Exhibit 99.2
TOYO Co., Ltd Announces Second Half and Full Year 2025 Financial Results
TOKYO, March 31, 2026/PRNewswire/ -- TOYO Co., Ltd (Nasdaq: TOYO) (OTC: TOYWF), (“TOYO” or the “Company”), a solar solution company, today announced its financial results for the second half and fiscal year ended December 2025.
FY 2025 Financial & Operational Highlights
| ● | Revenue: Achieved $427.4 million, surpassing the upper end of the Company’s previously updated guidance range of $375–$400 million issued in September 2025. |
| ● | Solar Cell Shipments: Totalled 4.5 GW, exceeding the full-year target of 4.2–4.4 GW. The primary driver was the full utilization of the new 4 GW solar cell facility in Ethiopia, which reached its nameplate capacity in October 2025. |
| ● | Solar Module Shipments: 249 MW were delivered. |
| ● | EBITDA (Non-GAAP): Reported $95.8 million, reflecting improved operational efficiencies and a strategic shift toward higher-margin, tariff-compliant supply chains. |
| ● | Net Income: $37.2 million, which includes a one-time non-cash share-based compensation charge of approximately $13.7 million. |
| ● | Non-GAAP Adjusted Net Income: $52.2 million, 769% increase from $6 million last year. |
Outlook for full year 2026
| ● | Solar cell shipments are expected to reach approximately 5.5-5.8 GW for the full year 2026, fueled by continued demand |
| ● | Solar module shipments are expected to reach approximately 1-1.3GW for the full year 2026 |
| ● | Adjusted net income for the full year 2026 is expected to reach approximately $90-100 million |
Management comments
“2025 was a year of transformative execution for TOYO. By doubling our scale and strengthening our position as a vertically integrated solar solutions provider, we have built a resilient foundation designed to lead through a dynamic global business and policy landscape,” said Takahiko Onozuka, CEO and Chairman of TOYO.
“Our record revenues of $427.4 million—a 142% increase over 2024—was underpinned by the rapid ramp-up of our 4 GW cell facility, which is now operating at full capacity to serve our U.S. utility-scale partners with high-efficiency, policy-compliant solar technology. Our production at our Houston module facility is expected to scale fast over the course of 2026 and we are evaluating additional strategic initiatives to create a robust onshore supply chain for U.S. customers using advanced technology and performance standards.”
Rhone Resch, Chief Strategy Officer of TOYO, added: “Our outperformance this year is a direct result of our ability to navigate a complex global trade landscape. TOYO has built a resilient, traceable supply chain that the market trusts. As solar continues to drive the majority of new U.S. electricity demand, TOYO is now well positioned with the domestic capacity and policy expertise to contribute to the next phase of the energy transition. We enter 2026 with a robust order book and the financial discipline to continue our trajectory of profitable expansion.”
Unaudited Second Half 2025 Results
Revenues for the second half of 2025 were approximately $288.3 million, which increased 641% from $38.9 million in the same period last year. The increase was primarily driven by higher solar cell sales volumes following the successful ramp-up of the new cell manufacturing facility.
The cost of revenues was approximately $215.0 million for the second half of 2025, compared to $43.6 million for the same period in 2024.
Gross profit was approximately $73.3 million for the second half of 2025, compared to ($4.8) million for the same period in 2024.
Total operating expenses increased to approximately $23.9 million for the second half of 2025 from $8.9 million for the same period in 2024.
| ● | Selling and marketing expenses were $3.4 million for the second half of 2025 compared to $1.3 million for the same period in 2024. The increase in selling and marketing expenses was primarily driven by costs associated with expanding strategic business development initiatives. |
| ● | General and administrative expenses were $20.5 million for the second half of 2025, compared to $7.6 million for the same period in 2024. The increase was primarily driven by an increase in land and plant leases for the Company’s cell expansion and expenses related to the start-up phase of operations for the solar module plant in Houston metropolitan area, Texas, as well as share-based compensation and fair value of contingent consideration payable in earnout shares. |
Net income was approximately $34.7 million for the second half of 2025, compared to net income of $21 million for the same period in 2024.
