Guochun International Inc. Liquidation Value Calculator
Guochun International Inc.
Current Price: N/A
Loading calculator data...
Advanced: All 35 XBRL Tags
Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.
Balance Sheet
| Tag | Value | Unit | ||
|---|---|---|---|---|
| cash | ||||
| Cash total | $0 | USD | ||
| current_liabilities | ||||
| Accrued Liabilities Current total AccruedLiabilitiesCurrent |
$15,844 | USD | ||
| AI Insight · Accrued liabilities of $15,844 at December 31, 2025, up from $9,084 at December 31, 2024, a 74% increase. Consists primarily of unpaid professional fees (audit, legal, compliance). These obligations are current, unsecured, and face-value in liquidation. The trajectory reflects ongoing cash-burn for compliance costs in the absence of any revenue. | ||||
| Other Liabilities Current total OtherLiabilitiesCurrent |
$46,028 | USD | ||
| AI Insight · Amount due to sole officer and director Zhou Xuan of $46,028 at December 31, 2025, up marginally from $45,528 at December 31, 2024. This obligation is unsecured, non-interest bearing, and due on demand. In a liquidation, it holds face value and represents the largest single creditor claim, effectively a claim by the controlling 77.5% shareholder against an entity with $5,500 in assets. No subordination agreement disclosed. | ||||
| liabilities_current | ||||
| Liabilities Current total LiabilitiesCurrent |
$97,508 | USD | ||
| liabilities_total | ||||
| Liabilities total | $97,508 | USD | ||
| AI Insight · Total liabilities of $97,508 at December 31, 2025 represent the binding constraint on equity recovery. All liabilities are current and due on demand. This compares to $54,612 at December 31, 2024, an increase of $42,896 in one year driven primarily by the new $35,636 non-related-party payable and $6,760 increase in accrued liabilities. At face value against $5,500 in assets, the liability stack produces a liquidation shortfall of approximately $92,000 before haircuts. | ||||
| shares_outstanding | ||||
| Common Stock Shares Outstanding total CommonStockSharesOutstanding |
3.9M | shares | ||
Unmapped Tags (28)
| Additional Paid In Capital AdditionalPaidInCapital | $76,646 | USD | ||
| Assets Assets | $5,500 | USD | ||
| AI Insight · Total assets of $5,500 at December 31, 2025 versus zero at December 31, 2024. The entire asset base is a single prepayment, likely an audit retainer or compliance deposit. At a liquidation recovery rate of 50-60% for prepaid service costs, recoverable value is approximately $2,750 to $3,300—immaterial against $97,508 in liabilities. Cash is zero. There are no tangible fixed assets, receivables, inventory, or intangibles. | ||||
| Assets Current AssetsCurrent | $5,500 | USD | ||
| Common Stock Par Or Stated Value Per Share CommonStockParOrStatedValuePerShare | $0 | USD/shares | ||
| Common Stock Shares Authorized CommonStockSharesAuthorized | $75.00M | shares | ||
| Common Stock Shares Issued CommonStockSharesIssued | $3.87M | shares | ||
| Common Stock Value CommonStockValue | $3,871 | USD | ||
| Deferred Tax Assets Operating Loss Carryforwards DeferredTaxAssetsOperatingLossCarryforwards | $19,367 | USD | ||
| Deferred Tax Assets Valuation Allowance DeferredTaxAssetsValuationAllowance | $19,367 | USD | ||
| Liabilities And Stockholders Equity LiabilitiesAndStockholdersEquity | $5,500 | USD | ||
| Other Accounts Payable And Accrued Liabilities OtherAccountsPayableAndAccruedLiabilities | $35,636 | USD | ||
| AI Insight · This $35,636 line represents advances from a non-related party that did not exist at December 31, 2024. The prior 10-Q disclosed this as a subsequent event ($35,636 advanced as of April 8, 2026 per that filing). In the current 10-K it appears on the balance sheet as of December 31, 2025, indicating the funds were drawn during Q4 2025. It is unsecured, interest-free, due on demand, and fully at face value in a liquidation. This is the single largest new liability driver year-over-year. | ||||
| Retained Earnings Accumulated Deficit RetainedEarningsAccumulatedDeficit | $-172,525 | USD | ||
| AI Insight · Accumulated deficit of $(172,525) at December 31, 2025, up from $(135,129) at December 31, 2024, reflecting $37,396 in net loss for the year. The deficit has grown steadily since inception purely from operating costs (professional fees, compliance). No revenue has ever been generated. The deficit signals ongoing equity erosion with no offsetting asset accumulation. | ||||
| Stockholders Equity StockholdersEquity | $-92,008 | USD | ||
| AI Insight · Stockholders' deficit of $(92,008) at December 31, 2025 versus $(54,612) at December 31, 2024—a 68% deterioration in one year. This is the direct liquidation recovery figure to equity: approximately negative $92,000. The only items above this in the capital structure are the three current liability claims totaling $97,508, all unsecured and due on demand. There is no scenario under which equity recovers value in a wind-down at current balance sheet composition. | ||||
| Stockholders Equity Including Portion Attributable To Noncontrolling Interest StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | $-92,008 | USD | ||
| Increase Decrease In Accounts Payable And Accrued Liabilities IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | $6,760 | USD | ||
| Net Cash Provided By Used In Financing Activities NetCashProvidedByUsedInFinancingActivities | $36,136 | USD | ||
| Net Cash Provided By Used In Operating Activities NetCashProvidedByUsedInOperatingActivities | $-36,136 | USD | ||
| Proceeds From Payments For Other Financing Activities ProceedsFromPaymentsForOtherFinancingActivities | $500 | USD | ||
| Earnings Per Share Basic EarningsPerShareBasic | $-0 | USD/shares | ||
| Income Loss From Continuing Operations Before Income Taxes Domestic IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | $-37,396 | USD | ||
| Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | $-37,396 | USD | ||
| Net Income Loss NetIncomeLoss | $-37,396 | USD | ||
| Operating Expenses OperatingExpenses | $37,396 | USD | ||
| Operating Income Loss OperatingIncomeLoss | $-37,396 | USD | ||
| Other General And Administrative Expense OtherGeneralAndAdministrativeExpense | $12,346 | USD | ||
| Professional Fees ProfessionalFees | $25,050 | USD | ||
| Profit Loss ProfitLoss | $37,396 | USD | ||
| Shares Outstanding SharesOutstanding | $3.87M | shares | ||
Showing balance sheet tags only. Liquidation analysis uses balance sheet data.