Outdoor Holding Co Liquidation Value

Cash & Equivalents

$69.86M
As of 2025-12-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $69.86M
Total Obligations: -$21.41M
$48.45M
Per share: $0.41
Period: 2025-12-31
incomplete 2 components missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)
  • Finance Lease Liability: not reported

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $69.86M
AR: $9.17M
Total Obligations: -$21.41M
$57.62M
Per share: $0.49
Period: 2025-12-31
incomplete 2 components missing — treated as $0 in formula. Why?
  • Long-Term Debt: not reported in this period (annual-only)
  • Finance Lease Liability: not reported

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $69.86M
AR: $9.17M
Inventory: N/A
Total Obligations: -$21.41M
$57.62M
Per share: $0.49
Period: 2025-12-31
incomplete 3 components missing — treated as $0 in formula. Why?
  • Inventory: not reported in this period (annual-only)
  • Long-Term Debt: not reported in this period (annual-only)
  • 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$48.45M$0.41
Liquid Liquidation Value$57.62M$0.49
Operating Liquidation Value$57.62M$0.49

Key Components (as of 2025-12-31)

Data as of 2025-12-31 from 10-Q filed 2026-02-09. View on SEC EDGAR →

Cash & Equivalents$69.86M
Accounts Receivable$9.17M
InventoryN/A
Current Liabilities$20.65M
Long-term DebtN/A
Op. Lease Liability$753,754
Finance LeaseN/A
Shares Outstanding117.3M

Explore all 146 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2025-12-31$69.86M$9.17MN/A$15.37M$20.65MN/A$753,754N/A
2025-09-30$65.67M$8.86MN/A$15.33M$22.73MN/A$803,668N/A
2025-06-30$63.36M$8.95MN/A$16.18M$22.73MN/A$921,412N/A
2025-03-31$30.23M$10.19M$16.90M$18.08M$62.09MN/A$1.04MN/A
2024-12-31$31.92M$16.96M$47.21M$21.52M$42.36MN/A$1.16MN/A
2024-09-30$33.53M$19.68M$51.84M$18.94M$29.75MN/A$1.29MN/A
2024-06-30$50.75M$19.44M$54.72M$22.68M$42.30MN/A$1.43MN/A
2024-03-31$55.59M$28.22M$45.56M$23.16M$30.98MN/A$1.61MN/A

Comments

SEC Filings

PeriodFormFiledLink
2025-12-31 10-Q 2026-02-09 View
2025-09-30 10-Q 2025-11-10 View
2025-06-30 10-Q 2025-08-08 View
2025-03-31 10-K 2025-06-16 View
2024-12-31 10-Q 2025-05-20 View
2024-09-30 10-Q 2025-05-20 View
2024-09-30 10-Q/A 2025-05-27 View
2024-06-30 10-Q 2024-08-08 View

AI Insights

AI Insight·Generated 2026-05-05

Outdoor Holding Co (POWW) is now a single-segment online marketplace operator (GunBroker.com) following the April 2025 divestiture of its Ammunition Manufacturing Business to Olin Winchester for gross proceeds of $75.0 million ($42.9 million net after adjustments). The balance sheet has been restructured materially: cash stood at $69.9 million at December 31, 2025 versus $30.3 million at March 31, 2025 (pre-divestiture), current liabilities collapsed from $62.1 million to $20.7 million as large legal and settlement accruals were settled or paid down, and working capital expanded from $10.1 million to $61.9 million. Under a liquidation lens, the recovery picture is dominated by two offsetting forces: a large, high-quality cash balance and a dominant goodwill/intangible stack that recovers at zero. Total assets are $271.7 million; applying liquidation haircuts produces an estimated recoverable asset pool of approximately $93-100 million against total liabilities of $34.4 million at face value, yielding a positive but narrow equity recovery approximating $58-65 million versus GAAP book equity of $237.3 million. The gap is almost entirely goodwill ($90.9 million, haircut to zero) and finite-lived intangibles ($89.9 million net, haircut to zero) acquired in the 2021 GunBroker acquisition. Cash ($69.9 million, 100% recovery) is the primary recovery asset. AR net of allowance is $9.2 million (90-95% recoverable). PP&E net is $6.9 million (50-70% recoverable, ~$3.5-4.8 million). Capitalized software within PP&E/intangibles is likely worth zero in liquidation. The liability stack is modest: $34.4 million total liabilities including $12.0 million unsecured Note 1 to Urvan affiliate (due 12 years out but at face value in liquidation), $4.6 million accrued liabilities, $4.1 million accounts payable, $2.5 million loss contingency accrual (Vista settlement), $1.6 million noncurrent other liabilities, and $1.3 million operating lease obligations. The 8.75% Series A Preferred Stock ($35 million liquidation preference at par across 1.4 million shares at $25 per share) sits ahead of common equity in the capital structure and is not explicitly tagged in XBRL as a separate face-value liability in the TAG_CONTEXT — it appears in equity at $1,400 book value — but its $35 million liquidation preference would reduce common equity recovery materially. The DCP litigation ($100 million claimed, unresolved, trial expected 2026) represents a tail liability not reflected on the balance sheet. Material weaknesses in internal controls persist across all four COSO categories as of December 31, 2025. The $15 million share repurchase program authorized January 4, 2026, is a subsequent event that would reduce cash recovery to common if executed. Note 2 ($39 million) was extinguished in September 2025 via issuance of a warrant to purchase 13 million shares at $1.00; the economic cost of this dilutive warrant is not captured in face-value liability analysis but is relevant to per-share equity recovery. Filing discusses the Vista Settlement ($2.75 million payable in quarterly installments through July 2028) in MD&A and legal proceedings but the $2.5 million accrual is the XBRL-tagged value — the delta between accrual and total obligation ($0.25 million) is not separately tagged.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...