2
Full Year 2025 Financial Results
Revenues were $427.4 million for 2025, representing an 142% year-over-year increase from the prior year. The increase was primarily caused by an increase of approximately $241.6 million in sales of solar cells and an increase of approximately $7.6 million in sales of solar modules.
Cost of revenues was $331 million for 2025, a 113% increase from $155.1 million in the prior year. The increase in cost of revenues was primarily in line with the increase in sales of solar cells. However, the percentage increase in the cost of revenues is lower than the percentage increase in revenues, due to an increase in sales to U.S. end customers with higher average selling prices.
Gross profit was $96.3 million and $21.9 million for 2025 and 2024, respectively, with gross profit margin of approximately 22.5% and 12.4% for 2025 and 2024, respectively. The increase in gross profit margin was primarily driven by the expansion of production capacity for cells which enabled higher-average selling price sales to U.S. end customers.
Operating expenses were $37.3 million for 2025 compared to $13.0 million in the prior year, representing an increase of 186% year-over-year.
| ● | Selling and marketing expenses were $5.9 million for 2025 compared to $1.6 million in 2024. The increase was primarily due to an increase of sales commissions which was in line with an increase of revenues. |
| ● | General and administrative expenses were $31.4 million for 2025 compared to $11.4 million in 2024. The increase was primarily attributable to $13.7 million in non-cash share-based compensation issued to management, directors, and consultants. Administrative costs also rose as the Company scaled its workforce and infrastructure to support the full activation of our two new manufacturing plants. Additional increases in travel, rental, and office expenses reflect the necessary logistical support for our rapidly expanding global business footprint. |
EBITDA (Non-GAAP) was $95.8 million for 2025, which increased 40% compared to $68.2 million for the same period in the prior year. This was driven by record shipment volumes and enhanced operational scale across our global facilities.
Non-GAAP Adjusted EBITDA excluding share-based compensation and changes in fair value of contingent consideration payable to earnout shares was $110.8 million for 2025, which increased 228% compared to $33.8 million for the same period in the prior year.
Net income for 2025 was $37.2 million, compared to net income of $40.5 million in the prior year.
Adjusted net income excluding share-based compensation and changes in fair value of contingent consideration payable related to earnout shares was $52.2 million for 2025, compared to $6 million in 2024.
Earnings per share, basic and diluted, for 2025 was $0.98 compared to earnings per share, basic and diluted, of $1.09 in the prior year.
Adjusted earnings per share was $1.48 for 2025 compared to adjusted earnings per share of $0.20 in the prior year.
As of December 31, 2025, the Company had $58.9 million in cash and restricted cash in total, compared to $17.2 million as of December 31, 2024.
Business Outlook
“Looking toward 2026, we are positioned to build on this record performance with a strategic goal of positioning TOYO as a supplier of compliant solar solutions that meet evolving customer requirements in the United States. Solar is a critically viable solution to scale up energy production rapidly, at scale, and cost effectively,” said Takahiko Onozuka, CEO and Chairman of TOYO.
“We have developed new sourcing relationships for polysilicon and are in advanced planning to bring onshore cell manufacturing to the U.S. to further support our customers who want integrated domestic content. We remain focused on delivering long-term shareholder value by maintaining a business model that prioritizes both operational excellence and financial discipline, as reflected by our expectation to nearly double net income again in 2026 despite very substantial investments in R&D and technology this year.”
3
Conference Call
TOYO will host a webcast and conference call to discuss its second half and fiscal year 2025 results on March 31, 2026, at 8:30 a.m. ET. A live webcast and a slide presentation will be available on TOYO’s investor relations website in the “Events” section at investors.toyo-solar.com.
