OriginClear, Inc. (OCLN) presents a deeply negative liquidation posture as of December 31, 2025. MFFAIS reports a cash liquidation value of approximately -$23.9M, consistent with the balance sheet structure: total assets of $5.75M against total liabilities of $26.7M, yielding a GAAP stockholders' equity deficit of -$28.4M (including noncontrolling interest of $1.7M). Under liquidation haircuts, the asset recovery deteriorates further. Cash of $828K recovers at 100%. Contracts receivable of $3.9M and contract assets of $416K apply 90-95% haircuts, yielding approximately $3.9-4.1M gross recovery. PP&E net of $69K at 50-70% contributes negligible value. The operating lease ROU asset of $479K has zero liquidation value. Minority investments ($3.9K) and equity securities ($3.9K) are immaterial. Total gross asset recovery under liquidation is estimated at approximately $5.0-5.3M against face-value liabilities of $26.7M, implying a liquidation shortfall of approximately $21-22M to equity—consistent with MFFAIS CLV of -$23.9M. The liability stack is dominated by derivative liabilities ($12.1M current), contract liabilities (deferred revenue, $4.9M current), unsecured debt ($3.5M current), convertible notes ($2.6M split current/noncurrent), accrued liabilities ($2.3M), and an operating lease liability ($501K). The discontinued Modular Water Systems (MWS) unit added $435K of accounts payable at the discontinued operations level against only $30K of assets, a net negative of approximately -$405K absorbed into the consolidated estate. Accrued interest on notes declined materially year-over-year from $4.9M to $2.1M, driven by note extinguishments and conversions rather than cash paydown—the convertible debt portfolio remains outstanding. Derivative liabilities of $12.1M (FV Level 3) represent the single largest current liability; in liquidation these would be settled at face/contract value, not fair value, adding execution risk. The SPAC combination with FRLA terminated December 2024. The founder/CEO died April 2026 (post-period). Corporate G&A consumed $2.7M against segment-level revenue of $5.5M from continuing PWT operations. Going concern is not separately flagged in the excerpt provided, but the operating cash burn of -$3.6M against $828K of cash and continuous reliance on preferred stock conversions and related-party notes confirms an unsustainable cash position. Filing discusses operating lease commitment of $620K total future payments in MD&A/footnotes but this is XBRL-tagged and captured. Mezzanine equity (temporary equity) of $7.4M sits senior to common in any liquidation waterfall, further impairing common equity recovery.
▼ Community Notes