Blusky Ai Inc. Liquidation Value
BSAI
Other
Cash & Equivalents
$960,436
As of 2025-12-31
Current Price: N/A
Key Metrics
Cash Liquidation Value
Cash minus Total Obligations
Cash: $960,436
Total Obligations: -$3.72M
$-2.76M
Per share: $-0.11
Period: 2025-12-31
Liquid Liquidation Value
Cash + AR minus Total Obligations
Cash: $960,436
AR: $2.22M
Total Obligations: -$3.72M
$-536,872
Per share: $-0.02
Period: 2025-12-31
Operating Liquidation Value
Cash + AR + Inventory minus Total Obligations
Cash: $960,436
AR: $2.22M
Inventory: $0
Total Obligations: -$3.72M
$-536,872
Per share: $-0.02
Period: 2025-12-31
Build your own liquidation scenario
Adjust asset discounts and liability assumptions to see how assumptions affect the numbers.
Liquidation Ladder
| Metric | Total | Per Share |
|---|---|---|
| Cash Liquidation Value | $-2.76M | $-0.11 |
| Liquid Liquidation Value | $-536,872 | $-0.02 |
| Operating Liquidation Value | $-536,872 | $-0.02 |
Key Components (as of 2025-12-31)
| Cash & Equivalents | $960,436 |
| Accounts Receivable | $2.22M |
| Inventory | N/A |
| Current Liabilities | $3.42M |
| Long-term Debt | $5.70M |
| Op. Lease Liability | $300,699 |
| Finance Lease | N/A |
| Shares Outstanding | 25.0M |
Explore all 116 XBRL tags and build your own scenario → Open Calculator
Historical
| Period | Cash | AR | Inventory | AP | Curr Liab | LT Debt | Op Lease | Fin Lease |
|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | $960,436 | $2.22M | N/A | $243,179 | $3.42M | N/A | $300,699 | N/A |
| 2025-09-30 | $1.30M | $2.22M | N/A | $351,835 | $3.30M | $5.70M | $296,463 | N/A |
| 2025-06-30 | $889 | $2.22M | N/A | $643,418 | $3.42M | N/A | N/A | N/A |
| 2025-03-31 | $24 | $2.22M | N/A | $555,669 | $3.17M | N/A | N/A | N/A |
| 2024-12-31 | $0 | $2.22M | N/A | $518,930 | $3.35M | N/A | $0 | N/A |
| 2024-09-30 | $0 | $2.22M | N/A | $442,896 | $3.44M | N/A | $0 | N/A |
| 2024-06-30 | $2 | $2.22M | N/A | $408,305 | $3.19M | N/A | $2,593 | N/A |
| 2024-03-31 | $12 | $2.22M | N/A | $368,111 | $683,663 | N/A | $6,171 | N/A |
▼ Community Notes