The dial-in numbers for the conference call are as follows:
Participant Toll-Free Dial-In Number: (800) 715-9871
Participant Toll Dial-In Number: +1 (646) 307-1963
Japan - Tokyo: +81.3.4578.9081
Conference ID: 7240281
Live Webcast: https://events.q4inc.com/attendee/197358704
Exchange Rate Information
This announcement contains translations of certain Vietnamese Dong, or VND, amounts into U.S. dollars at a specified rate solely for the reader’s convenience. Unless otherwise noted, except for the cash balance made at a rate of VND26,291 to US$1.00, the exchange rate as of December 31, 2025, all translations from VND to U.S. dollars and from U.S. dollars to VND are made at a rate of VND 26,004 to US$1.00, the average exchange rate for the twelve months ended December 31, 2025, set forth in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the VND or U.S. dollar amounts referenced could be converted into U.S. dollars or VND, as the case may be, at any particular rate or at all.
About TOYO Co., Ltd.
TOYO is a solar solutions company that is committed to becoming a full-service solar solutions provider in the global market, integrating the upstream production of wafers and silicon, midstream production of solar cells, downstream production of photovoltaic modules, and potentially other stages of the solar power supply chain. TOYO is well-positioned to produce high-quality solar cells at a competitive scale and cost.
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “estimate,” “plan,” “project,” “forecast,” “intend,” “will,” “expect,” “anticipate,” “believe,” “seek,” “target” or other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding the expected growth of TOYO, the expected order delivery of TOYO, TOYO’s construction plan of manufactures, and strategies of building up an integrated value chain in the U.S. These statements are based on various assumptions, whether or not identified in this press release, and on the current expectations of TOYO’s management and are not predictions of actual performance.
4
These statements involve risks, uncertainties, and other factors that may cause actual results, activity levels, performance, or achievements to materially differ from those expressed or implied by these forward-looking statements. Although TOYO believes that it has a reasonable basis for each forward-looking statement contained in this press release, TOYO caution you that these statements are based on a combination of facts and factors currently known and projections of the future, which are inherently uncertain. In addition, there are risks and uncertainties described in the documents filed by TOYO from time to time with the SEC. These filings may identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements.
TOYO cannot assure you that the forward-looking statements in this press release will prove to be accurate. These forward-looking statements are subject to several risks and uncertainties, including, among others, the outcome of any potential litigation, government or regulatory proceedings, the sales performance of TOYO, and other risks and uncertainties, including but not limited to those included under the heading “Risk Factors” of the filings of TOYO with the SEC. There may be additional risks that TOYO does not presently know or that TOYO currently believes are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. In light of the significant uncertainties in these forward-looking statements, nothing in this press release should be regarded as a representation by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. The forward-looking statements in this press release represent the views of TOYO as of the date of this press release. Subsequent events and developments may cause those views to change. However, while TOYO may update these forward-looking statements in the future, there is no current intention to do so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing the views of TOYO as of any date subsequent to the date of this press release. Except as may be required by law, TOYO does not undertake any duty to update these forward-looking statements.
Contact Information:
For TOYO Co., Ltd.
IR@toyo-solar.com
Crocker Coulson
Email: crocker.coulson@aummedia.org
Tel: (646) 652-7185
Non-GAAP Measures
Some of the financial information and data contained in this press release, such as EBITDA, Adjusted EBITDA and Adjusted Net Income have not been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). TOYO believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to TOYO’s financial condition and results of operations. TOYO’s management uses these non-GAAP measures for trend analysis and for budgeting and planning purposes. TOYO believes that the use of these non-GAAP measures provides an additional tool for investors to evaluate projected operating results and trends, as well as compare TOYO’s financial measures with those of other similar companies, many of which also present similar non-GAAP financial measures to investors.
