Texas | 4911 | 99-0945123 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification No.) |
Ryan J. Maierson John J. Slater Latham & Watkins LLP 811 Main Street #3700 Houston, Texas 77002 (713) 546-5400 | Justin R. Salon R. John Hensley Morrison & Foerster LLP 2100 L Street, NW, Suite 900 Washington, D.C. 20037 (202) 887-1500 | Michael Kaplan Marcel Fausten Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☐ |
Emerging growth company | ☒ |
Per Share | Total | ||
Initial public offering price .............................................................................................................................................. | $ | $ | |
Underwriting discounts and commissions(1) ............................................................................................................... | $ | $ | |
Proceeds, before expenses, to us ............................................................................................................................... | $ | $ | |
J.P. Morgan | Goldman Sachs & Co. LLC | Morgan Stanley |
Citigroup | Mizuho |
BNP PARIBAS | Jefferies | Natixis | RBC Capital Markets | Wolfe | Nomura Alliance |
Huntington Capital Markets | ING | MUFG | Santander | SMBC Nikko |
BTIG | Daiwa Capital Markets America Inc. | Newmark Securities | Raymond James | Rosenblatt |









Page | |
About this Prospectus ...................................................................................................................................... | |
Prospectus Summary ...................................................................................................................................... | |
Risk Factors ...................................................................................................................................................... | |
Cautionary Note Regarding Forward-Looking Statements ........................................................................ | |
Use of Proceeds ............................................................................................................................................... | |
Dividend Policy ................................................................................................................................................. | |
Capitalization ..................................................................................................................................................... | |
Dilution ............................................................................................................................................................... | |
Business ............................................................................................................................................................ | |
Management ..................................................................................................................................................... | |
Executive Compensation ................................................................................................................................ | |
Principal Shareholders .................................................................................................................................... | |
Certain Relationships and Related Party Transactions .............................................................................. | |
Description of Certain Indebtedness ............................................................................................................. | |
Description of Capital Stock............................................................................................................................ | |
Shares Eligible for Future Sale ...................................................................................................................... | |
Underwriting ...................................................................................................................................................... | |
Concurrent Private Placement and Prepaid Forward Contract ................................................................. | |
Legal Matters .................................................................................................................................................... | |
Experts ............................................................................................................................................................... | |
Where You Can Find More Information ........................................................................................................ | |
Index to Consolidated Financial Statements ............................................................................................... |

DATA CENTER CONTRACTED PORTFOLIO | ||||||||||
Capacity | ||||||||||
Project | (MW-IT) | County | State | Ownership | Status | Last RFS | Contracted | Load Interconnection | Land Control | Co-located power |
Cosmos Technology Campus | 50 | Travis | TX | 100% | Construction | 2027 | ü | ü | ü | O |
Milam County 1 | 308 | Milam | TX | 100% | Construction | 2028 | ü | ü | ü | ü |
Milam County 2 | 445 | Milam | TX | 100% | Construction | 2028 | ü | ü | ü | ü |
Under Construction | 803 | |||||||||
PORTS-Pike Technology Campus Buildings 1-9 | 4,248 | Pike | OH | 100% | Contracted | 2031 | ü | ü(1) | ü | ü(2) |
PORTS-Pike Technology Campus Buildings 10-17 | 3,776 | Pike | OH | 100% | Contracted | 2032 | ü | ü(1) | ü | ü(2) |
Contracted | 8,024 | |||||||||
Total | 8,827 | |||||||||
Asset / Region | Capacity (MWac) | Capacity Factor (2025) (1) | Availability Factor (2025) (2) | |||
Solar (ERCOT) ............................................................................ | ~1,692 | 25.8% | 96.1% | |||
Solar (CAISO) ............................................................................. | ~450 | 32.1% | 98.9% | |||
Total ......................................................................................... | ~2,142 | 27.2% | 96.7% | |||


Common stock offered by us ....................... | shares of common stock. | |
Underwriters’ option to purchase additional shares of common stock ............. | We have granted the underwriters a 30-day option to purchase up to additional shares of common stock from us at the initial public offering price, less the underwriting discounts and commissions. | |
Common stock to be outstanding after this offering ...................................................... | shares (or shares if the underwriters exercise their option to purchase additional shares of common stock in full). | |
Class N common stock to be outstanding after this offering ............................................ | shares, based upon an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus). | |
Total common stock and Class N common stock to be outstanding after this offering .. | shares, based upon an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus). | |
Use of proceeds ............................................. | We estimate that the net proceeds from this offering will be approximately $ million (or approximately $ million if the underwriters exercise their option to purchase additional shares of common stock in full), based upon an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus) and after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. The principal purposes of this offering are to increase our capitalization and financial flexibility, create a public market for our common stock and enable access to the public equity markets for us and our shareholders. We currently expect to use substantially all of the net proceeds from this offering for general corporate purposes, with priority given to working capital, operating expenses and capital expenditures required to develop and construct our data center, power generation, storage and related infrastructure projects. Within capital expenditures, we currently expect to prioritize funding the equity portion of project-level financings for our contracted data center and power projects. We do not intend to use any of the net proceeds from this offering to repay the approximately $473.0 million outstanding under our Hickory Facilities. We may also use a portion of the net proceeds for technology development and to acquire or invest in businesses, products, services or technologies that complement our integrated business; however, we do not have binding agreements or commitments for any material acquisitions or investments at this time. Because we do not currently have specific plans for the net proceeds, we cannot specify with certainty the particular uses or approximate amounts we will use for each purpose, and we will have broad discretion in the way that we use the net proceeds of this offering. See “Use of Proceeds.” | |
Controlled company ....................................... | Immediately following this offering and the Closing Distribution, SoftBank, through certain affiliated entities, will beneficially own approximately % of our outstanding shares of common stock (or % if the underwriters exercise in full their option to purchase additional shares of our common stock), based upon an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus). As a result of SoftBank’s ownership, after the completion of this offering, we will be a “controlled company” within the meaning of the Nasdaq and Nasdaq Texas rules. Under these rules, a “controlled company” may elect not to comply with certain corporate governance requirements, including the requirements that, within one year of the listing date, (i) we have a board of directors that is composed of a majority of independent directors, (ii) we have a compensation committee that consists entirely of independent directors and (iii) our director nominations be made, or recommended to our full board of directors, by independent directors or by a nominating and corporate governance committee that consists entirely of independent directors. Following this offering, we intend to elect not to comply with certain of such corporate governance requirements, including exemptions from the requirements that a majority of our board of directors consist of independent directors and that our compensation and nominating committees be composed entirely of independent directors. Accordingly, you may not have the same protections afforded to shareholders of companies that are subject to all of the corporate governance requirements of the Nasdaq and Nasdaq Texas. In the event that we cease to be a “controlled company” and our shares continue to be listed on Nasdaq and Nasdaq Texas, we will be required to comply with these provisions within the applicable transition periods. See “Management— Controlled Company Status.” | |
Concurrent Private Placement and Prepaid Forward Contract ............................ | We have entered into a purchase agreement with NVIDIA pursuant to which NVIDIA has agreed to purchase shares of our Class N common stock in a private placement at a price per share equal to the initial public offering price before underwriting discounts and expenses, for an aggregate purchase price of $1.5 billion (rounded down to the nearest whole share). The purchase of our Class N common stock is contingent upon, and is scheduled to close simultaneously with, the closing of this offering, subject to the satisfaction of certain conditions. Additionally, NVIDIA has prepaid $1.5 billion under a prepaid forward contract that will settle upon or immediately prior to the closing of this offering by delivery of shares of our Class N common stock at a price per share equal to 90% of the initial public offering price. The sale of such shares to NVIDIA will not be registered in this offering. See “Concurrent Private Placement and Prepaid Forward Contract,” and “Recent Developments” for additional information. | |
