1 800 Flowers Com Inc Liquidation Value

FLWS Specialty Retail

Cash & Equivalents

$50.70M
As of 2026-03-29
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $50.70M
Total Obligations: -$437.40M
$-386.71M
Per share: $-6.06
Period: 2026-03-29
incomplete 1 component missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $50.70M
AR: $33.96M
Total Obligations: -$437.40M
$-352.75M
Per share: $-5.53
Period: 2026-03-29
incomplete 1 component missing — treated as $0 in formula. Why?
  • Finance Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $50.70M
AR: $33.96M
Inventory: $146.20M
Total Obligations: -$437.40M
$-206.55M
Per share: $-3.24
Period: 2026-03-29
incomplete 1 component missing — treated as $0 in formula. Why?
  • Finance 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$-386.71M$-6.06
Liquid Liquidation Value$-352.75M$-5.53
Operating Liquidation Value$-206.55M$-3.24

Key Components (as of 2026-03-29)

Data as of 2026-03-29 from 10-Q filed 2026-05-07. View on SEC EDGAR →

Cash & Equivalents$50.70M
Accounts Receivable$33.96M
Inventory$146.20M
Current Liabilities$226.21M
Long-term Debt$117.82M
Op. Lease Liability$93.37M
Finance LeaseN/A
Shares Outstanding63.8M

Explore all 131 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2026-03-29$50.70M$33.96M$146.20M$61.12M$226.21M$117.82M$93.37MN/A
2025-12-28$193.34M$55.67M$148.88M$123.15M$332.76M$123.47M$93.55MN/A
2025-09-28$7.75M$40.00M$269.78M$73.94M$346.45M$128.94M$96.40MN/A
2025-06-29$46.50M$21.69M$177.13M$74.58M$221.39M$134.76M$99.64MN/A
2025-03-30$84.68M$28.77M$160.31M$56.85M$195.74M$142.28M$103.74MN/A
2024-12-29$247.22M$61.35M$157.44M$113.59M$325.64M$157.47M$102.04MN/A
2024-09-29$8.41M$41.02M$275.32M$63.73M$266.99M$172.29M$104.40MN/A
2024-06-30$159.44M$18.02M$176.59M$80.00M$227.82M$177.11M$105.87MN/A

Comments

SEC Filings

PeriodFormFiledLink
2026-03-29 10-Q 2026-05-07 View
2025-12-28 10-Q 2026-01-29 View
2025-09-28 10-Q 2025-10-30 View
2025-06-29 10-K 2025-09-05 View
2025-03-30 10-Q 2025-05-09 View
2024-12-29 10-Q 2025-01-31 View
2024-09-29 10-Q 2024-11-01 View
2024-06-30 10-K 2024-09-06 View

AI Insights

AI Insight·Generated 2026-05-09

1-800-Flowers.com (FLWS) presents a deeply negative recovery posture under a liquidation lens as of March 29, 2026. MFFAIS pegs cash liquidation value at negative $387M and operating liquidation value at negative $207M, consistent with the balance sheet composition. Total assets of $679.9M are dominated by intangibles/goodwill ($79M book, zero recovery), operating ROU assets ($100.6M, limited standalone liquidation value), PP&E net $200.4M (50-70% recovery haircut on $586M gross, accumulated depreciation $385.7M), and inventory $146.2M (60% haircut). On the liability side, total liabilities of $487.4M must be settled at face: long-term debt and capital lease obligations of $141.8M (current portion $24M, non-current $117.8M), operating lease obligations of $110.4M ($130.7M undiscounted), accrued liabilities of $124.1M, and deferred revenue of $27.9M that extinguishes economically but not legally in a wind-up. The liability stack is structurally heavy relative to tangible asset recovery. Cash of $50.7M receives full credit but is modest relative to total obligations. Goodwill is effectively exhausted: cumulative impairment losses now total $287M, with this quarter adding $34.6M goodwill impairment (Consumer Floral and Gifts) plus $10.6M indefinite-lived intangible impairment (Personalization Mall tradename), bringing the nine-month impairment charge to $45.2M. This is materially lower than the prior year's $138.2M nine-month charge, but the repeated triggering events — market cap decline, weakening operating cash flows, revenue down 10.3% YTD — signal ongoing erosion of intangible asset bases. Working capital declined from $61.3M at June 29, 2025 to $30.6M at March 29, 2026, with cash falling from $46.5M to $50.7M (the increase is misleading given the revolving credit balance was zero at both dates). Restructuring charges of $11.6M this period reflect an enterprise workforce reduction; $8.2M of restructuring reserve remains current. Purchase commitments of $114.5M (up from $74.9M at December 28, 2025) represent a stepped-up unfunded obligation that would bind a liquidating estate. Operating lease undiscounted obligations of $130.7M at 4.9% discount rate persist at face in liquidation. The valuation allowance on deferred tax assets increased $19M this period, further evidence that tax assets cannot be counted on in a stress scenario. Net loss for the nine months ended March 29, 2026 was $82.5M. The filing discusses ongoing enterprise reductions in workforce and higher severance costs in MD&A; G&A rose 23.9% YTD to $101M. Filing does not separately XBRL-tag the severance sub-component of restructuring charges.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...