Management of TOYO does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses such as share-based compensation and changes in fair value of contingent consideration and income that are required by GAAP to be recorded in TOYO’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which expenses and income are excluded or included in determining these non-GAAP financial measures. You should review TOYO’s audited financial statements, which are presented in the most recent annual report on Form 20-F filed with the SEC on March 31, 2026, and not rely on any single financial measure to evaluate TOYO’s business.
5
TOYO Co., Ltd
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| For the Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| Revenues from related parties | $ | 171,090,197 | $ | 127,271,262 | $ | 61,504,724 | ||||||
| Revenues from third parties | 256,292,806 | 49,685,866 | 872,666 | |||||||||
| Revenues | 427,383,003 | 176,957,128 | 62,377,390 | |||||||||
| Cost of revenues – related parties | (131,136,988 | ) | (95,904,220 | ) | (35,923,151 | ) | ||||||
| Cost of revenues – third parties | (199,908,574 | ) | (59,154,996 | ) | (9,823,709 | ) | ||||||
| Cost of revenues | (331,045,562 | ) | (155,059,216 | ) | (45,740,860 | ) | ||||||
| Gross profit | 96,337,441 | 21,897,912 | 16,636,530 | |||||||||
| Operating expenses | ||||||||||||
| Selling and marketing expenses | (5,923,870 | ) | (1,625,724 | ) | (17,573 | ) | ||||||
| General and administrative expenses | (31,376,223 | ) | (11,412,152 | ) | (4,632,009 | ) | ||||||
| Total operating expenses | (37,300,093 | ) | (13,037,876 | ) | (4,649,582 | ) | ||||||
| Income from operations | 59,037,348 | 8,860,036 | 11,986,948 | |||||||||
| Other (expenses) income | ||||||||||||
| Interest expenses, net | (3,318,705 | ) | (3,264,646 | ) | (3,261,459 | ) | ||||||
| Other (expenses) income, net | (1,854,076 | ) | 586,167 | 1,163,666 | ||||||||
| Changes in fair value of contingent consideration payable | (1,341,794 | ) | 35,100,000 | — | ||||||||
| Total other (expenses) income, net | (6,514,575 | ) | 32,421,521 | (2,097,793 | ) | |||||||
| Income before income taxes | 52,522,773 | 41,281,557 | 9,889,155 | |||||||||
| Income tax expenses | (15,370,241 | ) | (781,238 | ) | — | |||||||
| Net income | $ | 37,152,532 | $ | 40,500,319 | $ | 9,889,155 | ||||||
| Less: net loss attributable to noncontrolling interests | (2,507,366 | ) | (113,851 | ) | — | |||||||
| Net income attributable to TOYO Co., Ltd.’s shareholders | $ | 39,659,898 | $ | 40,614,170 | $ | 9,889,155 | ||||||
| Other comprehensive loss | ||||||||||||
| Foreign currency translation adjustment | (2,009,848 | ) | (2,689,595 | ) | (3,200,853 | ) | ||||||
| Comprehensive income | $ | 35,142,684 | $ | 37,810,724 | $ | 6,688,302 | ||||||
| Less: net loss attributable to noncontrolling interests | (2,507,366 | ) | (113,851 | ) | — | |||||||
| Comprehensive income attributable to TOYO Co., Ltd.’s shareholders | $ | 37,650,050 | $ | 37,924,575 | $ | 6,688,302 | ||||||
| Weighted average number of ordinary share outstanding– basic and diluted* | 35,156,391 | 30,751,424 | 41,000,000 | |||||||||
| Earnings per share – basic and diluted* | $ | 0.98 | $ | 1.09 | $ | 0.24 | ||||||
| * | The shares and per share information are presented on a retroactive basis to reflect the reorganization effected on February 27, 2024 (Note 1). |
6
