STOCK TITAN

Martin Midstream (NASDAQ: MMLP) posts 2025 loss and sets 2026 EBITDA outlook

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Martin Midstream Partners L.P. reported a net loss of $14.7 million, or $0.37 per unit, for 2025, compared with a $5.2 million loss in 2024. Revenue edged up to $716.1 million, but Adjusted EBITDA declined to $99.0 million from $110.6 million, reflecting weaker transportation and specialty products performance.

The partnership ended December 31, 2025 with total debt of $439.1 million, liquidity of $31.4 million under its revolver, and a total adjusted leverage ratio of 4.43x. A quarterly cash distribution of $0.005 per unit was declared.

For 2026, management guides to Adjusted EBITDA of $96.5 million, maintenance and turnaround capital of $32.4 million, total capital of $36.5 million, and expected adjusted free cash flow of about $5.8 million, implying another year of modest but positive excess cash after investments.

Positive

  • None.

Negative

  • Profitability and leverage pressure: 2025 Adjusted EBITDA declined to $99.0 million from $110.6 million, net loss widened to $14.7 million, and the total adjusted leverage ratio increased to 4.43x, while 2026 guidance calls for further EBITDA slippage.

Insights

EBITDA and leverage trends weaken the profile despite positive free cash flow.

Martin Midstream Partners grew 2025 revenue to $716.1 million but saw Adjusted EBITDA fall to $99.0 million from $110.6 million. The drop came mainly from lower transportation and specialty products contributions, while sulfur services stayed flat and terminalling and storage improved.

Net loss widened to $14.7 million, and the total adjusted leverage ratio rose to 4.43x from 3.96x, even as total debt declined slightly to $439.1 million. Interest coverage also slipped to 1.90x, underscoring a tighter debt-service cushion despite stable interest costs around $57.8 million.

Guidance for 2026 calls for $96.5 million of Adjusted EBITDA, below 2025’s level, with higher maintenance and turnaround capital of $32.4 million. Management still targets adjusted free cash flow of about $5.8 million, after $4.1 million of growth capex, but actual outcomes will depend on execution across segments and cost control.

0001176334False00011763342026-02-182026-02-18

UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d)
 
of the Securities Exchange Act of 1934
 
Date of report (date of earliest event reported): February 18, 2026
 
MARTIN MIDSTREAM PARTNERS L.P.
(Exact name of Registrant as specified in its charter)
Delaware 
000-50056

 
05-0527861

 (State of incorporation
or organization)
(Commission file number)(I.R.S. employer identification number)
4200 Stone Road 
Kilgore, Texas 75662
(Address of principal executive offices) (Zip code)
Registrant's telephone number, including area code: (903983-6200
 
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act
Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Units representing limited partnership interestsMMLPThe NASDAQ Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the
Exchange Act. o



Item 2.02 Results of Operations and Financial Condition.
 
          On February 18, 2026, Martin Midstream Partners L.P. (the "Partnership") issued a press release reporting its financial results for the quarter and year ended December 31, 2025.   A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and will be published on the Partnership's website at www.MMLP.com. In accordance with General Instruction B.2 of Form 8-K, the information set forth herein and in the press release is deemed to be “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). 
Item 9.01 Financial Statements and Exhibits.
 
(d)      Exhibits
 
      In accordance with General Instruction B.2 of Form 8-K, the information set forth in the attached Exhibit 99.1 and Exhibit 99.2 are deemed to be “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act.
Exhibit
Number
Description
99.1
Press release dated February 18, 2026
99.2
Supplemental information - Martin Midstream Partners L.P. Fourth Quarter and Full Year Earnings Summary
104
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document (contained in Exhibit 101).




 SIGNATURES
 
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
MARTIN MIDSTREAM PARTNERS L.P.
 
By: Martin Midstream GP LLC,
Its General Partner
 
Date: February 18, 2026
 By: /s/ Sharon L. Taylor
 Sharon L. Taylor
  
Executive Vice President and Chief Financial Officer 
 
 


EXHIBIT 99.1

MARTIN MIDSTREAM PARTNERS REPORTS FOURTH QUARTER AND FULL YEAR 2025 FINANCIAL RESULTS AND RELEASES 2026 GUIDANCE

Reported net loss of $2.9 million and $14.8 million for the fourth quarter and full year ended December 31, 2025, respectively
Reported Adjusted EBITDA of $24.8 million and $99.0 million for the fourth quarter and full year ended December 31, 2025, respectively
Provides 2026 Adjusted EBITDA guidance of $96.5 million, growth capital expenditures of $4.1 million, and maintenance capital expenditures of $32.4 million
Declared quarterly cash dividend of $0.005 per common unit

KILGORE, Texas, February 18, 2026 (BUSINESS WIRE) -- Martin Midstream Partners L.P. (Nasdaq: MMLP) (“MMLP” or the “Partnership”) today announced its financial results for the fourth quarter and full year ended December 31, 2025.

Bob Bondurant, President and Chief Executive Officer of Martin Midstream GP LLC, the general partner of the Partnership, stated, “In 2025, the Partnership demonstrated the resilience of our diversified asset base, generating Adjusted EBITDA of $99.0 million for the full year and $24.8 million in the fourth quarter. While our GAAP net loss reflects non-cash items and specific segment headwinds, our focus remained on balance sheet discipline. We ended the year with total debt outstanding of approximately $439.1 million, liquidity of $31.4 million under our revolving credit facility, and an adjusted leverage ratio of 4.43 times based on Credit Adjusted EBITDA.”

“Our 2025 results within the Terminalling and Storage segment, our pure sulfur services business, and our land transportation business delivered stable performance, underscoring the durability of our fixed-fee contracts within these businesses. This stability was partially offset by a decline in marine utilization during the third quarter, a softer fertilizer market in the fourth quarter, and headwinds in our grease business throughout the year.”

2026 Guidance

“Turning to 2026 full-year guidance, Mr. Bondurant said, “The Partnership anticipates generating Adjusted EBITDA of $96.5 million in 2026, with capital expenditures for growth, maintenance, and plant turnaround activities expected to total $36.5 million, compared to $31.6 million in 2025. Capital spending is elevated in 2026, driven primarily by scheduled refinery turnaround activity. This higher spending is expected to result in adjusted free cash flow of approximately $5.8 million for the fiscal year.”

“The Terminalling and Storage segment Adjusted EBITDA forecast of $31.6 million reflects normalized operating performance.”

“The Transportation segment is projected to generate $31.4 million of Adjusted EBITDA in 2026, similar to 2025 performance. Land transportation results are expected to track relatively flat year over year. The inland marine division is expected to improve versus 2025, while the offshore division is projected to experience reduced utilization due to planned downtime from regulatory inspections.”

“The Sulfur Services segment is projected to deliver Adjusted EBITDA of $30.3 million in 2026, consistent with prior-year results. The fertilizer market is expected to remain compressed due to rising sulfur input costs. Cash flow contributions from ELSA are expected to hold steady with the prior year, reflecting ongoing reservation fee revenue.”

“The Specialty Products segment is projected to generate $17.6 million of Adjusted EBITDA in 2026. The lubricants and NGL businesses are expected to track in line with the prior year, while the grease business is projected to improve modestly in the back half of the year driven by higher sales volumes.”





