Ring Energy, Inc. (REI) presents a deeply negative liquidation posture as of March 31, 2026, consistent with MFFAIS-reported CLV of approximately -$148M, LLV of -$102M, and OLV of -$96M. The company's balance sheet is dominated by oil and gas properties under the full cost method with gross carrying value of $1.76B and accumulated depletion/DD&A of $590.5M, yielding net PP&E of $1.18B. Under a liquidation haircut of 50-70% for E&P properties (which are operationally dependent, illiquid, and subject to ARO and environmental obligations), recoverable PP&E value falls to $589M-$826M against total liabilities of $632.7M at face value. This produces a marginal to negative equity recovery before accounting for derivative liabilities and ARO. The liability stack includes $426M outstanding on the revolving credit facility (borrowing base $585M, maturing June 2029), $60.3M in gross derivative liabilities (current $43.1M, noncurrent $17.2M), $102.6M in accounts payable and accrued liabilities, $30.6M in ARO (face value, no haircut in liquidation), and $1.2M in finance lease liabilities. Against this, liquid assets are minimal: $1.0M cash, $45.7M net receivables (at 90-95% recovery ~$43-43.4M), $6.1M inventory (at 60% ~$3.7M), and $11.2M gross derivative assets (current $4.0M, noncurrent $7.2M). The derivative asset/liability net is -$49.1M per the XBRL tag FairValueNetAssetLiability. The quarter's $162.1M full cost ceiling test impairment directly reduced the carrying value of proved oil and gas properties, worsening the liquidation basis since these properties now carry a lower book value but the underlying debt and ARO obligations remain at face. The impairment was triggered by declining 12-month average commodity prices and is not reversible under GAAP. Permian natural gas realized prices were deeply negative at -$2.54/Mcf vs. -$0.19/Mcf in Q1 2025, representing a structural cash drag rather than a non-cash item. This compresses the going-concern value of gas-producing assets. The filing discloses a $77M unrealized derivative loss driven by a late-quarter crude oil forward curve shift; the derivative liability balance is material to recovery. Compared to the prior annual filing (10-K for FY2025), net PP&E has declined due to the impairment, accumulated depletion has increased to $590.5M from $564.2M at 12/31/2025, and the revolver balance increased modestly. Retained earnings deficit widened to -$191.6M from approximately -$29M at year-end, entirely from Q1 2026 net loss of -$220.6M. The filing does not separately disclose whether the ceiling test impairment triggers any borrowing base redetermination risk, though the company states covenant compliance was maintained.
▼ Community Notes