TOYO Co., Ltd
CONSOLIDATED BALANCE SHEETS
(Currency expressed in United States Dollars (“US$”), except for number of shares)
| December 31, 2025 | December 31, 2024 | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | $ | 51,634,374 | $ | 13,654,445 | ||||
| Restricted cash | 714,245 | 1,878,267 | ||||||
| Accounts receivable, net | 11,253,459 | 6,913,996 | ||||||
| Accounts receivable – related parties | 494,695 | 11,840,648 | ||||||
| Prepayments | 25,407,080 | 392,249 | ||||||
| Prepayments – a related party | 72,264 | — | ||||||
| Inventories, net | 79,986,077 | 19,984,094 | ||||||
| Other current assets | 2,282,883 | 725,130 | ||||||
| Total Current Assets | 171,845,077 | 55,388,829 | ||||||
| Non-current Assets | ||||||||
| Restricted cash, non-current | 6,511,407 | 1,616,677 | ||||||
| Long-term prepaid expenses | 6,834,162 | 7,217,986 | ||||||
| Deposits for property and equipment | 776,627 | 9,716,009 | ||||||
| Property and equipment, net | 220,648,149 | 129,039,494 | ||||||
| Right of use assets | 34,354,338 | 36,627,800 | ||||||
| Deferred tax assets | 178,107 | — | ||||||
| Other non-current assets | 285,954 | 192,905 | ||||||
| Total Non-current Assets | 269,588,744 | 184,410,871 | ||||||
| Total Assets | $ | 441,433,821 | $ | 239,799,700 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current Liabilities | ||||||||
| Short-term bank borrowings | $ | 30,648,493 | $ | 16,126,730 | ||||
| Accounts payable | 52,376,724 | 17,629,696 | ||||||
| Accounts payable – a related party | 3,269,212 | — | ||||||
| Contract liabilities | 27,592,381 | 3,635,144 | ||||||
| Contract liabilities – related parties | 80,348,303 | 20,098,561 | ||||||
| Income tax payable | 15,386,467 | 781,238 | ||||||
| Due to related parties | 62,328,287 | 56,633,373 | ||||||
| Other payable and accrued expenses | 15,415,684 | 3,392,774 | ||||||
| Lease liabilities, current | 2,867,727 | 2,118,900 | ||||||
| Contingent consideration payable (nil and 13,000,000 earnout shares subject to surrender and cancel as of December 31, 2025 and 2024, respectively) | — | 4,617,000 | ||||||
| Long-term bank borrowings, current portion | 5,471,119 | — | ||||||
| Total Current Liabilities | 295,704,397 | 125,033,416 | ||||||
| Lease liabilities, non-current | 34,474,040 | 34,327,142 | ||||||
| Long-term bank borrowings | — | 20,999,733 | ||||||
| Total Non-current Liabilities | 34,474,040 | 55,326,875 | ||||||
| Total Liabilities | 330,178,437 | 180,360,291 | ||||||
| Commitments and Contingencies (Note 17) | ||||||||
| Equity | ||||||||
| Ordinary shares (par value $0.0001 per share, 500,000,000 shares authorized, 37,758,997 shares and 46,595,743 shares issued as of December 31, 2025 and 2024, and 36,712,040 shares as of December 31, 2025 and 33,595,743 shares (excluding 13,000,000 earnout shares subject to surrender and cancel) outstanding as of December 31, 2024, respectively) | 3,671 | 3,359 | ||||||
| Additional paid-in capital | 28,779,967 | 14,414,905 | ||||||
| Retained earnings | 89,976,384 | 50,316,486 | ||||||
| Accumulated other comprehensive loss | (7,504,638 | ) | (5,494,790 | ) | ||||
| Total TOYO Co., Ltd Shareholders’ Equity | 111,255,384 | 59,239,960 | ||||||
| Non-controlling interest | — | 199,449 | ||||||
| Total Equity | 111,255,384 | 59,439,409 | ||||||
| Total Liabilities and Equity | $ | 441,433,821 | $ | 239,799,700 | ||||
7
TOYO Co., Ltd