FOURTH QUARTER 2025 OPERATING RESULTS BY BUSINESS SEGMENT
Operating Income (Loss) ($M)Credit Adjusted EBITDA ($M)Adjusted EBITDA ($M)
Three Months Ended December 31,
 202520242025202420252024
(Amounts may not add or recalculate due to rounding)
Business Segment:
Transportation$6.5 $3.7 $8.9 $6.5 $8.9 $6.5 
Terminalling and Storage4.9 1.5 10.1 7.4 10.1 7.4 
Sulfur Services2.0 6.1 5.7 9.4 5.7 9.4 
Specialty Products2.8 3.7 3.6 4.5 3.6 4.5 
Unallocated Selling, General and Administrative Expense(3.5)(8.2)(3.5)(4.4)(3.5)(4.4)
$12.7 $6.8 $24.8 $23.3 $24.8 $23.3 

Transportation Adjusted EBITDA increased by $2.4 million. In our marine division, Adjusted EBITDA increased by $2.1 million, reflecting higher inland utilization and offshore day rates, combined with lower employee-related expenses. These impacts were partially offset by lower inland day rates. In our land division, Adjusted EBITDA increased by $0.3 million, reflecting increased service revenue and transportation rates, combined with lower operating expenses. These impacts were partially offset by fewer miles.

Terminalling and Storage Adjusted EBITDA increased by $2.7 million. At our Smackover refinery, Adjusted EBITDA increased by $1.6 million, reflecting lower insurance-related costs combined with higher throughput and reservation fees. In our underground NGL storage division, Adjusted EBITDA increased by $0.6 million, driven by higher storage revenue, partially offset by increased operating expenses. In our specialty terminals division, Adjusted EBITDA rose by $0.3 million, reflecting decreased operating expenses. In our shore-based terminals division, Adjusted EBITDA increased by $0.2 million, reflecting a reduction in operating expenses.

Sulfur Services Adjusted EBITDA decreased by $3.7 million. In our fertilizer division, Adjusted EBITDA declined by $4.1 million, driven by lower margins. In our pure sulfur business, Adjusted EBITDA increased by $0.3 million, reflecting reduced operating expenses. Adjusted EBITDA in our sulfur prilling business remained steady at $1.9 million.

Specialty Products Adjusted EBITDA decreased by $0.9 million. In our lubricants division, Adjusted EBITDA increased by $0.7 million, reflecting higher sales volume combined with a reduction in operating expenses. In our grease division, Adjusted EBITDA decreased by $1.7 million, reflecting a volume-driven reduction in margins. In our propane division, Adjusted EBITDA increased by $0.1 million, primarily due to higher margins. In our NGL division, Adjusted EBITDA remained steady at $0.3 million, reflecting consistent volumes and margins.

Unallocated selling, general, and administrative expense decreased by $0.9 million, reflecting lower insurance-related costs.



FULL YEAR 2025 OPERATING RESULTS BY BUSINESS SEGMENT
Operating Income (Loss) ($M)Credit Adjusted EBITDA ($M)Adjusted EBITDA ($M)
Twelve Months Ended December 31,
 202520242025202420252024
(Amounts may not add or recalculate due to rounding)
Business Segment:
Transportation$21.0 $30.2 $30.8 $42.5 $30.8 $42.5 
Terminalling and Storage14.6 11.1 35.9 32.8 35.9 32.8 
Sulfur Services15.8 18.5 30.8 33.5 30.8 30.8 
Specialty Products13.4 17.0 16.4 20.2 16.4 20.2 
Unallocated Selling, General and Administrative Expense(16.0)(19.6)(14.7)(14.6)(14.8)(15.7)
$48.9 $57.3 $99.2 $114.4 $99.0 $110.6 

Transportation Adjusted EBITDA decreased by $11.7 million. In our land division, Adjusted EBITDA declined by $7.6 million, reflecting decreased freight revenue as a result of lower miles, partially offset by increased transportation rates. In our marine division, Adjusted EBITDA decreased by $4.1 million, reflecting lower inland transportation rates and utilization, offset by lower operating cost and higher offshore transportation rates and utilization.

Terminalling and Storage Adjusted EBITDA increased by $3.1 million. At our Smackover refinery, Adjusted EBITDA increased by $2.5 million, reflecting lower insurance-related costs combined with higher throughput and reservation fees, partially offset by higher operating expenses. In our underground NGL storage division, Adjusted EBITDA increased by $1.1 million, driven by higher storage revenue, partially offset by increased operating expenses. In our shore-based terminals division, Adjusted EBITDA increased by $0.1 million, reflecting lower operating expenses, partially offset by a decrease in service revenue. In our specialty terminals division, Adjusted EBITDA declined by $0.6 million, driven by higher operating expenses combined with a decline in service revenue, partially offset by higher storage and throughput revenue.

Sulfur Services Adjusted EBITDA remained consistent at $30.8 million. In our fertilizer division, Adjusted EBITDA rose by $2.1 million, driven by reservation fees from our new DSM Semichem joint venture, partially offset by lower margins. In our sulfur division, Adjusted EBITDA decreased by $0.7 million. Within this division, our pure sulfur business saw a $0.4 million decline in Adjusted EBITDA due to higher operating expenses and slightly lower margins. In our sulfur prilling business, Adjusted EBITDA fell by $0.3 million, primarily due to a volume-driven decrease in operating fees, partially offset by lower operating expenses.

Specialty Products Adjusted EBITDA decreased by $3.8 million. In our lubricants division, Adjusted EBITDA increased by $1.1 million, reflecting higher sales volume. In our grease division, Adjusted EBITDA decreased by $5.3 million, driven by a volume-driven reduction in margins. In our NGL division, Adjusted EBITDA increased $0.2 million, reflecting increased volume. In our propane division, Adjusted EBITDA increased by $0.1 million, reflecting higher margins.

Unallocated selling, general, and administrative expense decreased by $0.9 million, reflecting lower insurance-related costs and professional fees.



RESULTS OF OPERATIONS SUMMARY
(in millions, except per unit amounts)
PeriodNet Income (Loss)Net Income (Loss) Per UnitAdjusted EBITDACredit Adjusted EBITDANet Cash Provided by Operating ActivitiesDistributable Cash FlowRevenues
Three Months Ended December 31, 2025$(2.9)$(0.07)$24.8 $24.8 $22.4 $4.1 $174.2 
Three Months Ended December 31, 2024$(8.9)$(0.22)$23.3 $23.3 $42.2 $2.8 $171.3 
Twelve Months Ended December 31, 2025$(14.7)$(0.37)$99.0 $99.2 $46.1 $16.6 $716.1 
Twelve Months Ended December 31, 2024$(5.2)$(0.13)$110.6 $114.4 $48.4 $24.1 $707.6 




Reconciliation of Net Income (Loss) to Adjusted EBITDA and Credit Adjusted EBITDA for the Three Months Ended December 31, 2025

