.24
-1166.02%
-0.02
-104.40%
0.43
Change In Other Working Capital
-0.41
+32.49%
-0.61
-149.05%
1.24
+6715.84%
0.02
Change In Other Current Assets
0.03
0.00
-100.00%
0.01
+285.67%
-0.01
Change In Other Current Liabilities
-0.13
+37.42%
-0.20
+15.74%
-0.24
+1.21%
-0.24
Investing Cash Flow
-20.69
-1195.67%
-1.60
-860.86%
-0.17
+31.38%
-0.24
Cash Flow From Continuing Investing Activities
-20.69
-1195.67%
-1.60
-860.86%
-0.17
+31.38%
-0.24
Net PPE Purchase And Sale
0.04
+168.83%
-0.05
+69.13%
-0.17
+81.19%
-0.88
Purchase Of PPE
-0.01
+73.70%
-0.05
+69.13%
-0.17
+81.19%
-0.88
Sale Of PPE
0.05
0.00
0.00
—
Capital Expenditure
-0.01
+73.70%
-0.05
+69.13%
-0.17
+81.26%
-0.89
Net Investment Purchase And Sale
-20.00
0.00
0.00
-100.00%
0.81
Purchase Of Investment
-20.00
0.00
0.00
+100.00%
-7.29
Sale Of Investment
—
—
0.00
-100.00%
8.10
Net Intangibles Purchase And Sale
—
—
0.00
+100.00%
-0.00
Purchase Of Intangibles
—
—
0.00
+100.00%
-0.00
Net Other Investing Changes
-0.72
+53.24%
-1.55
-5538.97%
-0.03
+83.74%
-0.17
Financing Cash Flow
24.66
+182.23%
8.74
+41.39%
6.18
+91.17%
3.23
Cash Flow From Continuing Financing Activities
24.66
+182.23%
8.74
+41.39%
6.18
+91.17%
3.23
Net Issuance Payments Of Debt
3.88
-31.96%
5.70
+141.79%
2.36
-6.48%
2.52
Issuance Of Debt
15.10
+21.29%
12.45
+314.18%
3.01
+2.04%
2.95
Repayment Of Debt
-11.22
-66.23%
-6.75
-939.63%
-0.65
-52.45%
-0.43
Long Term Debt Issuance
4.84
+3621.91%
0.13
-79.44%
0.63
-66.02%
1.86
Long Term Debt Payments
-2.05
-271.20%
-0.55
-401.18%
-0.11
0.00
Net Long Term Debt Issuance
2.80
+763.27%
-0.42
-180.62%
0.52
-71.93%
1.86
Short Term Debt Issuance
10.26
-16.73%
12.32
+419.15%
2.37
+118.97%
1.08
Short Term Debt Payments
-9.18
-48.00%
-6.20
-1049.49%
-0.54
-26.62%
-0.43
Net Short Term Debt Issuance
1.08
-82.33%
6.12
+233.71%
1.83
+178.80%
0.66
Net Common Stock Issuance
20.00
0.00
-100.00%
0.14
0.00
Net Other Financing Charges
0.78
-63.70%
2.15
+1884.35%
-0.12
+11.63%
-0.14
Changes In Cash
-1.93
-310.14%
0.92
-18.22%
1.12
+131.57%
-3.55
Effect Of Exchange Rate Changes
0.04
+600.34%
-0.01
+94.04%
-0.13
-933.17%
-0.01
Beginning Cash Position
1.98
+84.42%
1.08
+1171.25%
0.08
-97.68%
3.65
End Cash Position
0.10
-95.07%
1.98
+84.42%
1.08
+1171.25%
0.08
Free Cash Flow
-5.91
+5.85%
-6.28
-24.04%
-5.06
+31.87%
-7.42
Interest Paid Supplemental Data
0.26
+1.54%
0.26
+452.28%
0.05
+303.24%
0.01
Income Tax Paid Supplemental Data
0.00
0.00
0.00
0.00
Common Stock Issuance
20.00
0.00
-100.00%
0.14
0.00
Issuance Of Capital Stock
20.00
+2147.66%
0.89
-77.43%
3.94
+364.52%
0.85
Net Preferred Stock Issuance
0.00
-100.00%
0.89
-76.58%
3.80
+347.57%
0.85
Preferred Stock Issuance
0.00
-100.00%
0.89
-76.58%
3.80
+347.57%
0.85
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category