Fusemachines Inc. Liquidation Value
FUSE
Other
Cash & Equivalents
$4.22M
As of 2025-12-31
Current Price: N/A
Key Metrics
Cash Liquidation Value
Cash minus Total Obligations
Cash: $4.22M
Total Obligations: -$21.18M
$-16.96M
Per share: $-0.59
Period: 2025-12-31
Liquid Liquidation Value
Cash + AR minus Total Obligations
Cash: $4.22M
AR: $1.26M
Total Obligations: -$21.18M
$-15.70M
Per share: $-0.54
Period: 2025-12-31
Operating Liquidation Value
Cash + AR + Inventory minus Total Obligations
Cash: $4.22M
AR: $1.26M
Inventory: $0
Total Obligations: -$21.18M
$-15.70M
Per share: $-0.54
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 | $-16.96M | $-0.59 |
| Liquid Liquidation Value | $-15.70M | $-0.54 |
| Operating Liquidation Value | $-15.70M | $-0.54 |
Key Components (as of 2025-12-31)
| Cash & Equivalents | $4.22M |
| Accounts Receivable | $1.26M |
| Inventory | N/A |
| Current Liabilities | $20.05M |
| Long-term Debt | $300,000 |
| Op. Lease Liability | $836,000 |
| Finance Lease | N/A |
| Shares Outstanding | 28.9M |
Explore all 400 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 | $4.22M | $1.26M | N/A | $5.01M | $20.05M | $300,000 | $836,000 | N/A |
| 2025-10-22 | $9.40M | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 2025-09-30 | $18,568 | $505,000 | N/A | $351,472 | $43.91M | $0 | N/A | N/A |
| 2024-12-31 | $500,000 | $1.43M | N/A | $6.54M | $20.31M | $16.66M | $952,000 | N/A |
| 2024-09-30 | $47,353 | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| 2024-08-18 | N/A | N/A | N/A | N/A | N/A | $330,000 | N/A | N/A |
| 2023-12-31 | $266,000 | $22,000 | N/A | N/A | N/A | N/A | N/A | N/A |
| 2022-01-18 | N/A | $25,000 | N/A | N/A | N/A | N/A | N/A | N/A |
▼ Community Notes