(in millions)TransportationTerminalling & StorageSulfur ServicesSpecialty ProductsSG&AInterest Expense4Q 2025
Actual
Net income (loss)$6.5 $4.9 $2.0 $2.8 $(4.7)$(14.5)$(2.9)
Interest expense add back– – – – – 14.5 14.5 
Equity in loss of DSM Semichem LLC– – – – 0.3 – 0.3 
Income tax expense– – – – 0.9 – 0.9 
Operating income (loss)6.5 4.9 2.0 2.8 (3.5) 12.7 
Depreciation and amortization3.0 5.1 3.6 0.8 – – 12.4 
(Gain) loss on sale or disposition of property, plant, and equipment(0.6)0.1 – – – – (0.6)
Non-cash contractual revenue deferral adjustment– – 0.2 – – – 0.2 
Unit-based compensation– – – – – – – 
Adjusted EBITDA and Credit Adjusted EBITDA$8.9 $10.1 $5.7 $3.6 $(3.5)$ $24.8 

Reconciliation of Net Income (Loss) to Adjusted EBITDA and Credit Adjusted EBITDA for the Twelve Months Ended December 31, 2025

(in millions)TransportationTerminalling & StorageSulfur ServicesSpecialty ProductsSG&AInterest Expense 2025
Actual
Net income (loss)$21.0 $14.6 $15.8 $13.4 $(21.9)$(57.8)$(14.7)
Interest expense add back– – – – – 57.8 $57.8 
Equity in loss of DSM Semichem LLC– – – – 1.1 – $1.1 
Income tax expense– – – – 4.8 – $4.8 
Operating income (loss)21.0 14.6 15.8 13.4 (16.0) 48.9 
Depreciation and amortization11.8 21.2 14.2 3.0 – – 50.2 
(Gain) loss on sale or disposition of property, plant, and equipment(2.1)0.1 – – – – (2.0)
Transaction expenses related to the potential merger with Martin Resource Management Corporation– – – – 1.0 – 1.0 
Non-cash contractual revenue deferral adjustment– – 0.7 – – – 0.7 
Unit-based compensation– – – – 0.2 – 0.2 
Adjusted EBITDA30.8 35.9 30.8 16.4 (14.8) 99.0 
Capitalized interest– – – – 0.1 – 0.1 
Credit Adjusted EBITDA$30.8 $35.9 $30.8 $16.4 $(14.7)$ $99.2 




Reconciliation of Net Income (Loss) to Adjusted EBITDA and Credit Adjusted EBITDA for the Three Months Ended December 31, 2024

(in millions)TransportationTerminalling & StorageSulfur ServicesSpecialty ProductsSG&AInterest Expense4Q 2024
Actual
Net income (loss)$3.7 $1.5 $6.1 $3.7 $(9.1)$(14.9)$(9.0)
Interest expense add back– – – – – 14.9 14.9 
Equity in loss of DSM Semichem LLC– – – – 0.3 – 0.3 
Income tax expense– – – – 0.6 – 0.6 
Operating Income (loss)3.7 1.5 6.1 3.7 (8.2) 6.8 
Depreciation and amortization3.0 5.9 3.1 0.8 – – 12.8 
Gain on sale or disposition of property, plant, and equipment(0.2)– – – – – (0.1)
Transaction expenses related to the terminated Merger with Martin Resource Management Corporation– – – – 3.7 – 3.7 
Non-cash contractual revenue deferral adjustment– – 0.2 – – – 0.2 
Unit-based compensation– – – – – – – 
Adjusted EBITDA and Credit Adjusted EBITDA$6.5 $7.4 $9.4 $4.5 $(4.4)$ $23.3 

Reconciliation of Net Income (Loss) to Adjusted EBITDA and Credit Adjusted EBITDA for the Twelve Months Ended December 31, 2024

(in millions)TransportationTerminalling & StorageSulfur ServicesSpecialty ProductsSG&AInterest ExpenseFY 2024
Actual
Net income (loss)$30.2 $11.1 $18.5 $17.0 $(24.4)$(57.7)$(5.2)
Interest expense add back– – – – – 57.7 $57.7 
Equity in loss of DSM Semichem LLC– – 0.6 $0.6 
Income tax expense– – – – 4.2 – $4.2 
Operating Income (loss)30.2 11.1 18.5 17.0 (19.6) 57.3 
Depreciation and amortization13.0 22.8 11.8 3.2 – – 50.8 
Gain on sale or disposition of property, plant, and equipment(0.7)(1.1)0.3 (0.1)– – (1.6)
Transaction expenses related to the terminated Merger with Martin Resource Management Corporation– – – – 3.7 – 3.7 
Non-cash contractual revenue deferral adjustment– – 0.2 – – – 0.2 
Unit-based compensation– – – – 0.2 – 0.2 
Adjusted EBITDA42.5 32.8 30.8 20.2 (15.7) 110.6 
Pro-forma adjustment related to ELSA project– – 2.7 – – – 2.7 
Capitalized interest– – – – 1.1 – 1.1 
Credit Adjusted EBITDA$42.5 $32.8 $33.5 $20.2 $(14.6)$ $114.4 



NON-GAAP FINANCIAL MEASURES

EBITDA, Adjusted EBITDA, Credit Adjusted EBITDA, Distributable Cash Flow and Adjusted Free Cash Flow are non-GAAP financial measures which are explained in greater detail below under the heading "Use of Non-GAAP Financial Information." The Partnership has also included tables below entitled "Reconciliation of Net Income (Loss) to EBITDA, Adjusted EBITDA, and Credit Adjusted EBITDA” and “Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA, Credit Adjusted EBITDA, Distributable Cash Flow, and Adjusted Free Cash Flow” in order to illustrate the components of these non-GAAP financial measures and their reconciliation to the most comparable GAAP measurement.

An attachment included in the Current Report on Form 8-K to which this announcement is included contains a comparison of the Partnership’s Adjusted EBITDA for the fourth quarter and full-year 2025 to the Partnership's Adjusted EBITDA for the fourth quarter and full-year 2024.

CAPITALIZATION
 December 31, 2025December 31, 2024
($ in millions)
Debt Outstanding:
Revolving Credit Facility, Due February 2027 1
$39.0 $53.5 
Finance lease obligations0.1 0.1 
11.50% Senior Secured Notes, Due February 2028400.0 400.0 
Total Debt Outstanding:$439.1 $453.6 
Summary Credit Metrics:
Revolving Credit Facility - Total Capacity$130.0 $150.0 
Revolving Credit Facility - Available Liquidity$31.4 $80.7 
Total Adjusted Leverage Ratio 2
4.43x3.96x
Senior Leverage Ratio 2
0.39x0.47x
Interest Coverage Ratio 2
1.90x2.14x

1 The Partnership was in compliance with all debt covenants as of December 31, 2025 and December 31, 2024.
2 As calculated under the Partnership's revolving credit facility.

QUARTERLY CASH DISTRIBUTION

The Partnership has declared a quarterly cash distribution of $0.005 per unit for the quarter ended December 31, 2025, or $0.02 per common unit on an annualized basis. The distribution was paid on February 13, 2026, to common unitholders of record as of the close of business on February 6, 2026. The ex-dividend date for the cash distribution was February 6, 2026.

Qualified Notice to Nominees

This release is intended to serve as qualified notice under Treasury Regulation Section 1.1446-4(b)(4) and (d). Brokers and nominees should treat one hundred percent (100%) of MMLP’s distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, MMLP’s distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate. For purposes of Treasury Regulation section 1.1446(f)-4(c)(2)(iii), brokers and nominees should treat one hundred percent (100%) of the distributions as being in excess of cumulative net income for purposes of determining the amount to withhold. Nominees, and not Martin Midstream Partners L.P., are treated as withholding agents responsible for any necessary withholding on amounts received by them on behalf of foreign investors.