Voting rights .................................................... | Following this offering, we will have two classes of common stock: common stock and Class N common stock. The rights of the holders of common stock and Class N common stock are identical, except with respect to voting and conversion. Each share of common stock will be entitled to one vote and will not be convertible into any other class of our share capital. Shares of Class N common stock will be non-voting, except as may be required by law. Each share of Class N common stock may be converted into one share of common stock at the option of its holder, subject to the ownership limitations provided for in our amended and restated certificate of formation to become effective upon the completion of this offering; any conversion at the option of the holder will require at least 60 days’ prior written notice to us or our transfer agent, and each share will convert automatically, without further holder action, upon any sale, assignment, transfer or other disposition to any person other than an affiliate of the holder. See “Description of Capital Stock” for additional information. | |
Dividend policy ............................................... | We have never declared or paid any cash dividends on our capital stock. We currently intend to retain all available funds and any future earnings, if any, for the operation and expansion of our business and do not anticipate declaring or paying any cash dividends on our common stock in the foreseeable future. Any future determination as to the declaration and payment of dividends, if any, will be at the sole discretion of our board of directors and will depend on then-existing conditions, including, among other things, our results of operations, financial condition, cash requirements, capital requirements, contractual restrictions and other factors that our board of directors may deem relevant. Because we are a holding company and have no direct operations, we will only be able to pay dividends from funds we receive from our subsidiaries. In addition, the Credit Facility will prohibit us from paying cash dividends on our common stock prior to January 1, 2029, and will thereafter permit dividends only subject to specified conditions, and our ability to pay dividends may be further limited by the covenants of the agreements governing our current or future indebtedness. See “Dividend Policy.” | |
Lock-up agreements ...................................... | We, our directors, executive officers and holders of substantially all of our outstanding capital stock have agreed, subject to certain exceptions, not to offer, sell or agree to sell, directly or indirectly, any shares of common stock without the permission of J.P. Morgan Securities LLC, Goldman Sachs & Co. LLC and Morgan Stanley & Co. LLC, for a period of 180 days after the date of this prospectus. See “Underwriting.” | |
Shares eligible for future sale ...................... | Upon completion of this offering, we will have shares of common stock outstanding (or shares if the underwriters exercise their option to purchase additional shares in full) and shares of Class N common stock outstanding, in each case after giving effect to the Stock Split, the OpenAI Warrant Exercises, the Concurrent Private Placement and the settlement of the Prepaid Forward Contract and in each case based upon an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus). Immediately prior to the Closing Distribution, SBE Global will hold shares of common stock on behalf of Energy Global and its limited partners, all of which will be distributed in the Closing Distribution and will be subject to the 180-day lock-up agreement applicable to this offering. All shares of common stock sold in this offering will be freely tradable without restriction or further registration under the Securities Act, except for any shares purchased by our “affiliates” as defined in Rule 144 under the Securities Act. Class N common stock issued or delivered to NVIDIA in connection with the Concurrent Private Placement and the settlement of the Prepaid Forward Contract will be restricted securities subject to the applicable transfer and lock-up restrictions. See “Shares Eligible for Future Sale.” | |
Directed Share Program ............................... | At our request, the underwriters will reserve up to 5% of the shares of common stock being offered by this prospectus for sale at the initial public offering price to our directors, officers, certain employees and certain other individuals associated with us. The sales will be made by J.P. Morgan Securities LLC through a directed share program. We do not know if these persons will choose to purchase all or any portion of these reserved shares of common stock, but any purchases they do make will reduce the number of shares of common stock available to the general public. Any reserved shares of common stock not so purchased will be offered by the underwriters to the general public on the same terms as the other shares of common stock. Shares of common stock purchased by our directors, officers and certain employees in the directed share program will be subject to the lock-up restrictions described in this prospectus. We have agreed to indemnify J.P. Morgan Securities LLC against certain liabilities and expenses, including liabilities under the Securities Act, in connection with the sales of reserved shares of common stock. See “Underwriting —Directed Share Program.” | |
Emerging Growth Company ......................... | We are an “emerging growth company” as defined in the JOBS Act. We will remain an emerging growth company until the earliest to occur of (i) the last day of the fiscal year in which we have total annual gross revenue of $1.235 billion or more, (ii) the date on which we have issued more than $1.0 billion in non-convertible debt during the previous three years, (iii) the date on which we are deemed to be a large accelerated filer under the rules of the SEC or (iv) the last day of the fiscal year following the fifth anniversary of the completion of this offering. For so long as we remain an emerging growth company, we are permitted and intend to rely on certain exemptions from various reporting requirements. See “Prospectus Summary—Implications of Being an Emerging Growth Company.” | |
Risk factors ..................................................... | ||
Transfer agent and registrar ......................... | The transfer agent and registrar for our common stock and Class N common stock is Fidelity Stock Transfer Solutions LLC. | |
Proposed listing and trading symbol ........... | We have applied to list our common stock on Nasdaq and Nasdaq Texas under the symbol “SBE.” |
Initial Public Offering Price | Shares of Common Stock to be Issued Upon Exercise of the OpenAI Warrants That Vest Upon This Offering | Shares of Common Stock to be Outstanding Immediately Following the Completion of This Offering | ||
Initial Public Offering Price | Shares of Class N Common Stock to be Issued in Concurrent Private Placement and Pursuant to the Prepaid Forward Contract | Shares of Class N Common Stock to be Outstanding Immediately Following the Completion of This Offering | ||
(in thousands, except unit/share and per unit/ share amounts) | Six Months Ended June 30, | Year Ended December 31, | |||||
2026 | 2025 | 2025 | 2024 | ||||
Consolidated Statement of Operations and Comprehensive Loss: | |||||||
Revenue....................................................................... | $138,659 | $83,322 | $213,467 | $232,243 | |||
Operating costs and expenses: | |||||||
Cost of operations, exclusive of depreciation, amortization and accretion shown separately below ....................................................................... | 40,656 | 39,122 | 81,393 | 55,213 | |||
Depreciation, amortization and accretion .......... | 48,100 | 46,935 | 94,080 | 73,314 | |||
General and administrative ................................. | 601,507 | 177,807 | 679,566 | 169,095 | |||
Operating loss .................................................. | $(551,604) | $(180,542) | $(641,572) | $(65,379) | |||
Interest income ...................................................... | 8,518 | 9,216 | 14,638 | 18,964 | |||
Interest expense .................................................... | (86,872) | (98,646) | (162,392) | (127,554) | |||
(Loss) gain in equity method investment ........... | (6,729) | 3,574 | (1,740) | (14,203) | |||
Change in fair value of warrant liability .............. | (2,573,056) | — | — | — | |||
Other income (expense), net ............................... | (7,890) | 13,691 | 12,176 | (617) | |||
Loss before income taxes ......................................... | (3,217,633) | (252,707) | (778,890) | (188,789) | |||
Income tax benefit (expense) .............................. | 25,369 | (3,139) | (9,202) | (15,262) | |||
Net income (loss) and comprehensive income (loss) ............................................................................ | $(3,192,264) | $(255,846) | $(788,092) | $(204,051) | |||
Less: Net income (loss) attributable to redeemable noncontrolling interests and noncontrolling interests ........................................ | 16,608 | (40,316) | (50,084) | (310,155) | |||
Net income (loss) and comprehensive income (loss) attributable to SB Energy, Inc. ....................... | $(3,208,872) | $(215,530) | $(738,008) | $106,104 | |||
Net income (loss) per unit, basic and diluted(1) ...... | $(160.71) | $(10.79) | $(36.96) | $5.31 | |||
(in thousands, except unit/share and per unit/ share amounts) | Six Months Ended June 30, | Year Ended December 31, | |||||
2026 | 2025 | 2025 | 2024 | ||||
Weighted-average units outstanding, basic and diluted(1) ........................................................................ | 19,966,564 | 19,966,564 | 19,966,564 | 19,966,564 | |||
Pro forma net income (loss) per share, basic and diluted(2) ........................................................................ | |||||||
Pro forma weighted-average shares outstanding, basic and diluted(2) ..................................................... | |||||||
(in thousands, except unit/share and per unit/share amounts) | Six Months Ended June 30, | Year Ended December 31, | |
2026 | 2025 | ||
Numerator: | |||
Net loss and comprehensive loss attributable to SB Energy, Inc. .................................................... | $(3,208,872) | $(738,008) | |
Pro forma adjustment to reverse the historical interest expense related to the intercompany notes and Hickory Facilities, offset by the write off of deferred financing costs, which were repaid in connection with this offering .................................................................................................. | 46,711 | 63,163 | |
Pro forma adjustment to record the estimated interest expense related to the $473.0 million of expected borrowings under the Credit Facility, assuming a 6.10% interest rate calculated based on SOFR plus margin .................................................................................................................. | (14,426) | (28,852) | |
