Roman DBDR Acquisition Corp. II Liquidation Value

DRDB Blank Checks

Cash & Equivalents

$183,022
As of 2025-12-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $183,022
Total Obligations: -$895,805
$-712,783
Period: 2025-12-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported
  • Long-Term Debt: not reported
  • Operating Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $183,022
AR: N/A
Total Obligations: -$895,805
$-712,783
Period: 2025-12-31
incomplete 4 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported in this period (annual-only)
  • Finance Lease Liability: not reported
  • Long-Term Debt: not reported
  • Operating Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $183,022
AR: N/A
Inventory: N/A
Total Obligations: -$895,805
$-712,783
Period: 2025-12-31
incomplete 5 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported in this period (annual-only)
  • Finance Lease Liability: not reported
  • Inventory: not reported
  • Long-Term Debt: not reported
  • Operating Lease Liability: not reported

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$-712,783N/A
Liquid Liquidation Value$-712,783N/A
Operating Liquidation Value$-712,783N/A

Key Components (as of 2025-12-31)

Note: Financial institutions (banks, REITs, insurance companies) use specialized accounting standards that differ from standard GAAP balance sheet presentation. Liquidation metrics may not apply and are shown as N/A where data is unavailable. See our methodology page for details.

Data as of 2025-12-31 from 10-K filed 2026-03-04. View on SEC EDGAR →

Cash & Equivalents$183,022
Accounts ReceivableN/A
InventoryN/A
Current Liabilities$895,805
Long-term Debt (?)N/A
Op. Lease Liability (?)N/A
Finance Lease (?)N/A
Shares OutstandingN/A

Explore all 45 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-12-31$183,022N/AN/AN/A$895,805N/AN/AN/A
2025-09-30$323,684$5,840N/AN/A$275,574N/AN/AN/A
2025-06-30$618,822$20,226N/AN/A$98,519N/AN/AN/A
2025-03-31$948,498N/AN/AN/A$75,033N/AN/AN/A
2024-12-31$1.27MN/AN/AN/A$301,815N/AN/AN/A
2024-09-30$0N/AN/AN/AN/AN/AN/AN/A

Comments

SEC Filings

PeriodFormFiledLink
2025-12-31 10-K 2026-03-04 View
2025-09-30 10-Q 2025-11-13 View
2025-06-30 10-Q 2025-10-23 View
2025-03-31 10-Q 2025-05-21 View
2024-12-31 10-K 2025-03-31 View
2024-09-30 10-Q 2025-01-16 View

AI Insights

AI Insight·Generated 2026-05-05

Roman DBDR Acquisition Corp. II (DRDB) is a Cayman Islands blank-check SPAC incorporated July 25, 2024. The 10-K covers the year ended December 31, 2025 and represents the first full annual filing since the IPO closed December 16, 2024 and the over-allotment exercised January 27, 2025. Under a liquidation lens, the structure is straightforward: virtually all recoverable value sits inside the grantor trust account, unavailable to settle operating liabilities unless the company liquidates or completes a Business Combination. The trust held $241.2M in U.S. Treasury Bills as of December 31, 2025, classified as AssetsHeldInTrustNoncurrent. At 100% recovery (cash-equivalent instruments), this asset is fully realizable. However, the $241.2M trust redemption value is precisely offset by the $241.2M temporary equity obligation (Class A ordinary shares subject to possible redemption at $241,188,555), meaning trust assets are pledged dollar-for-dollar to public shareholders and provide zero incremental recovery to the non-redeemable equity stack or creditors outside trust. Outside the trust, the company held only $183,022 cash as of December 31, 2025, down sharply from $1.27M at December 31, 2024. Against this, current liabilities totaled $895,805 (accounts payable and accrued liabilities $895,735 plus $70 other current) and long-term notes payable of $200,000 (sponsor working capital note issued December 16, 2025, fully drawn). Total non-trust liabilities are $1,095,805. Net assets outside trust are deeply negative: $183,022 cash minus $1,095,805 liabilities = approximately -$912,783 before prepaid expenses of $125,420. MFFAIS reports CLV/LLV/OLV of -$712,783, consistent with this arithmetic. Permanent equity (stockholders' deficit) is -$778,093. The going concern disclosure is explicit: the company lacks financial resources to sustain operations for one year from financial statement issuance. Post-period, on February 16, 2026, a second sponsor note of up to $300,000 was issued ($280,000 drawn as of filing date), and a Business Combination Agreement with ThomasLloyd Climate Solutions B.V. was signed February 27, 2026 at a target equity value of $850M, with closing expected Q3 2026. The contingent B. Riley marketing fee of 4.5% of gross IPO proceeds (~$10.4M) is not reflected on-balance-sheet and does not appear as a XBRL-tagged liability; it is disclosed only in MD&A and footnotes. Filing does not separately tag this deferred underwriting fee in XBRL.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...