About Martin Midstream Partners

Martin Midstream Partners L.P., headquartered in Kilgore, Texas, is a publicly traded limited partnership with a diverse set of operations focused primarily in the Gulf Coast region of the United States. MMLP’s primary business lines include: (1) terminalling, processing, and storage services for petroleum products and by-products; (2) land and marine transportation services for petroleum products and by-products, chemicals, and specialty products; (3) sulfur and sulfur-based products processing, manufacturing, marketing and distribution; and (4) marketing, distribution, and transportation services for natural gas liquids and blending and packaging services for specialty lubricants and grease. To learn more, visit www.MMLP.com. Follow Martin Midstream Partners L.P. on LinkedIn, Facebook, and X.

Forward-Looking Statements

Statements about the Partnership’s outlook and all other statements in this release other than historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements and all references to financial estimates rely on a number of assumptions concerning future events and are subject to a number of uncertainties, including (i) the effects of the continued volatility of commodity prices and the related macroeconomic and political environment, (ii) uncertainties relating to the Partnership’s future cash flows and operations, (iii) the Partnership’s ability to pay future distributions, (iv) future market conditions, (v) current and future governmental regulation, (vi) future taxation, and (vii) other factors, many of which are outside its control, which could cause actual results to differ materially from such statements. While the Partnership believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in anticipating or predicting certain important factors. A discussion of these factors, including risks and uncertainties, is set forth in the Partnership’s annual and quarterly reports filed from time to time with the Securities and Exchange Commission (the “SEC”). The Partnership disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events, or otherwise except where required to do so by law.

Use of Non-GAAP Financial Information

To assist management in assessing our business, we use the following non-GAAP financial measures: earnings before interest, taxes, and depreciation and amortization ("EBITDA"), Adjusted EBITDA (as defined below), Credit Adjusted EBITDA (as defined below), distributable cash flow available to common unitholders (“Distributable Cash Flow”), and free cash flow after growth capital expenditures and principal payments under finance lease obligations ("Adjusted Free Cash Flow"). Our management uses a variety of financial and operational measurements other than our financial statements prepared in accordance with U.S. GAAP to analyze our performance.

Certain items excluded from EBITDA and Adjusted EBITDA are significant components in understanding and assessing an entity's financial performance, such as cost of capital and historical costs of depreciable assets.

Adjusted EBITDA and Credit Adjusted EBITDA. We define Adjusted EBITDA as EBITDA before unit-based compensation expenses, gains and losses on the disposition of property, plant and equipment, impairment and other similar non-cash adjustments, transaction costs associated with business combination, merger, and divestiture activities, equity in earnings (loss) from unconsolidated entities, and non-cash contractual revenue deferral adjustments. Adjusted EBITDA is used as a supplemental performance and liquidity measure by our management and by external users of our financial statements, such as investors, commercial banks, research analysts, and others, to assess:

the financial performance of our assets without regard to financing methods, capital structure, or historical cost basis;
the ability of our assets to generate cash sufficient to pay interest costs, support our indebtedness, and make cash distributions to our unitholders; and



our operating performance and return on capital as compared to those of other companies in the midstream energy sector, without regard to financing methods or capital structure.

We define Credit Adjusted EBITDA as Adjusted EBITDA plus pro forma adjustments associated with business combinations or material projects and capitalized interest. Credit Adjusted EBITDA is used as a supplemental performance and liquidity measure by our management and by external users of our financial statements, such as investors, commercial banks, research analysts, and others to provide additional information regarding the calculation of, and compliance with, certain financial covenants in the Partnership’s Third Amended and Restated Credit Agreement.

The GAAP measures most directly comparable to Adjusted EBITDA and Credit Adjusted EBITDA are net income (loss) and net cash provided by (used in) operating activities. Adjusted EBITDA and Credit Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss), operating income (loss), net cash provided by (used in) operating activities, or any other measure of financial performance presented in accordance with GAAP. Adjusted EBITDA and Credit Adjusted EBITDA may not be comparable to similarly titled measures of other companies because other companies may not calculate Adjusted EBITDA in the same manner.

Adjusted EBITDA does not include interest expense, income tax expense, and depreciation and amortization. Because we have borrowed money to finance our operations, interest expense is a necessary element of our costs and our ability to generate cash available for distribution. Because we have capital assets, depreciation and amortization are also necessary elements of our costs. Therefore, any measures that exclude these elements have material limitations. To compensate for these limitations, we believe that it is important to consider net income (loss) and net cash provided by (used in) operating activities as determined under GAAP, as well as Adjusted EBITDA, to evaluate our overall performance.

Distributable Cash Flow. We define Distributable Cash Flow as net cash provided by (used in) operating activities, plus changes in operating assets and liabilities which (provided) used cash, transaction costs associated with business combination, merger, and divestiture activities, and non-cash contractual revenue deferral adjustments, less maintenance capital expenditures and plant turnaround costs. Distributable Cash Flow is a significant performance measure used by our management and by external users of our financial statements, such as investors, commercial banks and research analysts, to compare basic cash flows generated by us to the cash distributions we expect to pay unitholders. Distributable Cash Flow is also an important financial measure for our unitholders since it serves as an indicator of our success in providing a cash return on investment. Specifically, this financial measure indicates to investors whether or not we are generating cash flow at a level that can sustain or support an increase in our quarterly distribution rates. Distributable Cash Flow is also a quantitative standard used throughout the investment community with respect to publicly-traded partnerships because the value of a unit of such an entity is generally determined by the unit's yield, which in turn is based on the amount of cash distributions the entity pays to a unitholder.

Adjusted Free Cash Flow. We define Adjusted Free Cash Flow as Distributable Cash Flow less growth capital expenditures and principal payments under finance lease obligations. Adjusted Free Cash Flow is a significant performance measure used by our management and by external users of our financial statements and represents how much cash flow a business generates during a specified time period after accounting for all capital expenditures, including expenditures for growth and maintenance capital projects. We believe that Adjusted Free Cash Flow is important to investors, lenders, commercial banks and research analysts since it reflects the amount of cash available for reducing debt, investing in additional capital projects, paying distributions, and similar matters. Our calculation of Adjusted Free Cash Flow may or may not be comparable to similarly titled measures used by other entities.

The GAAP measure most directly comparable to Distributable Cash Flow and Adjusted Free Cash Flow is net cash provided by (used in) operating activities. Distributable Cash Flow and Adjusted Free Cash Flow should not be considered alternatives to, or more meaningful than, net income (loss), operating Income (loss), net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP.



Distributable Cash Flow and Adjusted Free Cash Flow have important limitations because they exclude some items that affect net income (loss), operating income (loss), and net cash provided by (used in) operating activities. Distributable Cash Flow and Adjusted Free Cash Flow may not be comparable to similarly titled measures of other companies because other companies may not calculate these non-GAAP metrics in the same manner. To compensate for these limitations, we believe that it is important to consider net cash provided by (used in) operating activities determined under GAAP, as well as Distributable Cash Flow and Adjusted Free Cash Flow, to evaluate our overall liquidity.

