Espey Mfg & Electronics Corp Liquidation Value

ESP Electronic Components

Cash & Equivalents

$21.16M
As of 2026-03-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $21.16M
Total Obligations: -$39.59M
$-18.43M
Per share: $-6.17
Period: 2026-03-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported in this period (annual-only)
  • Long-Term Debt: not reported
  • Operating Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $21.16M
AR: $6.29M
Total Obligations: -$39.59M
$-12.13M
Per share: $-4.06
Period: 2026-03-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported in this period (annual-only)
  • Long-Term Debt: not reported
  • Operating Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $21.16M
AR: $6.29M
Inventory: $26.58M
Total Obligations: -$39.59M
$14.45M
Per share: $4.84
Period: 2026-03-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported in this period (annual-only)
  • 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$-18.43M$-6.17
Liquid Liquidation Value$-12.13M$-4.06
Operating Liquidation Value$14.45M$4.84

Key Components (as of 2026-03-31)

Data as of 2026-03-31 from 10-Q filed 2026-05-12. View on SEC EDGAR →

Cash & Equivalents$21.16M
Accounts Receivable$6.29M
Inventory$26.58M
Current Liabilities$39.59M
Long-term Debt (?)N/A
Op. Lease Liability (?)N/A
Finance Lease (?)N/A
Shares Outstanding3.0M

Explore all 119 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2026-03-31$21.16M$6.29M$26.58M$3.10M$39.59MN/AN/AN/A
2025-12-31$17.76M$8.23M$22.95M$3.63M$31.96MN/AN/AN/A
2025-09-30$22.22M$6.36M$21.06M$3.39M$33.87MN/AN/AN/A
2025-06-30$18.86M$7.60M$17.84M$2.64M$28.27MN/AN/AN/A

Comments

SEC Filings

PeriodFormFiledLink
2026-03-31 10-Q 2026-05-12 View
2025-12-31 10-Q 2026-02-10 View
2025-09-30 10-Q 2025-11-12 View
2025-06-30 10-K 2025-09-16 View
2025-03-31 10-Q 2025-05-12 View
2024-12-31 10-Q 2025-02-12 View
2024-09-30 10-Q 2024-11-13 View
2024-06-30 10-K 2024-09-27 View

AI Insights

AI Insight·Generated 2026-05-13

Espey Mfg. & Electronics Corp. (ESP) presents a net positive liquidation recovery posture as of March 31, 2026, which is atypical for most going concerns and reflects the company's cash-heavy, low-leverage balance sheet. Total assets are $96.0M against total liabilities of $39.6M (all current, zero long-term debt), leaving book equity of $56.4M. Under liquidation haircuts, the recovery picture is constructive: cash and equivalents of $21.2M recover at par; investment securities of $25.5M (CDs and municipal bonds, predominantly maturing within one year) recover at or near par given their short duration and investment-grade quality; accounts receivable of $6.3M recover at approximately 90-95% (~$5.9-6.0M); and net PP&E of $4.3M recovers at 50-70% (~$2.2-3.0M). Inventory is the most significant haircut item: total inventory of $26.6M, comprising $23.5M in contracts-in-process/long-term contract inventory and $3.1M in raw materials and WIP. At a 60% recovery rate, that yields approximately $15.9M against a $26.6M book value, a $10.6M haircut. Prepaid and other current assets of $10.6M are largely illiquid on wind-up and likely recover at 20-40% at best (~$2.1-4.2M); this line ballooned from the prior period driven by a $5.7M increase per the cash flow statement. The dominant liability is contract liabilities (customer advance payments) of $33.5M, up sharply from $22.9M at June 30, 2025. These represent cash already received from customers for work not yet delivered. On liquidation, these are hard obligations—return of advances or exposure to breach claims—and must be settled at face value, materially compressing recovery. The MFFAIS CLV of negative $18.4M reflects this dynamic. The OLV of positive $14.4M is consistent with the going-concern value of the customer advance float being absorbed by ongoing production. The net ESOP unearned shares balance of $3.9M (Unearned ESOP per the stockholders' equity table) represents a contra-equity item that does not generate recoverable assets. No pension obligation, no operating leases of note, and no long-term debt. Key change versus prior filing (December 31, 2025): contract liabilities increased from $26.3M to $33.5M (+$7.2M); inventory increased by $8.7M (nine-month cash flow); prepaid/other current assets increased by $5.7M; cash increased modestly. These movements collectively increase the liquidation liability stack without a commensurate increase in high-recovery assets. The deferred tax asset reclassification to non-current in Q3 FY2026 has no cash recovery value. Filing discusses a $3.4M Navy grant award in MD&A/Notes but does not separately tag the grant liability or deferred income treatment in XBRL; it is recorded as a reduction to PP&E cost rather than a standalone liability.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...