Pro forma adjustment to reflect the incremental fair value adjustment related to the amended OpenAI Warrants in connection with the PORTS arrangement ....................................................... | |||
Pro forma adjustment to record incremental stock-based compensation expense related to the accelerated vesting of outstanding incentive equity awards, based on an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus) ........................................................................................................ | |||
Pro forma adjustment to reflect the mark-to-market loss recognized in connection with the fair value measurement of the Prepaid Forward Contract liability .......................................................... | — | (166,667) | |
Pro forma adjustment to record incremental expense upon vesting of certain of the OpenAI Warrants in connection with this offering, based on an assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus) ............................................................................................................................................... | |||
Pro forma net income (loss) attributable to SB Energy, Inc. ............................................................. | |||
Denominator: | |||
Weighted-average units outstanding, basic and diluted as adjusted for the Corporate Conversion and the Stock Split .............................................................................................................. | |||
Pro forma weighted-average shares outstanding, basic and diluted ............................................... | |||
Pro forma net loss per share, basic and diluted ........................................................................... | |||
Six Months Ended June 30, | Year Ended December 31, | ||||||
(in thousands) | 2026 | 2025 | 2025 | 2024 | |||
Consolidated Cash Flow Data: | |||||||
Net cash used in operating activities ..................... | $(55,597) | $(46,254) | $(40,049) | $(65,871) | |||
Net cash used in investing activities ...................... | (1,706,243) | (372,257) | (1,194,998) | (648,252) | |||
Net cash provided by financing activities .............. | 3,758,657 | 203,897 | 879,582 | 1,021,458 | |||
As of June 30, 2026 | |||||
(in thousands) | Actual | Pro forma(1) | Pro forma as adjusted(2) | ||
Consolidated Balance Sheet Data: | |||||
Cash and cash equivalents .................................................................... | $1,199,139 | ||||
Property, plant and equipment, net ...................................................... | 6,841,446 | ||||
Total assets .............................................................................................. | 13,522,208 | ||||
Debt, net, current and non-current ....................................................... | 3,891,875 | ||||
Total liabilities ........................................................................................... | 11,408,752 | ||||
Redeemable noncontrolling interests ................................................... | 3,254 | ||||
Total member’s equity ............................................................................. | 1,568,681 | ||||
Noncontrolling interests .......................................................................... | 541,521 | ||||
Total liabilities, redeemable noncontrolling interests and equity ...... | 13,522,208 | ||||
Six Months Ended June 30, | Year Ended December 31, | ||||||
(in thousands, as applicable) | 2026 | 2025 | 2025 | 2024 | |||
Total Segment Adjusted EBITDA(1) ........................ | $62,399 | $47,585 | $119,934 | $68,630 | |||
As of June 30, | As of December 31, | ||||
(in thousands, as applicable) | 2026 | 2025 | 2024 | ||
Net Debt(2) ............................................................................................ | $1,810,042 | $1,949,404 | $946,822 | ||
Data Center Contracted Portfolio (GW-IT)(3) .................................. | 0.8 | 0.1 | — | ||
Standalone Power Contracted Portfolio (GWac)(4) ........................ | 5.5 | 4.7 | 2.9 | ||
As of June 30, 2026 | ||||||
Actual | Pro forma | Pro forma as adjusted(14) | ||||
(in thousands, except share and per share data) | ||||||
Cash and cash equivalents ..................................... | $1,199,139 | (1) | (10) | |||
Debt, net ..................................................................... | 3,891,875 | (2) | ||||
Debt from related parties ......................................... | 709,520 | (3) | ||||
Credit Facility ............................................................. | — | (4) | ||||
Total Debt ................................................................... | 4,601,395 | |||||
Warrant liability .......................................................... | 5,486,117 | (5) | ||||
Other non-current liabilities ...................................... | 139,706 | (6) | (6) | |||
Redeemable noncontrolling interests .................... | 3,254 | |||||
Contributed capital .................................................... | 5,371,682 | (7) | ||||
Common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; shares authorized, pro forma; shares issued and outstanding, pro forma; 100,000,000 shares authorized, pro forma as adjusted; shares issued and outstanding, pro forma as adjusted ........................ | — | (7) | (11) | |||
Preferred stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; shares authorized, no shares issued and outstanding, pro forma; 10,000,000 shares authorized, no shares issued and outstanding, pro forma as adjusted ........................ | — | |||||
Class N common stock, par value $0.0001 per share; no shares authorized, issued or outstanding, actual; shares authorized, pro forma; no shares issued or outstanding, pro forma; shares authorized, pro forma as adjusted; shares issued and outstanding, pro forma as adjusted ............................................... | — | (12) | ||||
Additional paid-in capital .......................................... | — | (8) | (13) | |||
Accumulated deficit ................................................... | (3,803,001) | (9) | ||||
Noncontrolling interests ............................................ | 541,521 | |||||
Total shareholders’ equity ........................................ | 2,110,202 | |||||
Total capitalization ..................................................... | $16,942,069 | |||||
Assumed initial public offering price per share of common stock ................... | $ | ||
Historical net tangible book value (deficit) per share as of June 30, 2026. | $ | ||
Increase per share attributable to the pro forma adjustments described above ..................................................................................................................... | |||
Pro forma net tangible book value per share as of June 30, 2026 | |||
Increase per share attributable to new investors purchasing shares of common stock in this offering ................................................................................ | |||
Pro forma as adjusted net tangible book value per share immediately after this offering ............................................................................................................... | $ | ||
Dilution in pro forma as adjusted net tangible book value per share to new common stock investors in this offering .............................................................. | $ | ||
Shares Purchased | Total Consideration | ||||||||
Number | Percent | Amount | Percent | Average price per Share | |||||
Existing shareholders ........... | % | $ | % | $ | |||||
New investors ........................ | |||||||||
Total ....................................... | 100% | $ | 100% | $ | |||||
As of June 30, | As of December 31, | ||||
(in thousands, except for GW-IT and GWac) | 2026 | 2025 | 2024 | ||
Net Debt ......................................................................................... | $1,810,042 | $1,949,404 | $946,822 | ||
Data Center Contracted Portfolio (GW-IT) ................................. | 0.8 | 0.1 | — | ||
Standalone Power Contracted Portfolio (GWac) ...................... | 5.5 | 4.7 | 2.9 | ||
Six Months Ended June 30, | Year Ended December 31, | ||||||
(in thousands) | 2026 | 2025 | 2025 | 2024 | |||
Total Segment Adjusted EBITDA ................... | $62,399 | $47,585 | $119,934 | $68,630 | |||
As of June 30, 2026 | ||||||
(in thousands) | Debt | Cash | Net Debt | |||
Recourse corporate .................................................................... | $472,985 | $1,148,482 | $(675,497) | |||
Non-recourse project construction ........................................... | 2,731,450 | 1,021,625 | 1,709,825 | |||
Non-recourse project term ........................................................ | 821,137 | 45,423 | 775,714 | |||
Consolidated ............................................................................ | $4,025,572 | $2,215,530 | $1,810,042 | |||
As of December 31, 2025 | ||||||
(in thousands) | Debt | Cash | Net Debt | |||
Recourse corporate .................................................................... | $496,534 | $151,913 | $344,621 | |||
Non-recourse project construction ........................................... | 847,750 | 5,967 | 841,783 | |||
Non-recourse project term ........................................................ | 823,833 | 60,833 | 763,000 | |||
Consolidated ............................................................................ | $2,168,117 | $218,713 | $1,949,404 | |||
As of December 31, 2024 | ||||||
(in thousands) | Debt | Cash | Net Debt | |||
Recourse corporate .................................................................... | $443,235 | $374,544 | $68,691 | |||
Non-recourse project construction ........................................... | 188,650 | 113,427 | 75,223 | |||
Non-recourse project term ........................................................ | 889,115 | 86,207 | 802,908 | |||
Consolidated ............................................................................ | $1,521,000 | $574,178 | $946,822 | |||
As of June 30, | As of December 31, | |||||
(in thousands) | 2026 | 2025 | 2024 | |||
Debt, net, current ........................................................................ | $1,197,859 | $193,281 | $234,675 | |||
Debt, net, non-current ................................................................ | 2,694,016 | 1,910,172 | 1,221,965 | |||
Total debt, net, current and non-current .................................. | 3,891,875 | 2,103,453 | 1,456,640 | |||
Add: unamortized issuance costs and discount .................... | 133,698 | 64,664 | 64,360 | |||
Total debt ................................................................................... | 4,025,572 | 2,168,117 | 1,521,000 | |||
Less: cash and restricted cash ................................................. | (2,215,530) | (218,713) | (574,178) | |||
Consolidated net debt ............................................................ | $1,810,042 | $1,949,404 | $946,822 | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Revenue ........................................................... | 138,659 | 83,322 | $55,337 | 66.4% | |||
Operating costs and expenses: | |||||||
Cost of operations, exclusive of depreciation, amortization, and accretion .. | 40,656 | 39,122 | 1,534 | 3.9% | |||
Depreciation, amortization and accretion ... | 48,100 | 46,935 | 1,165 | 2.5% | |||
General and administrative .......................... | 601,507 | 177,807 | 423,700 | 238.3% | |||