Investor Contact:
ir@mmlp.com
(877) 256-6644
Danny Cavin - Director, FP&A and Investor Relations

MMLP-F




MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
 December 31,
20252024
Assets  
Cash
$49 $55 
Trade and accrued accounts receivable, less allowance for doubtful accounts of $310 and $940, respectively
58,371 53,569 
Inventories50,248 51,707 
Due from affiliates
8,942 13,694 
Other current assets
12,298 11,454 
Total current assets
129,908 130,479 
Property, plant and equipment, at cost 970,753 954,059 
Accumulated depreciation (681,527)(648,609)
Property, plant and equipment, net
289,226 305,450 
Goodwill 16,671 16,671 
Right-of-use assets 69,938 67,140 
Investment in DSM Semichem LLC6,198 7,314 
Deferred income taxes, net9,026 9,946 
Intangibles and other assets, net 1,451 1,509 
 
$522,418 $538,509 
Liabilities and Partners’ Capital (Deficit)
Current portion of long term debt and finance lease obligations $15 $14 
Trade and other accounts payable
57,814 61,599 
Product exchange payables
169 798 
Due to affiliates
13,286 4,927 
Income taxes payable1,580 1,283 
Other accrued liabilities 51,279 46,880 
Total current liabilities
124,143 115,501 
Long-term debt, net 428,008 437,635 
Finance lease obligations 39 55 
Operating lease liabilities 48,353 47,815 
Other long-term obligations
7,670 7,942 
Total liabilities
608,213 608,948 
Commitments and contingencies
Partners’ capital (deficit) (85,795)(70,439)
Total partners’ capital (deficit)
(85,795)(70,439)
 
$522,418 $538,509 





MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit amounts)
Year Ended December 31,
202520242023
Revenues:
Terminalling and storage *
$90,831 $89,067 $86,514 
Transportation *
212,509 223,934 223,677 
Sulfur services
16,441 14,572 13,430 
Product sales: *
Specialty products248,694 264,850 346,777 
Sulfur services
147,638 115,199 127,565 
396,332 380,049 474,342 
Total revenues
716,113 707,622 797,963 
Costs and expenses:
Cost of products sold: (excluding depreciation and amortization)
Specialty products *217,157 228,600 305,903 
Sulfur services *
101,466 68,364 83,702 
Terminalling and storage *
— 72 75 
318,623 297,036 389,680 
Expenses:
Operating expenses *
258,431 255,586 252,211 
Selling, general and administrative *
42,004 48,502 40,826 
Depreciation and amortization
50,197 50,787 49,895 
Total costs and expenses
669,255 651,911 732,612 
Other operating income (loss), net2,039 1,584 1,373 
Operating income48,897 57,295 66,724 
Other income (expense):
Interest expense, net
(57,787)(57,706)(60,290)
Equity in loss of DSM Semichem LLC(1,116)(624)— 
Loss on extinguishment of debt— — (5,121)
Other, net
33 25 56 
Total other income (expense)
(58,870)(58,305)(65,355)
Net income (loss) before taxes
(9,973)(1,010)1,369 
Income tax expense
(4,772)(4,197)(5,918)
Net loss(14,745)(5,207)(4,549)
Less general partner's interest in net loss295 104 91 
Less loss allocable to unvested restricted units61 25 14 
Limited partners' interest in net loss$(14,389)$(5,078)$(4,444)
Net loss per unit attributable to limited partners - basic and diluted$(0.37)$(0.13)$(0.11)
Weighted average limited partner units - basic and diluted38,890,039 38,831,355 38,771,657 

*Related Party Transactions Shown Below





MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit amounts)


*Related Party Transactions Included Above
Year Ended December 31,
 202520242023
Revenues:   
Terminalling and storage$72,244 $71,799 $72,138 
Transportation30,428 33,250 29,276 
Sulfur Services— 664 — 
Product sales4,243 457 8,767 
Costs and expenses:   
Cost of products sold: (excluding depreciation and amortization)   
Specialty products28,626 31,789 35,930 
Sulfur services12,885 11,915 11,182 
          Terminalling and storage— 72 75 
Expenses:   
Operating expenses111,169 106,831 100,851 
Selling, general and administrative31,698 39,385 32,021 










MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF CAPITAL
(Dollars in thousands)
Partners’ Capital (Deficit)
CommonGeneral Partner Amount
UnitsAmountTotal
Balances – December 31, 202238,850,750 $(61,110)$1,665 (59,445)
Net loss— (4,458)(91)(4,549)
Issuance of time-based restricted units64,056 — — — 
Cash distributions— (777)(16)(793)
Unit-based compensation— 163 — 163 
Balances – December 31, 202338,914,806 (66,182)1,558 (64,624)
Net loss— (5,103)(104)(5,207)
Issuance of time-based restricted units86,280 — — — 
Cash distributions — (779)(16)(795)
Unit-based compensation— 187 — 187 
Balances – December 31, 202439,001,086 (71,877)1,438 (70,439)
Net loss— (14,450)(295)(14,745)
Issuance of time-based restricted units54,000 — — — 
Cash distributions— (781)(16)(797)
Unit-based compensation— 186 — 186 
Balances – December 31, 202539,055,086 $(86,922)$1,127 $(85,795)






MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

Year Ended December 31,
202520242023
Cash flows from operating activities:
Net loss$(14,745)$(5,207)$(4,549)
Adjustments to reconcile net loss to net cash provided by operating activities:  
Depreciation and amortization50,197 50,787 49,895 
Amortization and write-off of deferred debt issue costs3,280 3,085 3,978 
Amortization of discount on notes payable2,400 2,400 2,200 
Deferred income tax expense920 254 4,186 
Gain on disposition or sale of property, plant, and equipment(2,039)(1,584)(1,373)
Loss on extinguishment of debt— — 5,121 
Equity in loss of DSM Semichem LLC1,116 624 — 
Unit-based compensation186 187 163 
Change in current assets and liabilities, excluding effects of acquisitions and dispositions:
Accounts and other receivables(4,802)(276)26,348 
Inventories1,459 (8,079)65,976 
Due from affiliates4,752 (5,770)86 
Other current assets(2,880)88 4,739 
Trade and other accounts payable(3,270)10,228 (17,539)
Product exchange payables(629)372 394 
Due to affiliates8,359 (1,407)(2,613)
Income taxes payable297 631 (13)
Other accrued liabilities1,663 600 2,880 
Change in other non-current assets and liabilities(138)1,418 (2,411)
Net cash provided by operating activities46,126 48,351 137,468 
Cash flows from investing activities:  
Payments for property, plant, and equipment(24,768)(42,008)(34,317)
Payments for plant turnaround costs(7,368)(10,897)(4,825)
Investment in DSM Semichem LLC— (6,938)— 
Proceeds from sale of property, plant, and equipment2,123 1,242 5,482 
Net cash used in investing activities(30,013)(58,601)(33,660)
Cash flows from financing activities:  
Payments of long-term debt (235,500)(244,500)(632,197)
Payments under finance lease obligations(14)(9)(9)
Proceeds from long-term debt221,000 255,578 543,489 
Payments of debt issuance costs(808)(23)(14,289)
Cash distributions paid(797)(795)(793)
Net cash provided by (used in) financing activities(16,119)10,251 (103,799)
Net increase (decrease) in cash(6)
Cash at beginning of year55 54 45 
Cash at end of year$49 $55 $54 





MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Dollars and volumes in thousands, except BBL per day)

Terminalling and Storage Segment

    Comparative Results of Operations for the Years Ended December 31, 2025 and 2024
 Year Ended December 31,VariancePercent Change
 20252024
 (In thousands)
  