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Currency expressed in United States Dollars (“US$”)
| For the Year Ended December 31, | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net income | $ | 37,152,532 | $ | 40,500,319 | $ | 9,889,155 | ||||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||
| Depreciation of property and equipment | 36,551,190 | 23,235,143 | 2,607,276 | |||||||||
| Loss from disposal of property and equipment | — | — | 13,511 | |||||||||
| Amortization of right of use assets | 3,042,354 | 289,198 | 114,614 | |||||||||
| Loss from early termination of lease agreement | — | 29,186 | — | |||||||||
| Amortization of long-term prepaid expenses | 165,169 | 171,419 | 180,192 | |||||||||
| Share-based compensation to employees | 4,703,760 | — | — | |||||||||
| Share-based compensation to nonemployees | 9,000,737 | 609,000 | — | |||||||||
| Changes in fair value of contingent consideration payable | 1,341,794 | (35,100,000 | ) | — | ||||||||
| Inventory write down | 2,862,847 | 2,536,668 | — | |||||||||
| Expense of offering cost allocated to contingent consideration payable | — | 359,000 | — | |||||||||
| Deferred tax benefits | (178,107 | ) | — | — | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Accounts receivable | (4,583,417 | ) | (6,138,919 | ) | — | |||||||
| Accounts receivable – related parties | 11,179,845 | (11,984,896 | ) | — | ||||||||
| Prepayments | (25,030,650 | ) | (254,223 | ) | (152,023 | ) | ||||||
| Prepayments – a related party | (72,264 | ) | 23,635,352 | (24,845,082 | ) | |||||||
| Inventories | (63,359,435 | ) | 15,882,337 | (40,728,301 | ) | |||||||
| Other current assets | (1,559,891 | ) | (1,427,492 | ) | (87,263 | ) | ||||||
| Other non-current assets | (94,770 | ) | (171,353 | ) | (22,655 | ) | ||||||
| Accounts payable | 6,340,244 | 3,034,220 | 2,079,725 | |||||||||
| Accounts payable – a related party | 3,269,718 | — | — | |||||||||
| Contract liabilities | 24,038,608 | 3,183,138 | 540,481 | |||||||||
| Contract liabilities – related parties | 60,250,424 | (7,813,425 | ) | 29,340,608 | ||||||||
| Income tax payable | 14,605,229 | 781,238 | — | |||||||||
| Due to related parties | 1,281,905 | (1,593,064 | ) | 3,267,670 | ||||||||
| Other payable and accrued expenses | 11,951,150 | (2,769,631 | ) | 5,404,730 | ||||||||
| Lease liabilities | 128,959 | (486,475 | ) | (131,655 | ) | |||||||
| Net cash provided by (used in) operating activities | 132,987,931 | 46,506,740 | (12,529,017 | ) | ||||||||
| Cash flows from investing activities: | ||||||||||||
| Purchase of property and equipment | (91,752,076 | ) | (42,501,403 | ) | (114,113,439 | ) | ||||||
| Purchase of property and equipment from a related party | — | (1,542,768 | ) | (126,272 | ) | |||||||
| Payment for acquisition of non-controlling interests | (6,650,000 | ) | — | — | ||||||||
| Net cash used in investing activities | (98,402,076 | ) | (44,044,171 | ) | (114,239,711 | ) | ||||||
| Cash flows from financing activities: | ||||||||||||
| Capital injection from shareholders | 4,000,000 | 10,000 | 42,360,581 | |||||||||
| Proceeds from private placement | — | 6,000,100 | — | |||||||||
| Proceeds from bank borrowings | 56,678,373 | 65,663,820 | 12,034,734 | |||||||||
| Repayment of bank borrowings | (57,238,753 | ) | (39,546,161 | ) | — | |||||||
| Proceeds from borrowings from a related party | 12,000,000 | 5,000,000 | 93,571,624 | |||||||||