Operating loss .................................................. | (551,604) | (180,542) | (371,062) | (205.5)% | |||
Interest income ............................................... | 8,518 | 9,216 | (698) | (7.6)% | |||
Interest expense ............................................. | (86,872) | (98,646) | 11,774 | 11.9% | |||
(Loss) gain in equity method investment .... | (6,729) | 3,574 | (10,303) | (288.3)% | |||
Change in fair value of warrant liability ....... | (2,573,056) | — | (2,573,056) | N/M | |||
Other income (expense), net ........................ | (7,890) | 13,691 | (21,581) | (157.6)% | |||
Loss before income taxes .............................. | (3,217,633) | (252,707) | (2,964,926) | (1173.3)% | |||
Income tax benefit (expense) ....................... | 25,369 | (3,139) | 28,508 | 908.2% | |||
Net loss ............................................................ | (3,192,264) | (255,846) | (2,936,418) | (1147.7)% | |||
Net income (loss) and comprehensive income (loss) attributable to redeemable noncontrolling interests and noncontrolling interests ................................. | 16,608 | (40,316) | 56,924 | 141.2% | |||
Net loss attributable to SB Energy, Inc. .. | $(3,208,872) | $(215,530) | $(2,993,342) | (1388.8)% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Revenue ........................................................... | $213,467 | $232,243 | $(18,776) | (8.1)% | |||
Operating costs and expenses: | |||||||
Cost of operations, exclusive of depreciation, amortization, and accretion | 81,393 | 55,213 | 26,180 | 47.4% | |||
Depreciation, amortization and accretion | 94,080 | 73,314 | 20,766 | 28.3% | |||
General and administrative ........................ | 679,566 | 169,095 | 510,471 | 301.9% | |||
Operating loss .................................................. | (641,572) | (65,379) | (576,193) | (881.3)% | |||
Interest income ............................................ | 14,638 | 18,964 | (4,326) | (22.8)% | |||
Interest expense. ......................................... | (162,392) | (127,554) | (34,838) | (27.3)% | |||
Losses in equity method investment ........ | (1,740) | (14,203) | 12,463 | 87.7% | |||
Other income (expense), net ..................... | 12,176 | (617) | 12,793 | 2073.4% | |||
Loss before income taxes ............................... | (778,890) | (188,789) | (590,101) | (312.6)% | |||
Income tax expense .................................... | (9,202) | (15,262) | 6,060 | 39.7% | |||
Net loss ............................................................ | (788,092) | (204,051) | (584,041) | (286.2)% | |||
Net loss and comprehensive loss attributable to redeemable noncontrolling interests and noncontrolling interests ............................... | (50,084) | (310,155) | 260,071 | 83.9% | |||
Net income (loss) attributable to SB Energy, Inc. ................................................. | $(738,008) | $106,104 | $(844,112) | (795.6)% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Total revenue from contracts with customers .......................................................... | $58,710 | $61,799 | $(3,089) | (5.0%) | |||
Realized revenue from power price swap derivatives ......................................................... | 12,579 | 9,649 | 2,930 | 30.4% | |||
Unrealized change in fair value of power price swap derivatives ..................................... | 67,370 | 11,874 | 55,496 | 467.4% | |||
Revenue ............................................................. | $138,659 | $83,322 | $55,337 | 66.4% | |||
Six Months Ended June 30, | |||||||
2026 | 2025 | Change | Change (%) | ||||
Electricity generated (GWh) ............................ | 2,350 | 2,519 | (169) | (6.7)% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Cost of operations, exclusive of depreciation, amortization, and accretion ..... | $40,656 | $39,122 | $1,534 | 3.9% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Depreciation, amortization and accretion ..... | $48,100 | $46,935 | $1,165 | 2.5% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
General and administrative ............................. | $601,507 | $177,807 | $423,700 | 238.3% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Interest income ................................................. | $8,518 | $9,216 | $(698) | (7.6%) | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Interest expense ............................................... | $(86,872) | $(98,646) | $11,774 | 11.9% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
(Loss) gain in equity method investment ...... | $(6,729) | $3,574 | $(10,303) | (288.3%) | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Change in fair value of warrant liability ......... | $(2,573,056) | $— | $(2,573,056) | N/M | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Other income (expense), net .......................... | $(7,890) | $13,691 | $(21,581) | (157.6)% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Income tax benefit (expense) ......................... | $25,369 | $(3,139) | $28,508 | 908.2% | |||
(in thousands, except percentages) | Six Months Ended June 30, | ||||||
2026 | 2025 | Change ($) | Change (%) | ||||
Net income (loss) and comprehensive income (loss) attributable to redeemable noncontrolling interests and noncontrolling interests ............................................................ | $16,608 | $(40,316) | $56,924 | 141.2% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Total revenue from contracts with customers .......................................................... | $142,981 | $100,552 | $42,429 | 42.2% | |||
Realized revenue from power price swap derivatives ......................................................... | $7,186 | $12,391 | $(5,205) | (42.0%) | |||
Unrealized change in fair value of power price swap derivatives ..................................... | $63,300 | $119,300 | $(56,000) | (46.9%) | |||
Revenue ............................................................. | $213,467 | $232,243 | $(18,776) | (8.1%) | |||
Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change | Change (%) | ||||
Electricity generated (GWh) .................................... | 5,097 | 4,412 | 685 | 15.5% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Cost of operations, exclusive of depreciation, amortization, and accretion ..... | $81,393 | $55,213 | $26,180 | 47.4% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Depreciation, amortization and accretion ..... | $94,080 | $73,314 | $20,766 | 28.3% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
General and administrative ............................. | $679,566 | $169,095 | $510,471 | 301.9% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Interest income ................................................. | $14,638 | $18,964 | $(4,326) | (22.8%) | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Interest expense ............................................... | $(162,392) | $(127,554) | $(34,838) | 27.3% | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Losses in equity method investment ............. | $(1,740) | $(14,203) | $12,463 | (87.7%) | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Other income (expense), net .......................... | $12,176 | $(617) | $12,793 | (2073.4%) | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change ($) | Change (%) | |||
Income tax expense ......................................... | $(9,202) | $(15,262) | $6,060 | (39.7%) | |||
(in thousands, except percentages) | Year Ended Dec 31, 2025 | Year Ended Dec 31, 2024 | Change | Change (%) | ||||
Net loss and comprehensive loss attributable to redeemable noncontrolling interests and noncontrolling interests .......... | $(50,084) | $(310,155) | $260,071 | (83.9%) | ||||
Six Months Ended June 30, | |||
(in thousands) | 2026 | 2025 | |
Net cash used in operating activities ................................................................... | $(55,597) | $(46,254) | |
Net cash used in investing activities .................................................................... | (1,706,243) | (372,257) | |
Net cash provided by financing activities ............................................................ | 3,758,657 | 203,897 | |
Year Ended December 31, | |||
(in thousands) | 2025 | 2024 | |
Net cash used in operating activities ................................................................... | $(40,049) | $(65,871) | |
Net cash used in investing activities .................................................................... | (1,194,998) | (648,252) | |
Net cash provided by financing activities ............................................................ | 879,582 | 1,021,458 | |
Cosmos | Milam County Bldg 1 | Milam County Bldg 2 | PORTS-Pike Technology Campus (17 buildings) | Borden County | Scurry County | |||||||
Location .............................. | Travis County, TX | Milam County, TX | Milam County, TX | Pike County, OH | Borden County, TX | Scurry County, TX | ||||||
Critical IT Capacity ........... | ~50 MW-IT | ~308 MW-IT | ~445 MW-IT | ~8,024 MW-IT | ~836 MW-IT | ~900 MW-IT | ||||||
Tenant .................................. | SoftBank affiliate | OpenAI affiliate | OpenAI affiliate | OpenAI affiliate | N/A | N/A | ||||||
Lease Status ...................... | Executed (Nov. 2025) | Executed (Jan. 2026) | Executed (Jan. 2026) | Executed (Aug. 2026) | N/A | N/A | ||||||
NTP / Construction Start | March 2026 | April 2026 | April 2026 | N/A | N/A | N/A | ||||||
Load Interconnection (1) ... | Utility and ISO secured | Utility and ISO secured | Utility and ISO secured | Utility and ISO secured (0.8 GW) / Utility secured (9.2 GW) | Utility and ISO secured | Utility and ISO secured | ||||||
Key Permits ........................ | Obtained; no material delays as of the date of this prospectus | Obtained; no material delays as of the date of this prospectus | Obtained; no material delays as of the date of this prospectus | In process | In process | In process | ||||||
Construction Financing .. | $999M Senior Secured Notes (May 2026) | In active discussions; not yet closed | In active discussions; not yet closed | In active discussions | N/A | N/A | ||||||
Completion Guarantor .... | Energy Global (for noteholders) | Energy Global (for tenant) | Energy Global (for tenant) | Energy Global (for tenants) | N/A | N/A | ||||||
Target RFS .......................... | 2026-2027 | 2027-2028 | 2028 | 2028-2032 | N/A | N/A | ||||||
Construction Status ......... | Under construction | Under construction | Under construction | Pre-construction | N/A | N/A | ||||||

DATA CENTER CONTRACTED PORTFOLIO | ||||||||||
Capacity | ||||||||||
Project | (MW-IT) | County | State | Ownership | Status | Last RFS | Contracted | Load Interconnection | Land Control | Co-located power |
Cosmos Technology Campus ............................. | 50 | Travis | TX | 100% | Construction | 2027 | ü | ü | ü | O |
Milam County 1 ................ | 308 | Milam | TX | 100% | Construction | 2028 | ü | ü | ü | ü |
Milam County 2 ................ | 445 | Milam | TX | 100% | Construction | 2028 | ü | ü | ü | ü |
Under Construction ..... | 803 | |||||||||
PORTS-Pike Technology Campus Buildings 1-9 ..... | 4248 | Pike | OH | 100% | Contracted | 2031 | ü | ü(1) | ü | ü(2) |
PORTS-Pike Technology Campus Buildings 10-17 . | 3776 | Pike | OH | 100% | Contracted | 2032 | ü | ü(1) | ü | ü(2) |
Contracted ...................... | 8,024 | |||||||||