Revenues$98,287 $96,555 $1,732 2%
Cost of products sold— 72 (72)(100)%
Operating expenses59,182 60,409 (1,227)(2)%
Selling, general and administrative expenses3,239 3,324 (85)(3)%
Depreciation and amortization21,209 22,757 (1,548)(7)%
 14,657 9,993 4,664 47%
Other operating income (loss), net(67)1,105 (1,172)(106)%
Operating income$14,590 $11,098 $3,492 31%
Shore-based throughput volumes (gallons)164,479 170,407 (5,928)(3)%
Smackover refinery throughput volumes (guaranteed minimum BBL per day)6,500 6,500 — —%

Transportation Segment

Comparative Results of Operations for the Years Ended December 31, 2025 and 2024

 Year Ended December 31,VariancePercent Change
 20252024
 (In thousands)
Revenues$229,009 $239,807 $(10,798)(5)%
Operating expenses188,437 185,813 2,624 1%
Selling, general and administrative expenses9,820 11,496 (1,676)(15)%
Depreciation and amortization11,768 13,027 (1,259)(10)%
 18,984 29,471 (10,487)(36)%
Other operating income, net2,057 713 1,344 188%
Operating income$21,041 $30,184 $(9,143)(30)%





















MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Dollars and volumes in thousands, except BBL per day)

Sulfur Services Segment

Comparative Results of Operations for the Years Ended December 31, 2025 and 2024  
 Year Ended December 31,VariancePercent Change
 20252024
 (In thousands)
Revenues:  
Services$16,441 $14,572 $1,869 13%
Products147,638 115,200 32,438 28%
Total revenues164,079 129,772 34,307 26%
Cost of products sold113,766 79,984 33,782 42%
Operating expenses13,875 12,178 1,697 14%
Selling, general and administrative expenses6,410 7,012 (602)(9)%
Depreciation and amortization14,197 11,769 2,428 21%
 15,831 18,829 (2,998)(16)%
Other operating income (loss), net15 (298)313 105%
Operating income$15,846 $18,531 $(2,685)(14)%
Sulfur (long tons)556.0 407.0 149.0 37%
Fertilizer (long tons)277.0 223.0 54.0 24%
Sulfur services volumes (long tons)833.0 630.0 203.0 32%

Specialty Products Segment

Comparative Results of Operations for the Years Ended December 31, 2025 and 2024
 Year Ended December 31,VariancePercent Change
 20252024
 (In thousands)
Products revenues$248,803 $264,945 (16,142)(6)%
Cost of products sold225,736 237,403 (11,667)(5)%
Operating expenses— 102 (102)(100)%
Selling, general and administrative expenses6,673 7,232 (559)(8)%
Depreciation and amortization3,023 3,234 (211)(7)%
 13,371 16,974 (3,603)(21)%
Other operating income, net34 64 (30)(47)%
Operating income$13,405 $17,038 $(3,633)(21)%
NGL sales volumes (Bbls)2,432 2,307 125 %
Other specialty products volumes (Bbls)363 346 17 %
Total specialty products volumes (Bbls)2,795 2,653 142 %




Indirect Selling, General and Administrative Expenses

Comparative Results of Operations for the Years Ended December 31, 2025 and 2024
 Year Ended December 31,VariancePercent Change
 20252024
 (In thousands)
Indirect selling, general and administrative expenses$15,985 $19,556 $(3,571)(18)%





Non-GAAP Financial Measures

The following table reconciles the non-GAAP financial measurements used by management to our most directly comparable GAAP measures for the quarters and years ended December 31, 2025 and 2024, which represents EBITDA, Adjusted EBITDA, Credit Adjusted EBITDA, Distributable Cash Flow, and Adjusted Free Cash Flow:

Reconciliation of Net Loss to EBITDA, Adjusted EBITDA, and Credit Adjusted EBITDA

Three Months Ended December 31,Year Ended December 31,
 2025202420252024
(in thousands)
Net income (loss)$(2,893)$(8,941)$(14,745)$(5,207)
Adjustments:
Interest expense14,458 14,895 57,787 57,706 
Income tax expense856 563 4,772 4,197 
Depreciation and amortization12,407 12,843 50,197 50,787 
EBITDA 24,828 19,360 98,011 107,483 
Adjustments:
Gain on disposition of property, plant and equipment(552)(264)(2,039)(1,584)
Transaction expenses related to the terminated merger with Martin Resource Management Corporation— 3,674 1,021 3,674 
Equity in loss of DSM Semichem LLC311 221 1,116 624 
Non-cash contractual revenue deferral adjustment175 310 746 221 
Unit-based compensation30 42 186 187 
Adjusted EBITDA 24,792 23,343 99,041 110,605 
Adjustments:
Capitalized interest— — 137 1,153 
Pro-forma adjustment related to ELSA project— — — 2,655 
Credit Adjusted EBITDA
$24,792 $23,343 $99,178 $114,413 






















Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA, Credit Adjusted EBITDA, Distributable Cash Flow, and Adjusted Free Cash Flow
Three Months Ended December 31,Year Ended December 31,
 2025202420252024
(in thousands)(in thousands)
Net cash provided by operating activities$22,443 $42,167 $46,126 $48,351 
Interest expense 1
13,111 13,521 52,107 52,221 
Current income tax expense627 466 3,852 3,943 
Transaction expenses related to the terminated merger with Martin Resource Management Corporation— 3,674 1,021 3,674 
Non-cash contractual revenue deferral adjustment175 221 746 221 
Changes in operating assets and liabilities which (provided) used cash:
Accounts and other receivables, inventories, and other current assets13,542 (18,091)1,471 14,037 
Trade, accounts and other payables, and other current liabilities(24,457)(17,898)(6,420)(10,424)
Other(649)(717)138 (1,418)
Adjusted EBITDA24,792 23,343 99,041 110,605 
Pro-forma adjustment related to ELSA project— — — 2,655 
Capitalized interest— — 137 1,153 
Credit Adjusted EBITDA
24,792 23,343 99,178 114,413 
Adjustments:
Interest expense(14,458)(14,895)(57,787)(57,706)
Income tax expense(856)(563)(4,772)(4,197)
Deferred income taxes229 97 920 254 
Amortization of deferred debt issuance costs747 774 3,280 3,085 
Amortization of discount on notes payable600 600 2,400 2,400 
Payments for plant turnaround costs(1,372)(1,298)(7,368)(10,897)
Maintenance capital expenditures(5,608)(5,284)(19,285)(23,233)
Distributable Cash Flow4,074 2,774 16,566 24,119 
Principal payments under finance lease obligations(4)(4)(14)(9)
Investment in DSM Semichem LLC— — — (6,938)
Expansion capital expenditures(1,974)(2,909)(4,968)(18,493)
Adjusted Free Cash Flow$2,096 $(139)$11,584 (1,321)
(1) Net of amortization of debt issuance costs and discount, which are included in interest expense but not included in net cash provided by (used in) operating activities.


