Evolution Metals & Technologies Corp. Liquidation Value

Cash & Equivalents

$4,022
As of 2025-12-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $4,022
Total Obligations: -$9.51M
$-9.51M
Per share: $-4.16
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: $4,022
AR: N/A
Total Obligations: -$9.51M
$-9.51M
Per share: $-4.16
Period: 2025-12-31
incomplete 4 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported
  • 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: $4,022
AR: N/A
Inventory: N/A
Total Obligations: -$9.51M
$-9.51M
Per share: $-4.16
Period: 2025-12-31
incomplete 5 components missing — treated as $0 in formula. Why?
  • Accounts Receivable: not reported
  • 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$-9.51M$-4.16
Liquid Liquidation Value$-9.51M$-4.16
Operating Liquidation Value$-9.51M$-4.16

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 2026-02-20. View on SEC EDGAR →

Cash & Equivalents$4,022
Accounts ReceivableN/A
InventoryN/A
Current Liabilities$9.51M
Long-term Debt (?)N/A
Op. Lease Liability (?)N/A
Finance Lease (?)N/A
Shares Outstanding2.3M

Explore all 65 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-12-31$4,022N/AN/AN/A$9.51MN/AN/AN/A
2025-09-30N/AN/AN/AN/A$9.93MN/AN/AN/A

Comments

SEC Filings

PeriodFormFiledLink
2025-12-31 10-K 2026-02-20 View
2025-09-30 10-Q 2025-11-18 View
2025-06-30 10-Q 2025-08-15 View
2025-03-31 10-Q 2025-05-15 View
2024-12-31 10-K 2025-03-25 View
2024-09-30 10-Q 2024-11-19 View
2024-06-30 10-Q 2024-08-14 View
2024-03-31 10-Q 2024-05-15 View

AI Insights

AI Insight·Generated 2026-05-05

EMAT (formerly Welsbach Technology Metals Acquisition Corp.) filed its 10-K for the year ended December 31, 2025 as a SPAC that consummated its Business Combination on January 5, 2026, after which it was renamed Evolution Metals & Technologies Corp. The balance sheet as of December 31, 2025 reflects the pre-combination SPAC shell and is not the post-combination operating entity. Under a liquidation lens applied to the December 31, 2025 balance sheet, recovery to equity is deeply negative. Total assets are $6.61 million, of which $6.46 million is restricted cash held in the Trust Account (tagged as AssetsHeldInTrustNoncurrent), and only $4,022 is unrestricted operating cash. The trust asset is recoverable at 100% in a SPAC liquidation scenario (it is cash, not money market funds or T-bills as of year-end per the filing), but it is encumbered by the temporary equity (common stock subject to possible redemption) carrying value of $6.40 million — meaning those proceeds are effectively reserved for redeeming public shareholders, not available to common equity. Total liabilities are $12.22 million against total assets of $6.61 million, yielding a book-value deficit of approximately $12.01 million in stockholders' equity (tagged StockholdersEquity). No haircut is required on the trust cash, but applying face-value liabilities against already-haircut assets produces a liquidation recovery to common equity of approximately negative $5.6 million at best (total assets less total liabilities, ignoring the temporary equity claim), and negative $12.0 million on a pure equity basis. MFFAIS CLV/LLV/OLV is reported at -$9.51 million, consistent with the working capital deficit of $9.37 million disclosed in the going concern footnote. The liability stack is dominated by current liabilities of $9.51 million: accounts payable and accrued liabilities of $3.63 million, working capital loans — related party of $2.87 million (up from $1.74 million at December 31, 2024, a $1.13 million increase), convertible promissory notes — related party of $2.30 million (unchanged), due to affiliates of $0.53 million, and accrued income taxes of $0.19 million. A notable change from the prior period is the reversal of $879,876 in previously accrued excise tax liability following an IRS guidance publication on November 24, 2025 that SPACs whose IPOs priced prior to August 16, 2022 are not subject to the stock repurchase excise tax — this removed a material contingent liability. The business combination did not include significant external financing at closing, and management has concluded that substantial doubt about going concern has not been alleviated through March 31, 2027. Deferred tax assets of $322,410 carry a full valuation allowance and contribute zero to liquidation value. The filing notes that the Company will not use trust account funds to pay dissolution expenses or potential excise taxes in a liquidation scenario.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...