Total ................................. | 8,827 | |||||||||
Asset / Region | Capacity (MWac) | Capacity Factor (2025) (1) | Availability Factor (2025) (2) | |||
Solar (ERCOT) ............................................................................ | ~1,692 | 25.8% | 96.1% | |||
Solar (CAISO) ............................................................................. | ~450 | 32.1% | 98.9% | |||
Total ......................................................................................... | ~2,142 | 27.2% | 96.7% | |||

Project | Location | Capacity (MW- IT) | Tenant | Construction Status | Expected First Phase RFS | Expected Final Completion RFS | |||||||
Cosmos .................................................. | Travis County, TX (ERCOT) | 50 | SoftBank Group entity | Vertical construction; NTP issued March 2026 | Initial operations expected during 4th quarter of 2026 | Full RFS by May 2027 | |||||||
Milam County Building 1 ..................... | Milam County, TX (ERCOT) | 308 | OpenAI affiliate | Vertical construction; NTP issued April 2026 | 2027 | 2028 | |||||||
Milam County Building 2 ..................... | Milam County, TX (ERCOT) | 445 | OpenAI affiliate | Vertical construction; NTP issued April 2026 | 2028 | 2028 | |||||||
PORTS-Pike Technology Campus .... | Pike County, OH (PJM) | 8024 | OpenAI affiliate | Not started | 2028 | 2032 | |||||||
Borden County ...................................... | Borden County, TX (ERCOT) | 836 | N/A | N/A | N/A | N/A | |||||||
Scurry County ....................................... | Scurry County, TX (ERCOT) | 900 | N/A | N/A | N/A | N/A | |||||||
Name | Age | Position(s) | ||
Executive Officers and Employee Directors | ||||
Rich Hossfeld ................................. | 47 | Co-Chief Executive Officer and Director | ||
Abhijeet Sathe ............................... | 57 | Co-Chief Executive Officer and Director | ||
Gaetan Frotte ................................. | 55 | Chief Financial Officer | ||
Ryan Bates ..................................... | 48 | General Counsel | ||
Non-Employee Director Nominees | ||||
William Bice .................................... | 55 | Director Nominee | ||
Alex Clavel ..................................... | 52 | Director Nominee | ||
Ron Fisher ...................................... | 78 | Director Nominee | ||
Kimberly Johnson .......................... | 53 | Director Nominee | ||
Sachin Katti .................................... | 45 | Director Nominee | ||
Seiichi Morooka ............................. | 57 | Director Nominee | ||
Alexi Wellman ................................ | 56 | Director Nominee | ||
Name | Principal Position | |
Rich Hossfeld ................................... | Co-Chief Executive Officer and Director | |
Abhijeet Sathe .................................. | Co-Chief Executive Officer and Director | |
Gaetan Frotte ................................... | Chief Financial Officer | |
Ryan Bates ....................................... | Vice President, General Counsel, and Secretary | |
Name and Principal Position | Fiscal Year | Salary ($)(1) | Non-Equity Incentive Compensation ($)(2) | Option Awards ($) (3) | All Other Compensation ($)(4) | Total ($) | ||||||
Rich Hossfeld | ||||||||||||
Co-Chief Executive Officer and Director .......... | 2025 | $547,000 | $485,000 | $ - | $— | $1,032,000 | ||||||
Abhijeet Sathe | ||||||||||||
Co-Chief Executive Officer and Director .......... | 2025 | $547,000 | $485,000 | $ - | $14,000 | $1,046,000 | ||||||
Gaetan Frotte | ||||||||||||
Chief Financial Officer ..... | 2025 | $425,862 | $170,344 | $ - | $14,000 | $610,206 | ||||||
Ryan Bates | ||||||||||||
Vice President and General Counsel ............... | 2025 | $420,423 | $147,115 | $ - | $14,000 | $581,538 | ||||||
Name | Number of securities underlying unexercised options (#) exercisable (1)(2) | Number of securities underlying unexercised options (#) unexercisable (1)(2)(3) | Option exercise price ($)(4) | Option expiration date(4) | ||||
Rich Hossfeld ................................................ | N/A | N/A | ||||||
Abhijeet Sathe ............................................... | N/A | N/A | ||||||
Gaetan Frotte ................................................ | N/A | N/A | ||||||
Ryan Bates ..................................................... | N/A | N/A | ||||||
Shares of Common Stock Beneficially Owned Before This Offering | Shares of Common Stock Beneficially Owned After This Offering | |||||||
Name of Beneficial Owner | Number | Percent | Number | Percent | ||||
Greater than 5% Shareholders: | ||||||||
SB Energy HoldCo, LLC(1) ............................. | ||||||||
SVF II Energy (DE) LLC(2) .............................. | ||||||||
Energy Global Management, LP(3) ............... | ||||||||
Named Executive Officers and Directors: ... | ||||||||
Rich Hossfeld(3) ................................................ | ||||||||
Abhijeet Sathe(3) .............................................. | ||||||||
Gaetan Frotte ................................................... | ||||||||
Ryan Bates ....................................................... | ||||||||
William Bice ...................................................... | ||||||||
Alex Clavel ....................................................... | ||||||||
Ron Fisher ........................................................ | ||||||||
Kimberly Johnson ............................................ | ||||||||
Sachin Katti ...................................................... | ||||||||
Seiichi Morooka ............................................... | ||||||||
Alexi Wellman .................................................. | ||||||||
All executive officers and directors as a group ( individuals) ............................... | ||||||||
SoftBank ownership of our outstanding common stock: | Number of SoftBank candidates for election to our board of directors: | Number of SoftBank candidates that must be independent: | ||
Greater than or equal to 50% .............................................................................. | 6 | 3 | ||
Less than 50% and greater than 40% ................................................................ | 4 | 3 | ||
Less than or equal to 40% and greater than 33% ............................................ | 3 | 2 | ||
Less than or equal to 33% and greater than 15% ............................................ | 2 | 1 | ||
Less than or equal to 15% and greater than 5% .............................................. | 1 | — | ||
Initial Public Offering Price | Shares of Common Stock to be Issued Upon Exercise of the OpenAI Warrants That Vest Upon This Offering | Shares of Common Stock to be Outstanding Immediately Following the Completion of This Offering | ||
Initial Public Offering Price | Shares of Class N Common Stock to be Issued in Concurrent Private Placement and Pursuant to the Prepaid Forward Contract | Shares of Class N Common Stock to be Outstanding Immediately Following the Completion of This Offering | ||
Equity valuation threshold | Approximate per- share price required | OpenAI Warrants vesting | Approximate cumulative shares issuable | Cumulative dilution | ||||
$80 billion ............... | $ | 369,000 | % | |||||
$100 billion ............. | $ | 369,000 | % | |||||
$125 billion ............. | $ | 369,000 | % | |||||
$150 billion ............. | $ | 369,000 | % | |||||
$200 billion ............. | $ | 369,000 | % | |||||
Financing | Amount Outstanding | Interest Rate | Maturity | Recourse / Non-Recourse | Guarantor(s) / Recourse Obligations | |||||
Hickory Facilities ............ | $473.0M | Variable/SOFR + margin | October 2027 | Recourse (corporate) | SE Global Borrower, LLC (borrower); SBE US Holdings One, LLC (guarantor); SB Energy Global, LLC; SE US Holdings Three, LLC | |||||
Cosmos Senior Secured Notes ............... | $999.0M | 8.875% fixed | May 2031 | Non-recourse (project) | Energy Global provides uncapped completion guaranty for project completion only (not a guarantee of the notes) | |||||
Libra Facilities ................ | $512.9M | Variable/SOFR + margin | Earlier of (a) the fifth anniversary of the Term Conversion Date (as defined in the Libra Credit Facilities) or (b) the date upon which the principal balance becomes due and payable | Non-recourse (project) | SBE US Holdings One, LLC provides limited sponsor guarantees, including tax equity cash diversion, advance rate, step- up and backended equity guarantees, in each case subject to caps and termination upon specified project milestones | |||||
Pelicans Jaw Facilities .. | $857.8M | Variable/SOFR + margin | Earlier of (a) the fifth anniversary of the Term Conversion Date (as defined in the Pelicans Jaw Credit Facilities) or (b) the date upon which the principal balance becomes due and payable | Non-recourse (project) | SBE US Holdings One, LLC provides: bridge loan advance rate guaranty (up to ~$100M, provides limited sponsor guarantees, including bridge loan advance rate and domestic content adder guarantees, in each case subject to caps and termination upon specified project milestones | |||||
Athos Storage Facilities | $361.9M | Variable/SOFR + margin | Earlier of (a) the tenth anniversary of the Term Conversion Date (as defined in the Athos Storage Credit Facilities) or (b) the date upon which the principal balance becomes due and payable | Non-recourse (project) | SBE US Holdings One, LLC provides limited sponsor guarantees, including tax equity cash diversion and backended equity guarantees, in each case subject to caps and termination upon specified project milestones | |||||
Big Five Senior (Sycamore) ..................... | $324.3M | SOFR + 2.0% | January 2034 | Non-recourse (project) | None at SE Global Holdings level | |||||
Big Five Mezzanine (Sycamore) ..................... | $100.0M | SOFR + 3.0% | January 2029 | Non-recourse (project) | None at SE Global Holdings level | |||||
Orion 1, 2, 3 Project Financings ...................... | 1: $83.2M 2: $92.3M 3: $95.6M | Variable/SOFR + margin | 1: October 2029 2: November 2034 3: September 2029 | Non-recourse (project) | SBE US Holdings One, LLC provides limited sponsor guarantees including domestic content adder guarantees and tax equity cash diversion guarantees | |||||
Eiffel Term Loan ............. | $88.7M | Variable/SOFR + margin | December 2033 | Non-recourse (project) | Construction holdco and TE holdco guarantee, pledge and security agreements | |||||
Name | Number of Shares | |
J.P. Morgan Securities LLC ............................................................................................................ | ||
Goldman Sachs & Co. LLC ............................................................................................................. | ||
Morgan Stanley & Co. LLC ............................................................................................................. | ||
Citigroup Global Markets Inc. ......................................................................................................... | ||
Mizuho Securities USA LLC ........................................................................................................... | ||
BNP Paribas Securities Corp. ......................................................................................................... | ||
Jefferies LLC ..................................................................................................................................... | ||
Natixis Securities Americas LLC .................................................................................................... | ||
