Auddia Inc. (AUUD) is a pre-revenue technology company with a balance sheet that presents deeply negative liquidation recovery to equity under any reasonable haircut scenario. As of December 31, 2025, total reported assets are $5.2M against total liabilities of $1.0M, yielding GAAP book equity of $4.2M. However, under liquidation lens, the asset side collapses materially. Cash and equivalents of $3.19M recover at face value. Accounts receivable of $321 is negligible. The largest non-cash assets are capitalized software (net $1.61M, gross $9.43M with $7.82M accumulated amortization) and operating lease ROU asset ($44K), both of which receive zero recovery under the intangibles haircut. PP&E net is $6.7K, essentially nil. Patents/intangibles net $25.8K, also zero recovery. The total liquidation asset pool is therefore approximately $3.19M in cash plus de minimis AR, against face-value liabilities of $966K (including $853K accounts payable/accrued liabilities, $61K notes payable, and $53K operating lease obligations current and noncurrent). On this basis, estimated net recovery to equity is approximately $2.2M, consistent with MFFAIS CLV/LLV/OLV of approximately $2.22M. This is a thin positive number driven entirely by the cash balance. Capitalized software of $1.61M net book value generates zero recovery at liquidation — this is the single largest swing factor separating book equity ($4.2M) from liquidation value ($2.2M). The company has zero revenue for fiscal year 2025 (consistent with 2024), an accumulated deficit of $97.3M, and burned $5.6M in operating cash during the year. Two reverse stock splits occurred during the combined prior/current period (1-for-25 in February 2024, 1-for-17 in March 2025), reflecting persistent Nasdaq compliance pressure. A pending merger with Thramann Holdings (announced February 2026) is disclosed as a subsequent event; closing is conditioned on Auddia holding at least $12M net cash at closing, a threshold far above the current cash balance, implying substantial additional equity issuance is required. The ATM facility was exhausted ($0.0M remaining) subsequent to year-end. Post-period cash burn risk is acute: the prior 10-Q (Q3 2025) disclosed runway only into Q3 2026 based on then-available capital. The filing does not separately XBRL-tag the $12M merger cash condition or the ATM facility exhaustion; these are disclosed in MD&A/notes narrative only.
▼ Community Notes