Bionano Genomics, Inc. Liquidation Value

BNGO Laboratory Instruments

Cash & Equivalents

$2.99M
As of 2025-12-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $2.99M
Total Obligations: -$28.91M
$-25.92M
Per share: $-2.41
Period: 2025-12-31
incomplete 1 component missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $2.99M
AR: $5.20M
Total Obligations: -$28.91M
$-20.72M
Per share: $-1.93
Period: 2025-12-31
incomplete 1 component missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $2.99M
AR: $5.20M
Inventory: $7.83M
Total Obligations: -$28.91M
$-12.89M
Per share: $-1.20
Period: 2025-12-31
incomplete 1 component missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)

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$-25.92M$-2.41
Liquid Liquidation Value$-20.72M$-1.93
Operating Liquidation Value$-12.89M$-1.20

Key Components (as of 2025-12-31)

Data as of 2025-12-31 from 10-K filed 2026-03-23. View on SEC EDGAR →

Cash & Equivalents$2.99M
Accounts Receivable$5.20M
Inventory$7.83M
Current Liabilities$22.94M
Long-term DebtN/A
Op. Lease Liability$2.49M
Finance Lease$3.48M
Shares Outstanding10.7M

Explore all 259 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-12-31$2.99M$5.20M$7.83M$5.59M$22.94MN/A$2.49M$3.48M
2025-09-30$3.06M$4.53M$8.42M$5.99M$22.98MN/A$2.60M$3.50M
2025-06-30$3.56M$3.49M$10.31M$6.24M$24.18MN/A$2.70M$3.51M

Comments

SEC Filings

PeriodFormFiledLink
2025-12-31 10-K 2026-03-23 View
2025-09-30 10-Q 2025-11-13 View
2025-06-30 10-Q 2025-08-14 View
2025-03-31 10-Q 2025-05-14 View
2024-12-31 10-K 2025-03-31 View
2024-09-30 10-Q 2024-11-14 View
2024-06-30 10-Q 2024-08-07 View
2024-03-31 10-Q 2024-05-08 View

AI Insights

AI Insight·Generated 2026-05-05

Bionano Genomics (BNGO) presents a deeply negative liquidation posture as of December 31, 2025. Total assets are $73.6M against total liabilities of $29.2M, yielding GAAP book equity of approximately $44.4M. Under liquidation haircuts, recoverable asset value is materially lower. Cash and cash equivalents of $3.0M recovers at 100%; restricted cash brings total cash-equivalent recoverable to approximately $4.5M. Short-term investments (available-for-sale debt securities) of $16.3M are near par and recover close to face value. Accounts receivable net of $5.2M recovers at 90-95% (~$4.7-4.9M). Inventory of $7.8M current plus $2.4M noncurrent ($10.2M gross) applies a 60% recovery haircut (~$6.1M). PP&E net book value is not separately tagged but can be inferred from accumulated depreciation of $28.2M against gross; the company reported $7.2M D&A for 2025 suggesting significant asset consumption. Intangibles net of $4.3M and finite-lived intangibles net of $4.2M receive 0% liquidation recovery. ROU assets (operating $3.2M, finance $3.1M) recover near zero in liquidation. Operating lease liabilities of $3.2M and finance lease liabilities of $3.7M remain at full face value on the liability side and do not extinguish on wind-up. The MFFAIS CLV of -$25.9M and LLV of -$20.7M confirm negative equity recovery to common shareholders under liquidation. The company's $26.4M net loss for 2025 is a significant improvement from the prior year's $104M+ operating loss (2024 operating loss $104.0M vs. 2025 operating loss $33.3M), reflecting aggressive cost restructuring that cut total operating expenses from $104.4M to $46.5M YoY, primarily via headcount reduction (salaries $51.1M to $24.4M) and contracted services ($18.9M to $9.3M). However, revenue also declined from $30.8M to $28.5M, and the company remains cash-burning at $16.3M from operations. As of year-end, cash of $3.0M is minimal; the company raised $31.1M gross from equity issuances during 2025 (September 2025 offering) and holds $16.3M in short-term investments, providing near-term liquidity but no path to positive liquidation recovery to equity. The deferred tax asset valuation allowance of $146.5M (up from $140.5M) and $531M in federal NOL carryforwards have zero liquidation value. Filing discusses the OBBBA enacted July 2025 in MD&A/footnotes but its impact on deferred tax assets is moot given full valuation allowance. The board has explored strategic alternatives; the prior 10-Q filing (Q3 2025) explicitly discusses dissolution risk if no strategic transaction is consummated, which is material context for the liquidation lens.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...