RBC Capital Markets, LLC ............................................................................................................. | ||
Nomura Securities International, Inc. ............................................................................................. | ||
WR Securities, LLC .......................................................................................................................... | ||
Huntington Securities, Inc. ............................................................................................................... | ||
ING Financial Markets LLC ............................................................................................................ | ||
MUFG Securities Americas Inc. ..................................................................................................... | ||
Santander US Capital Markets LLC .............................................................................................. | ||
SMBC Nikko Securities America, Inc. ........................................................................................... | ||
BTIG, LLC .......................................................................................................................................... | ||
Daiwa Capital Markets America Inc. ............................................................................................. | ||
Newmark Securities, LLC ................................................................................................................ | ||
Raymond James & Associates, Inc. .............................................................................................. | ||
Rosenblatt Securities Inc. ............................................................................................................... | ||
Total ..................................................................................................................................................... | ||
Without option to purchase additional shares exercise | With full option to purchase additional shares exercise | ||
Per Share ................................................................................................................. | $ | $ | |
Total ........................................................................................................................... | $ | $ | |
SB Energy, Inc. | |
Report of Independent Registered Public Accounting Firm ................................................................ | |
Consolidated Balance Sheets ................................................................................................................. | |
Consolidated Statements of Operations and Comprehensive Loss ................................................. | |
Equity ........................................................................................................................................................... | |
Consolidated Statements of Cash Flows ............................................................................................... | |
Notes to Consolidated Financial Statements ........................................................................................ | |
SB Energy, Inc. | |
Condensed Consolidated Balance Sheets (unaudited) ........................................................................ | |
Member's Equity (unaudited) .................................................................................................................... | |
Condensed Consolidated Statements of Cash Flows (unaudited) ..................................................... | |
Notes to Condensed Consolidated Financial Statements (unaudited) .............................................. | |
December 31, 2025 | December 31, 2024 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents ............................................................................................................ | $131,857 | $362,717 | ||
Restricted cash ................................................................................................................................. | 86,856 | 211,461 | ||
Accounts receivable, net (net of allowance for credit losses of $108 and $108, respectively, as of December 31, 2025 and 2024) ...................................................................... | 15,567 | 17,757 | ||
Receivables from related parties ................................................................................................... | 195 | 14 | ||
Advances to suppliers, current ....................................................................................................... | 30,954 | — | ||
Prepaid and other current assets ................................................................................................... | 40,769 | 31,432 | ||
Total current assets ............................................................................................................................ | 306,198 | 623,381 | ||
Non-current assets | ||||
Property, plant and equipment, net ................................................................................................ | 4,863,079 | 3,362,240 | ||
Operating lease right-of-use assets .............................................................................................. | 201,032 | 202,133 | ||
Goodwill ............................................................................................................................................. | 10,993 | — | ||
Other intangible assets .................................................................................................................... | 18,496 | 16,496 | ||
Advances to suppliers, non-current ............................................................................................... | 19,245 | 599 | ||
Equity method investments ............................................................................................................. | 33,763 | 22,532 | ||
Derivative asset ................................................................................................................................ | 16,549 | 13,789 | ||
Income taxes receivable .................................................................................................................. | 411 | 248 | ||
Other non-current assets ................................................................................................................ | 112,798 | 33,788 | ||
Total non-current assets ................................................................................................................... | 5,276,366 | 3,651,825 | ||
Total assets .......................................................................................................................................... | $5,582,564 | $4,275,206 | ||
Liabilities, redeemable noncontrolling interests and member's equity | ||||
Current liabilities | ||||
Accounts payable ............................................................................................................................. | $39,059 | $64,698 | ||
Accrued expenses and other current liabilities ............................................................................ | 646,939 | 151,949 | ||
Payables to related parties ............................................................................................................. | 188 | 18,426 | ||
Debt, net, current .............................................................................................................................. | 193,281 | 234,675 | ||
Derivative liabilities, current ............................................................................................................ | 17,399 | 28,404 | ||
Operating lease liabilities, current .................................................................................................. | 13,833 | 11,668 | ||
Total current liabilities ....................................................................................................................... | 910,699 | 509,820 | ||
Non-current liabilities | ||||
Debt, net, non-current ...................................................................................................................... | 1,910,172 | 1,221,965 | ||
Debt from related parties ................................................................................................................. | 709,520 | 410,000 | ||
Derivative liabilities, non-current .................................................................................................... | 63,028 | 105,414 | ||
Operating lease liabilities, non-current .......................................................................................... | 201,972 | 200,065 | ||
Deferred tax liability .......................................................................................................................... | 25,375 | 16,105 | ||
Asset retirement obligations ........................................................................................................... | 63,680 | 58,042 | ||
Other non-current liabilities ............................................................................................................. | 101,373 | 996 | ||
Total non-current liabilities .............................................................................................................. | 3,075,120 | 2,012,587 | ||
Total liabilities ...................................................................................................................................... | $3,985,819 | $2,522,407 | ||
Commitments and contingencies (Note 14) | ||||
Redeemable noncontrolling interests .................................................................................................. | 4,052 | 6,011 | ||
Member's equity | ||||
Contributed capital (19,966,564 units outstanding as of December 31, 2025 and 2024) ..... | 1,764,518 | 1,105,986 | ||
(Accumulated deficit) retained earnings ....................................................................................... | (594,129) | 143,879 | ||
Total member's equity ....................................................................................................................... | 1,170,389 | 1,249,865 | ||
Noncontrolling interests ................................................................................................................... | 422,304 | 496,923 | ||
Total liabilities, redeemable noncontrolling interests and member's equity ...................... | $5,582,564 | $4,275,206 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Revenue ............................................................................................................. | $213,467 | $232,243 | ||
Operating costs and expenses | ||||
Cost of operations, exclusive of depreciation, amortization and accretion shown separately below ................................................................. | 81,393 | 55,213 | ||
Depreciation, amortization and accretion ...................................................... | 94,080 | 73,314 | ||
General and administrative ............................................................................. | 679,566 | 169,095 | ||
Operating loss ..................................................................................................... | $(641,572) | $(65,379) | ||
Interest income .................................................................................................. | 14,638 | 18,964 | ||