| Repayment of borrowings to a related party | (6,000,000 | ) | (38,093,104 | ) | — | |||||||
| Deemed distribution through purchase of trademark | (340,000 | ) | — | — | ||||||||
| Payments of offering costs | — | (1,124,374 | ) | (1,817,310 | ) | |||||||
| Net cash provided by (used in) financing activities | 9,099,620 | (2,089,719 | ) | 146,149,629 | ||||||||
| Effect of exchange rate changes on cash | (1,974,838 | ) | (2,220,954 | ) | (2,448,856 | ) | ||||||
| Net (decrease) increase in cash | $ | 41,710,637 | $ | (1,848,104 | ) | $ | 16,932,045 | |||||
| Cash and restricted cash at beginning of year | 17,149,389 | 18,997,493 | 2,065,448 | |||||||||
| Cash and restricted cash at end of year | $ | 58,860,026 | $ | 17,149,389 | $ | 18,997,493 | ||||||
| Supplemental cash flow information | ||||||||||||
| Cash paid for interest expense | $ | 1,954,648 | $ | 3,316,100 | $ | — | ||||||
| Cash paid for income tax | $ | 943,119 | $ | — | $ | — | ||||||
| Noncash investing and financing activities | ||||||||||||
| Operating lease right-of-use assets obtained in exchange for operating lease liabilities | $ | 1,916,346 | $ | 3,636,453 | $ | 473,014 | ||||||
| Issuance of ordinary shares to settle of contingent consideration payable | $ | 5,958,794 | $ | — | $ | — | ||||||
| Payables related to purchase of property and equipment | $ | 37,658,234 | $ | 819,599 | $ | 34,743,940 | ||||||
| Payment of offering costs by a related party | $ | — | $ | — | $ | 81,025 | ||||||
| Accrual of offering costs | $ | — | $ | — | $ | 892,976 | ||||||
| Transfer of equity interest of a subsidiary in exchange for asset acquisition in Solar Texas | $ | — | $ | 1,253,702 | $ | — | ||||||
| Reconciliation of cash and restricted cash to the consolidated balance sheets | ||||||||||||
| Cash | $ | 51,634,374 | $ | 13,654,445 | $ | 18,035,405 | ||||||
| Restricted cash | 714,245 | 1,878,267 | 82,195 | |||||||||
| Restricted cash, non-current | 6,511,407 | 1,616,677 | 879,893 | |||||||||
| $ | 58,860,026 | $ | 17,149,389 | $ | 18,997,493 | |||||||
8
Reconciliation of Non-GAAP to GAAP Measures (Unaudited and Unreviewed)
(Stated in US dollars)
| For the year ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Reconciliation of non-GAAP income from operations: | ||||||||
| Net Income | $ | 37,152,532 | $ | 40,500,319 | ||||
| Income tax | 15,370,241 | 781,238 | ||||||
| Interest expenses | 3,318,705 | 3,264,646 | ||||||
| Depreciation and amortization | 36,746,255 | 23,235,143 | ||||||
| Amortization of right-of-use assets | 3,042,354 | 289,198 | ||||||
| Amortization of long-term prepaid expenses | 165,169 | 171,419 | ||||||
| EBITDA | 95,795,256 | 68,241,963 | ||||||
| Adjustments: | ||||||||
| Share-based compensation | 13,704,497 | 609,000 | ||||||
| Changes in fair value of contingent consideration payable | 1,341,794 | (35,100,000 | ) | |||||
| Adjusted EBITDA | $ | 110,841,547 | $ | 33,750,963 | ||||
| For the year ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Reconciliation of non-GAAP net income from operations: | ||||||||
| Net Income | 37,152,532 | 40,500,319 | ||||||
| Adjustments: | ||||||||
| Share-based compensation | 13,704,497 | 609,000 | ||||||
| Changes in fair value of contingent consideration payable | 1,341,794 | (35,100,000 | ) | |||||
| Adjusted Net Income | $ | 52,198,823 | $ | 6,009,319 | ||||
9