Martin Midstream Partners L.P. Liquidation Value

Cash & Equivalents

$98,000
As of 2026-03-31
Current Price: N/A

Key Metrics

Cash Liquidation Value

Cash minus Total Obligations
Cash: $98,000
Total Obligations: -$621.28M
$-621.18M
Period: 2026-03-31

Liquid Liquidation Value

Cash + AR minus Total Obligations
Cash: $98,000
AR: $13.71M
Total Obligations: -$621.28M
$-607.47M
Period: 2026-03-31

Operating Liquidation Value

Cash + AR + Inventory minus Total Obligations
Cash: $98,000
AR: $13.71M
Inventory: $49.66M
Total Obligations: -$621.28M
$-557.82M
Period: 2026-03-31

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$-621.18MN/A
Liquid Liquidation Value$-607.47MN/A
Operating Liquidation Value$-557.82MN/A

Key Components (as of 2026-03-31)

Data as of 2026-03-31 from 10-Q filed 2026-04-27. View on SEC EDGAR →

Cash & Equivalents$98,000
Accounts Receivable$13.71M
Inventory$49.66M
Current Liabilities$118.23M
Long-term Debt$458.45M
Op. Lease Liability$44.56M
Finance Lease$36,000
Shares OutstandingN/A

Explore all 131 XBRL tags and build your own scenario → Open Calculator

Historical

PeriodCashARInventoryAPCurr LiabLT DebtOp LeaseFin Lease
2026-03-31$98,000$13.71M$49.66M$72.38M$118.23M$458.45M$44.56M$36,000
2025-12-31$98,000$8.94M$50.25M$57.81M$124.14M$428.01M$48.35M$39,000
2025-09-30$98,000$3.36M$46.87M$50.71M$97.62M$441.29M$46.46M$43,000

Comments

SEC Filings

PeriodFormFiledLink
2026-03-31 10-Q 2026-04-27 View
2025-12-31 10-K 2026-02-23 View
2025-09-30 10-Q 2025-10-20 View
2025-06-30 10-Q 2025-07-21 View
2025-03-31 10-Q 2025-04-21 View
2024-12-31 10-K 2025-02-24 View
2024-09-30 10-Q 2024-10-21 View
2024-06-30 10-Q 2024-07-23 View

AI Insights

AI Insight·Generated 2026-05-05

MMLP's liquidation posture as of March 31, 2026 is deeply negative. MFFAIS reports a cash liquidation value of approximately -$621M, consistent with balance-sheet arithmetic: total assets of $537M face total liabilities of $630M, yielding GAAP book equity deficit of -$93M (PartnersCapital = -$92.7M). Applying standard liquidation haircuts widens the deficit materially. PP&E net book value of $285M haircut to 50-60% recovers roughly $143-171M against gross book; inventory of $50M at 60% yields $30M; AR of $70M at 90-95% yields $63-67M; goodwill of $16.7M goes to zero; deferred tax asset of $8.9M goes to zero; operating lease ROU of $67.5M goes to zero (offset by lease liability at face). Against these haircut assets, all liabilities remain at face: $400M senior secured notes + $68M revolver + $67.8M operating lease liability + $51K finance lease + $5.3M ARO + $118M current liabilities = ~$629.8M total. Net liquidation recovery to equity is strongly negative, consistent with MFFAIS CLV estimate. Key deterioration since the December 31, 2025 annual filing: (1) Credit agreement was amended March 31, 2026 (Third Amendment), reducing the revolver commitment from $130M to $115M and loosening leverage covenant to 5.50x through year-end 2026, signaling lender concern about near-term coverage; (2) Q1 2026 operating cash flow was -$13.8M versus -$6.0M in Q1 2025, driven by elevated plant turnaround spend of $7.8M (vs. $0.8M prior year) and weaker sulfur segment margins (margin/ton down 43%); (3) Distributable cash flow turned negative at -$2.9M for Q1 2026 versus +$9.1M in Q1 2025; (4) Revolving credit utilization rose to $68M at quarter-end, with draws peaking at $91M intra-quarter. Goodwill of $16.7M is not separately tagged by segment in XBRL and is carried at cost with no impairment disclosed this period, but receives zero recovery in liquidation. Performance remaining obligation of $400M is disclosed in MD&A narrative but does not represent a balance-sheet asset or liability in liquidation context.

Flags

Loading flags...

AI Insight Discussion

Loading...

Community Notes

Loading notes...

Questions

Loading questions...