Interest expense ................................................................................................ | (162,392) | (127,554) | ||
Losses in equity method investment .............................................................. | (1,740) | (14,203) | ||
Other income (expense), net ........................................................................... | 12,176 | (617) | ||
Loss before income taxes ................................................................................ | (778,890) | (188,789) | ||
Income tax expense ......................................................................................... | (9,202) | (15,262) | ||
Net loss and comprehensive loss .................................................................. | $(788,092) | $(204,051) | ||
Less: Net loss and comprehensive loss attributable to redeemable noncontrolling interests and noncontrolling interests .................................. | (50,084) | (310,155) | ||
Net income (loss) and comprehensive income (loss) attributable to SB Energy, Inc. ............................................................................................................ | $(738,008) | $106,104 | ||
Net income (loss) per unit - basic and diluted ................................................... | $(36.96) | $5.31 | ||
Weighted-average units outstanding - basic and diluted ................................. | 19,966,564 | 19,966,564 | ||
Redeemable noncontrolling interests | Contributed capital | (Accumulated deficit) retained earnings | Total member's equity | Non-controlling interests | Total equity | |||||||
Balance as of December 31, 2023 ....... | $7,929 | $— | $37,775 | $37,775 | $234,899 | $272,674 | ||||||
Capital contributions ................................... | — | 966,999 | — | 966,999 | 719,359 | 1,686,358 | ||||||
Capital distributions .................................... | (2,816) | (1,320) | — | (1,320) | (111,461) | (112,781) | ||||||
Stock-based compensation ....................... | — | 140,307 | — | 140,307 | — | 140,307 | ||||||
Equity financing costs ................................ | — | — | — | — | (34,821) | (34,821) | ||||||
Net income (loss) ........................................ | 898 | — | 106,104 | 106,104 | (311,053) | (204,949) | ||||||
Balance as of December 31, 2024 ....... | $6,011 | $1,105,986 | $143,879 | $1,249,865 | $496,923 | $1,746,788 | ||||||
Capital contributions ................................... | — | 496,539 | — | 496,539 | — | 496,539 | ||||||
Capital distributions .................................... | (2,697) | (512,058) | — | (512,058) | (23,691) | (535,749) | ||||||
Stock-based compensation ....................... | — | 674,051 | — | 674,051 | — | 674,051 | ||||||
Equity financing costs ................................ | — | — | — | — | (106) | (106) | ||||||
Net loss ......................................................... | 738 | — | (738,008) | (738,008) | (50,822) | (788,830) | ||||||
Balance as of December 31, 2025 ....... | $4,052 | $1,764,518 | $(594,129) | $1,170,389 | $422,304 | $1,592,693 | ||||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Cash flow from operating activities | ||||
Net loss ............................................................................................................................. | $(788,092) | $(204,051) | ||
Adjustments to reconcile net loss to cash used in operating activities | ||||
Non-cash (income) / expenses: | ||||
Depreciation, amortization and accretion expense .............................................. | 94,080 | 73,314 | ||
Amortization of deferred financing cost .................................................................. | 16,352 | 19,767 | ||
Stock-based compensation expense ..................................................................... | 674,051 | 140,307 | ||
Unrealized loss in equity method investment ........................................................ | 1,740 | 14,203 | ||
Income tax expense .................................................................................................. | — | (1,278) | ||
Deferred income taxes .............................................................................................. | 9,270 | 16,105 | ||
Changes in fair value of derivatives ........................................................................ | (56,149) | (135,588) | ||
Non-cash lease expense .......................................................................................... | 3,460 | 3,142 | ||
Interest and fees on loans to related parties ......................................................... | — | 1,782 | ||
Changes in operating assets and liabilities | ||||
Accounts receivable .................................................................................................. | 462 | (8,555) | ||
Receivable from related parties ............................................................................... | — | 18,484 | ||
Prepaid and other current assets ............................................................................ | 4,473 | (7,989) | ||
Other non-current assets .......................................................................................... | (7,108) | (28,674) | ||
Accounts payable ...................................................................................................... | 23,356 | 118 | ||
Accrued expenses and other current liabilities ..................................................... | 606 | 27,749 | ||
Payables to related parties ....................................................................................... | (18,139) | — | ||
Operating lease liabilities ......................................................................................... | 1,868 | 3,088 | ||
Income taxes (payable) receivable ......................................................................... | (164) | 1,577 | ||
Payroll liabilities ......................................................................................................... | — | 628 | ||
Other non-current liabilities ...................................................................................... | (115) | — | ||
Net cash used in operating activities ..................................................................... | $(40,049) | $(65,871) | ||
Cash flows from investing activities | ||||
Payments for property, plant and equipment .............................................................. | (1,092,981) | (601,195) | ||
Deposits ............................................................................................................................ | (62,247) | (10,322) | ||
Advances to suppliers .................................................................................................... | (26,955) | — | ||
Investments in unconsolidated affiliate ........................................................................ | (12,971) | (36,735) | ||
Business combination, net cash acquired ................................................................... | 156 | — | ||
Net cash used in investing activities ..................................................................... | $(1,194,998) | $(648,252) | ||
Cash flows from financing activities | ||||
Capital contributions ....................................................................................................... | 496,571 | 1,219,849 | ||
Capital distributions ........................................................................................................ | (538,447) | (115,597) | ||
Proceeds from debt ........................................................................................................ | 670,100 | 1,473,567 | ||
Proceeds of debt - related parties ................................................................................ | 299,520 | — | ||
Repayment of debt ......................................................................................................... | (22,991) | (1,466,529) | ||
Payment for deferred financing costs .......................................................................... | (20,696) | (66,611) | ||
Payment of equity financing costs ................................................................................ | (4,475) | (23,221) | ||
Net cash provided by financing activities ............................................................. | $879,582 | $1,021,458 | ||
Net (decrease) increase in cash and cash equivalents and restricted cash ............... | (355,465) | 307,335 | ||
Cash and cash equivalents and restricted cash at the beginning of the period ......... | 574,178 | 266,843 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Cash and cash equivalents and restricted cash at the end of period ................ | $218,713 | $574,178 | ||
Supplemental cash flow information | ||||
Cash and cash equivalents ................................................................................................. | $131,857 | $362,717 | ||
Restricted cash ..................................................................................................................... | 86,856 | 211,461 | ||
Total cash and cash equivalents and restricted cash ................................................ | $218,713 | $574,178 | ||
Cash paid for interest on loans .......................................................................................... | $111,317 | $99,330 | ||
Supplemental disclosure of noncash investing and financing activities | ||||
Property, plant and equipment additions within accounts payable and accrued expenses .......................................................................................................................... | $722,393 | $147,007 | ||
Operating lease right-of-use assets acquired through lease liability ...................... | $2,204 | $51,018 | ||
Asset retirement obligations additions ......................................................................... | $1,141 | $16,129 | ||
Asset retirement obligations remeasurements ........................................................... | $834 | $— | ||
Noncash capital contributions from parent ................................................................. | $674,019 | $606,816 | ||
Borrowing conversion and reassignment .................................................................... | $— | $277,035 | ||
Land ..................................................................... | N/A |
Solar systems .................................................... | 35 years |
Leasehold improvements ................................. | Shorter of remaining lease term or estimated useful life |
December 31, 2025 | December 31, 2024 | |||
Assets | ||||
Cash and cash equivalents ........................................................................................... | $31,662 | $26,519 | ||
Restricted cash ............................................................................................................... | 8,761 | 35,318 | ||
Accounts receivable ....................................................................................................... | 11,441 | 13,598 | ||
Receivable from related parties, net ............................................................................ | 564 | — | ||
Prepaid and other current assets ................................................................................. | 6,701 | 8,601 | ||
Total current assets ................................................................................................... | 59,129 | 84,036 | ||