February 18, 2026 Fourth Quarter 2025 Earnings Summary MARTIN MIDSTREAM PARTNERS Exhibit 99.2


 
MMLP 4Q 2025 Adjusted EBITDA Reconciliation & Comparison (in millions) Page 2 Terminalling & Storage 4Q24A 4Q25A Smackover Refinery $3.5 $5.1 Specialty Terminals $2.0 $2.3 Shore-Based Terminals $1.3 $1.5 Underground Storage $0.5 $1.1 Total Terminalling & Storage $7.4 $10.1 Specialty Products 4Q24A 4Q25A Lubricants $1.9 $2.6 Grease $1.9 $0.2 Propane $0.4 $0.5 Natural Gasoline $0.3 $0.3 Total Specialty Products $4.5 $3.6 Adjusted EBITDA* $27.8 $28.3 Unallocated SG&A $(4.4) $(3.5) Total Adjusted EBITDA $23.3 $24.8 Sulfur Services 4Q24A 4Q25A Fertilizer $4.2 $0.3 ELSA $0.9 $0.7 Sulfur $4.4 $4.7 Total Sulfur Services $9.4 $5.7 Transportation 4Q24A 4Q25A Land $5.4 $5.7 Marine $1.1 $3.2 Total Transportation $6.5 $8.9 Note: numbers may not add due to rounding *Pre-Unallocated SG&A Transportation Terminalling & Storage Sulfur Services Specialty Products SG&A Interest Expense 4Q 2025 Actual Net income (loss) $6.5 $4.9 $2.0 $2.8 $(4.7) $(14.5) $(2.9) Interest expense add back — — — — — $14.5 $14.5 Equity in loss of DSM Semichem LLC — — — — $0.3 — $0.3 Income tax expense — — — — $0.9 — $0.9 Operating income (loss) $6.5 $4.9 $2.0 $2.8 $(3.5) — $12.7 Depreciation and amortization $3.0 $5.1 $3.6 $0.8 — — $12.4 (Gain) loss on sale or disposition of property, plant, and equipment $(0.6) $0.1 — — — — $(0.6) Non-cash contractual revenue deferral adjustment — — $0.2 — — — $0.2 Unit-based compensation — — — — — — — Adjusted EBITDA and Credit Adjusted EBITDA $8.9 $10.1 $5.7 $3.6 $(3.5) — $24.8


 
MMLP 4Q 2024 Adjusted EBITDA Reconciliation (in millions) Page 3Note: numbers may not add due to rounding *Pre-Unallocated SG&A Transportation Terminalling & Storage Sulfur Services Specialty Products SG&A Interest Expense 4Q 2024 Actual Net income (loss) $3.7 $1.5 $6.1 $3.7 $(9.1) $(14.9) $(8.9) Interest expense add back — — — — — $14.9 $14.9 Equity in loss of DSM Semichem LLC — — — — $0.3 — $0.3 Income tax expense — — — — $0.6 — $0.6 Operating income (loss) $3.7 $1.5 $6.1 $3.7 $(8.2) — $6.8 Depreciation and amortization $3.0 $5.9 $3.1 $0.8 — — $12.8 Gain on sale or disposition of property, plant, and equipment $(0.2) — — — — — $(0.3) Transaction expenses related to the potential merger with Martin Resource Management Corporation — — — — $3.7 — $3.7 Non-cash contractual revenue deferral adjustment — — $0.2 — — — $0.2 Unit-based compensation — — — — — — — Adjusted EBITDA and Credit Adjusted EBITDA $6.5 $7.4 $9.4 $4.5 $(4.4) — $23.3


 
Page 4 MMLP Full-Year 2025 Adjusted EBITDA by Quarter (in millions) Terminalling & Storage 1Q25A 2Q25A 3Q25A 4Q25A 2025A Smackover Refinery $4.1 $3.9 $3.8 $5.1 $16.9 Specialty Terminals $2.5 $2.9 $2.7 $2.3 $10.4 Shore-Based Terminals $1.4 $1.5 $1.5 $1.5 $5.9 Underground Storage $(0.3) $0.1 $1.8 $1.1 $2.6 Total Terminalling & Storage $7.7 $8.4 $9.7 $10.1 $35.9 Specialty Products 1Q25A 2Q25A 3Q25A 4Q25A 2025A Lubricants $1.5 $2.7 $2.4 $2.6 $9.1 Grease $1.4 $1.2 $1.0 $0.2 $3.8 Propane $1.3 $0.3 $0.2 $0.5 $2.2 Natural Gasoline $0.3 $0.3 $0.3 $0.3 $1.2 Total Specialty Products $4.5 $4.4 $3.9 $3.6 $16.4 Sulfur Services 1Q25A 2Q25A 3Q25A 4Q25A 2025A Fertilizer $7.0 $6.0 $0.7 $0.3 $14.1 ELSA $0.9 $0.7 $0.7 $0.7 $3.0 Sulfur $3.6 $3.0 $2.5 $4.7 $13.7 Total Sulfur Services $11.5 $9.7 $3.9 $5.7 $30.8 Transportation 1Q25A 2Q25A 3Q25A 4Q25A 2025A Land $5.0 $5.5 $5.3 $5.7 $21.5 Marine $2.9 $3.1 $0.1 $3.2 $9.3 Total Transportation $8.0 $8.5 $5.3 $8.9 $30.8 Adjusted EBITDA* $31.7 $31.0 $22.9 $28.3 $113.8 Unallocated SG&A $(3.8) $(3.9) $(3.6) $(3.5) $(14.8) Total Adjusted EBITDA $27.8 $27.1 $19.3 $24.8 $99.0 Note: numbers may not add due to rounding *Pre-Unallocated SG&A


 
MMLP Full-Year 2025 Adjusted EBITDA Reconciliation & Comparison (in millions) Page 5 Terminalling & Storage YTD 24A YTD 25A Smackover Refinery $14.4 $16.9 Specialty Terminals $10.9 $10.4 Shore-Based Terminals $5.8 $5.9 Underground Storage $1.6 $2.6 Total Terminalling & Storage $32.8 $35.9 Specialty Products YTD 24A YTD 25A Lubricants $8.0 $9.1 Grease $9.1 $3.8 Propane $2.1 $2.2 Natural Gasoline $1.0 $1.2 Total Specialty Products $20.2 $16.4 Adjusted EBITDA* $126.3 $113.8 Unallocated SG&A $(15.7) $(14.8) Total Adjusted EBITDA $110.6 $99.0 Sulfur Services YTD 24A YTD 25A Fertilizer $15.5 $14.1 ELSA $0.9 $3.0 Sulfur $14.4 $13.7 Total Sulfur Services $30.8 $30.8 Transportation YTD 24A YTD 25A Land $29.1 $21.5 Marine $13.4 $9.3 Total Transportation $42.5 $30.8 Note: numbers may not add due to rounding *Pre-Unallocated SG&A Transportation Terminalling & Storage Sulfur Services Specialty Products SG&A Interest Expense 2025 Actual Net income (loss) $21.0 $14.6 $15.8 $13.4 $(21.9) $(57.8) $(14.7) Interest expense add back — — — — — $57.8 $57.8 Equity in loss of DSM Semichem LLC — — — — $1.1 — $1.1 Income tax expense — — — — $4.8 — $4.8 Operating income (loss) $21.0 $14.6 $15.8 $13.4 $(16.0) — $48.9 Depreciation and amortization $11.8 $21.2 $14.2 $3.0 — — $50.2 (Gain) loss on sale or disposition of property, plant, and equipment $(2.1) $0.1 — — — — $(2.0) Transaction expenses related to the potential merger with Martin Resource Management Corporation — — — — $1.0 — $1.0 Non-cash contractual revenue deferral adjustment — — $0.7 — — — $0.7 Unit-based compensation — — — — $0.2 — $0.2 Adjusted EBITDA $30.8 $35.9 $30.8 $16.4 $(14.8) — $99.0 Capitalized interest — — — — $0.1 — $0.1 Credit Adjusted EBITDA $30.8 $35.9 $30.8 $16.4 $(14.7) — $99.2


