BJ's Restaurants (BJRI) as of March 31, 2026 presents a deeply negative liquidation recovery posture consistent with the restaurant sector's structural characteristics. MFFAIS CLV is reported at approximately -$589M and LLV/OLV at approximately -$575M. The liability stack is dominated by operating lease obligations: current operating lease liabilities of $44.3M and noncurrent of $356.4M, totaling $400.6M on a face-value basis. Under the liquidation lens these obligations do not extinguish on windup — they represent the single largest driver of the negative recovery gap. Total reported liabilities of $626.5M against total assets of $999.1M implies book equity of $372.5M, but that figure is largely a going-concern construct. Haircut analysis quickly erodes asset value: cash of $22.7M recovers at par; receivables of $14.6M recover at ~90-95% (~$13-14M); inventory of $12.8M at 60% recovers ~$7.7M; PP&E net of $507.0M at 50-70% recovers $253-355M. The right-of-use asset of $310.1M carries zero recovery value under forced liquidation (it is the mirror of the lease liability). Intangibles embedded in goodwill ($4.7M) and deferred tax assets ($68.2M) are zeroed. Other noncurrent assets of $44.7M (primarily variable life insurance policies backing the deferred compensation plan) may have modest cash surrender value but are earmarked against the DCP obligation included in other noncurrent liabilities of $14.7M; net contribution is minimal. The revolving credit facility has $62.0M outstanding at a floating rate (~5.0%); this sits at face value on the liability side and reduces recovery dollar-for-dollar. Net working capital is negative $133.1M (current ratio 0.3:1), worsening from -$112.9M at December 30, 2025, driven by accrued liabilities of $104.3M and current lease obligations. The deterioration in net working capital quarter-over-quarter is a liquidation-relevant change because it widened the short-term claims against limited current assets. Notable this quarter: D&A jumped 24.8% year-over-year to $22.8M, including a $2.7M catch-up depreciation adjustment — this signals PP&E carrying values may have been slightly overstated in prior periods, modestly reducing the top end of PP&E recovery estimates. The long-term debt balance declined (financing activities reflect net repayments of $23M on the revolver), which marginally improves recovery. No pension obligation is present. No material off-balance-sheet arrangements disclosed. Filing does not separately tag lease maturity schedules in XBRL beyond the current/noncurrent split, so the full undiscounted future minimum lease commitment is discussed in prior 10-K but not re-tagged here — practitioners should reference the annual filing for lease tail risk. Under any reasonable haircut scenario, recovery to equity is substantially negative, consistent with MFFAIS valuations.
▼ Community Notes