NMTC presents a deeply negative liquidation posture as of March 31, 2026. Applying standard liquidation haircuts to the XBRL-tagged asset base: cash of $2.8M recovers at 100% ($2.8M); accounts receivable of $2.4M at 90-95% ($2.2-2.3M); inventory of $1.9M at 60% ($1.1M); PP&E net of $231K at 50-70% ($115-162K); intangibles of $34K at 0%; operating lease ROU asset at 0%; deferred offering costs at 0%. Total estimated liquidation recovery on assets is approximately $6.2-6.4M. Against this, total liabilities of $2.5M settle at face value, comprising current liabilities of $1.7M (accounts payable $934K, accrued liabilities $755K, current lease obligations $115K) and non-current liabilities of $802K (warrant liability at fair value $710K, non-current lease $92K). Estimated net recovery to equity under liquidation is approximately $3.7-3.9M, which compares to the MFFAIS-reported OLV of $5.1M. The principal recovery driver is cash ($2.8M), with AR ($2.4M gross, heavily concentrated—one customer represents 99.7% of H1 product revenue, per MD&A) providing the second-largest asset. The warrant liability ($709K, Level 3 fair value via Monte Carlo simulation) sits at face value on the liability side and is not extinguished at zero in a wind-up scenario. The accumulated deficit reached $82.1M. Cash burned $4.4M from operations in H1 FY2026, down from $2.8M in cash at period end versus $3.6M at the prior quarter end (December 31, 2025). Management disclosed substantial doubt about going concern. The company executed a March 2026 private placement ($670K gross, 166,666 shares to a newly appointed officer) and received $174K from warrant exercises during the six-month period, partially offsetting operational cash consumption. A 6-for-1 reverse stock split was effected post-period (April 15, 2026); all share figures in the filing are retroactively adjusted. The accounts receivable balance more than doubled relative to the prior quarter—a $1.2M increase per the cash flow statement—reflecting revenue ramp without cash collection, compressing near-term liquidity. No debt drawn; the terminated Debt Facility ($3M capacity) generated no principal balance but resulted in $125K termination fee plus related costs previously expensed. License revenue ($3.0M Zimmer milestone recognized in Q1 FY2025) is non-recurring and absent from the current period, explaining the sharply worse six-month operating loss ($3.8M vs. $969K in H1 FY2025). Filing discusses royalty obligations under WARF and Mayo agreements in MD&A but does not separately tag the contingent future royalty commitment quantum in XBRL. Material weakness in segregation of duties remains unremediated.
▼ Community Notes