 
Page 6 Year Ended December 31, 2025 Adjusted EBITDA by segment: Transportation Segment $30.8 Terminalling and Storage Segment $35.9 Sulfur Services Segment $30.8 Specialty Products Segment $16.4 Total segment adjusted EBITDA1 $113.8 Unallocated SG&A $(14.8) Total adjusted EBITDA $99.0 Maintenance capital expenditures and plant turnaround costs: Maintenance capital expenditures $(19.3) Plant turnaround costs $(7.4) Total maintenance capital expenditures and plant turnaround costs $(26.6) Interest expense, net of amortization of deferred debt issuance costs, discount on notes payable and capitalized interest $(52.0) Income taxes, net of deferred $(3.9) Total distributable cash flow $16.7 Expansion capital expenditures $(5.0) Principal payments under finance lease obligations $— Total adjusted free cash flow $11.7 Note: numbers may not add due to rounding 1 Pre-Unallocated SG&A MMLP Full-Year 2025 Adjusted EBITDA (in millions) Included in maintenance capex is $7.4 million of turnaround costs


 
Page 7 Guidance Year Ending December 31, 2026 (Unaudited) Adjusted EBITDA by segment: Transportation Segment $31.4 Terminalling and Storage Segment $31.6 Sulfur Services Segment $30.3 Specialty Products Segment $17.6 Total segment adjusted EBITDA 1 $110.9 Unallocated SG&A $(14.4) Total adjusted EBITDA $96.5 Maintenance capital expenditures and plant turnaround costs: Maintenance capital expenditures $(22.4) Plant turnaround costs $(10.0) Total maintenance capital expenditures and plant turnaround costs $(32.4) Interest expense, net of amortization of deferred debt issuance costs and discount on notes payable $(49.9) Income taxes, net of deferred $(4.3) Total distributable cash flow $9.9 Expansion capital expenditures $(4.1) Principal payments under finance lease obligations $— Total adjusted free cash flow $5.8 Note: numbers may not add due to rounding 1 Pre-Unallocated SG&A MMLP Full-Year 2026E Guidance (in millions) Included in maintenance capex is $10.0 million of turnaround costs


 
Page 8 Use of Non-GAAP Financial Measures Forward Looking Statements This presentation includes certain non-GAAP financial measures such as Adjusted EBITDA. These non-GAAP financial measures are not meant to be considered in isolation or as a substitute for results prepared in accordance with accounting principles generally accepted in the United States (GAAP). A reconciliation of non-GAAP financial measures included in this presentation to the most directly comparable financial measures calculated and presented in accordance with GAAP is set forth in the Appendix of this presentation or on our web site at www.MMLP.com. MMLP’s management believes that these non-GAAP financial measures may provide useful information to investors regarding MMLP’s financial condition and results of operations as they provide another measure of the profitability and ability to service its debt and are considered important measures by financial analysts covering MMLP and its peers. The Partnership has not provided comparable GAAP financial information on a forward-looking basis because it would require the Partnership to create estimated ranges on a GAAP basis, which would entail unreasonable effort. Adjustments required to reconcile forward-looking non-GAAP measures cannot be predicted with reasonable certainty but may include, among others, costs related to debt amendments and unusual charges, expenses and gains. Some or all of those adjustments could be significant. Statements about the Partnership’s outlook and all other statements in this release other than historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements and all references to financial estimates rely on a number of assumptions concerning future events and are subject to a number of uncertainties, including (i) the effects of the continued volatility of commodity prices and the related macroeconomic and political environment (ii) uncertainties relating to the Partnership’s future cash flows and operations, (iii) the Partnership’s ability to pay future distributions, (iv) future market conditions, (v) current and future governmental regulation, (vi) future taxation, and (vii) other factors, many of which are outside its control, which could cause actual results to differ materially from such statements. While the Partnership believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in anticipating or predicting certain important factors. A discussion of these factors, including risks and uncertainties, is set forth in the Partnership’s annual and quarterly reports filed from time to time with the Securities and Exchange Commission. The Partnership disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events, or otherwise except where required to do so by law. Disclaimers


 
Martin Midstream Partners 4200 B Stone Road Kilgore, Texas 75662 903.983.6200 www.MMLP.com


 

FAQ

How did Martin Midstream Partners (MMLP) perform financially in 2025?

Martin Midstream Partners posted a 2025 net loss of $14.7 million, or $0.37 per unit. Revenue was $716.1 million, while Adjusted EBITDA fell to $99.0 million from $110.6 million in 2024, reflecting weaker transportation and specialty products results.

What 2026 Adjusted EBITDA guidance did Martin Midstream Partners (MMLP) provide?

Management expects 2026 Adjusted EBITDA of $96.5 million. This outlook sits slightly below 2025’s $99.0 million, and incorporates planned capital spending of $36.5 million, including $22.4 million of maintenance and $10.0 million of turnaround costs across the asset base.

What is Martin Midstream Partners’ (MMLP) leverage and debt position at year-end 2025?

At December 31, 2025, Martin Midstream Partners had total debt of $439.1 million, primarily revolver borrowings and 11.50% senior secured notes. The partnership reported a total adjusted leverage ratio of 4.43x and available revolver liquidity of $31.4 million.

How much distributable cash flow and free cash flow did MMLP generate in 2025?

For 2025, Martin Midstream Partners reported distributable cash flow of $16.6 million and adjusted free cash flow of $11.7 million. These figures come after $26.6 million of maintenance and turnaround capital and reflect ongoing ability to cover modest distributions and some debt reduction.

What quarterly distribution is Martin Midstream Partners (MMLP) paying for Q4 2025?

For the quarter ended December 31, 2025, Martin Midstream Partners declared a cash distribution of $0.005 per common unit, or $0.02 on an annualized basis. The distribution was paid on February 13, 2026, to unitholders of record as of February 6, 2026.

How are MMLP’s business segments contributing to Adjusted EBITDA?

In 2025, Adjusted EBITDA by segment was $35.9 million for Terminalling and Storage, $30.8 million for Sulfur Services, $30.8 million for Transportation, and $16.4 million for Specialty Products. Transportation and Specialty Products declined year over year, while Terminalling and Storage improved.

What adjusted free cash flow does MMLP expect to generate in 2026?

For 2026, Martin Midstream Partners projects adjusted free cash flow of about $5.8 million. This reflects expected distributable cash flow of $9.9 million, less $4.1 million of growth capital, after funding elevated maintenance and turnaround spending of $32.4 million.

Filing Exhibits & Attachments

5 documents
Martin Midstream Prtnrs L P

NASDAQ:MMLP

MMLP Rankings

MMLP Latest News

MMLP Latest SEC Filings

MMLP Stock Data

114.82M
25.50M
Oil & Gas Midstream
Wholesale-petroleum Bulk Stations & Terminals
Link
United States
KILGORE