Property, plant and equipment, net .............................................................................. | 2,873,546 | 2,962,014 | ||
Operating lease right-of-use assets ............................................................................. | 146,575 | 148,908 | ||
Other non-current assets ............................................................................................... | 6,660 | 7,738 | ||
Total assets ............................................................................................................. | $3,085,910 | $3,202,696 | ||
Liabilities | ||||
Accounts payable ........................................................................................................... | $7,201 | $3,268 | ||
Accrued expenses and other current liabilities .......................................................... | 8,149 | 25,333 | ||
Payables to related parties ............................................................................................ | 1,394 | 169 | ||
Derivative liabilities, current .......................................................................................... | 17,399 | 28,404 | ||
Operating lease liabilities, current ................................................................................ | 9,309 | 9,141 | ||
Total current liabilities ............................................................................................... | 43,452 | 66,315 | ||
Debt from related parties ............................................................................................... | — | 8,451 | ||
Derivative liabilities, non-current .................................................................................. | 47,701 | 99,996 | ||
Operating lease liabilities, non-current ........................................................................ | 148,217 | 147,672 | ||
Asset retirement obligations .......................................................................................... | 62,519 | 58,040 | ||
Total liabilities ......................................................................................................... | $301,889 | $380,474 | ||
Milestone required for future payment | Amount | |
Notice to proceed payment .............................................................................................................. | $174,000 | |
Commercial operation date payment ............................................................................................. | 65,000 | |
Total remaining purchase price ....................................................................................................... | $239,000 | |
Year Ended December 31, | ||||
2025 | 2024 | |||
Energy revenue ..................................................................................................... | $125,830 | $87,454 | ||
REC revenue .......................................................................................................... | 17,151 | 13,098 | ||
Total revenue from contracts with customers ...................................... | $142,981 | $100,552 | ||
Derivative revenue ................................................................................................ | 70,486 | 131,691 | ||
Total revenue .................................................................................................. | $213,467 | $232,243 | ||
December 31, 2025 | December 31, 2024 | |||
Billed trade receivable ........................................................................................... | $3,711 | $4,616 | ||
Unbilled trade receivable ...................................................................................... | 11,611 | 8,395 | ||
Other receivable ..................................................................................................... | 353 | 4,854 | ||
Total trade receivable ............................................................................................ | 15,675 | 17,865 | ||
Less: allowance for credit losses .................................................................... | (108) | (108) | ||
Accounts receivable, net .................................................................................. | $15,567 | $17,757 | ||
December 31, 2025 | December 31, 2024 | |||
Land ......................................................................................................................... | $83,157 | $31,683 | ||
Solar systems ......................................................................................................... | 3,106,149 | 3,107,743 | ||
Leasehold improvements ..................................................................................... | 820 | 820 | ||
Asset retirement obligations ................................................................................. | 50,962 | 48,986 | ||
Construction in progress ....................................................................................... | 1,892,436 | 353,250 | ||
Total property, plant and equipment .................................................................... | 5,133,524 | 3,542,482 | ||
Less: accumulated depreciation ..................................................................... | (270,445) | (180,242) | ||
Property, plant and equipment, net ............................................................... | $4,863,079 | $3,362,240 | ||
December 31, 2025 | December 31, 2024 | |||
Security deposit ...................................................................................................... | $4,547 | $14,705 | ||
Prepaid expense .................................................................................................... | 13,695 | 16,368 | ||
Vendor credit .......................................................................................................... | 20,877 | — | ||
Other current assets .............................................................................................. | 1,650 | 359 | ||
Total prepaid and other current assets ........................................................ | $40,769 | $31,432 | ||
December 31, 2025 | December 31, 2024 | |||
Accrued compensation and benefits .................................................................. | $11,383 | $10,615 | ||
Accrued interest ..................................................................................................... | 18,824 | 26,136 | ||
Accrued contingent consideration related to Libra asset acquisition ............ | 174,000 | 60 | ||
Accrued equipment purchase liability ................................................................. | 40,060 | — | ||
Accrued construction project costs ..................................................................... | 386,797 | 100,446 | ||
Other accrued expenses ...................................................................................... | 15,875 | 14,692 | ||
Total accrued expenses and other current liabilities ............................... | $646,939 | $151,949 | ||
Maturity Date | Interest Rate | December 31, 2025 | December 31, 2024 | |||||
IP Backlog Land Loan ....................................................... | August 2055 | 4.5% | $37,016 | $37,087 | ||||
Senior Borrower 1 Term Loan .......................................... | January 2034 | SOFR + 2% | 162,167 | 162,167 | ||||
Senior Borrower 2 Term Loan .......................................... | January 2034 | SOFR + 2% | 162,167 | 162,167 | ||||
Mezzanine Borrower 1 Term Loan ................................... | January 2034 | SOFR + 3% | 50,000 | 50,000 | ||||
Mezzanine Borrower 2 Term Loan ................................... | January 2034 | SOFR + 3% | 50,000 | 50,000 | ||||
Eiffel Term Loan .................................................................. | December 2033 | SOFR + 1.75% | 89,323 | 90,110 | ||||
Orion 1 Member B Term Loan .......................................... | October 2029 | SOFR + 1.625% | 83,339 | 84,979 | ||||
Orion 2 Member B Term Loan .......................................... | November 2034 | SOFR + 1.875% | 92,837 | 93,880 | ||||
Orion 3 Member B Term Loan .......................................... | September 2029 | SOFR + 1.625% | 96,984 | 98,176 | ||||
Pelicans Jaw Construction Loan and Pelicans Jaw Bridge Loan(1) ...................................................................... | SOFR + 1.75% | 719,850 | 188,650 | |||||
Global Borrower Term Loan and Global Borrower Revolving Loan ................................................................... | October 2027 | SOFR + 3.75% | 435,985 | 443,235 | ||||
SE Borrower Term Loan .................................................... | September 2026 | 12.0% | 60,549 | 60,549 | ||||
Angela Bridge Loan(2) ........................................................ | SOFR + 1.25% | 127,900 | — | |||||
Total principal of debt ......................................................... | 2,168,117 | 1,521,000 | ||||||
Less: unamortized issuance costs and discount ........... | (64,664) | (64,360) | ||||||
Total debt, net of unamortized issuance costs and discount .................................................................... | $2,103,453 | $1,456,640 | ||||||
Less: debt, net, current (3) ................................................. | 193,281 | 234,675 | ||||||
Total debt, net, non-current ......................................... | $1,910,172 | $1,221,965 | ||||||
After December 31, 2025 | Principal | |
2026 .................................................................................................................................................... | $195,068 | |
2027 .................................................................................................................................................... | 1,168,378 | |
2028 .................................................................................................................................................... | 18,423 | |
2029 .................................................................................................................................................... | 296,332 | |
2030 .................................................................................................................................................... | 35,590 | |
Thereafter ........................................................................................................................................... | 454,326 | |
Principal repayments ................................................................................................................... | $2,168,117 | |
Year Ended December 31, | ||||
2025 | 2024 | |||
United States .......................................................................................................... | $(778,890) | $(188,789) | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Current: | ||||
United States .......................................................................................................... | $(68) | $(839) | ||
State and Local ...................................................................................................... | — | (4) | ||
Total current tax benefit .................................................................................... | $(68) | $(843) | ||
Deferred: | ||||
State and Local ...................................................................................................... | 9,270 | 16,105 | ||
Total deferred tax expense .............................................................................. | $9,270 | $16,105 | ||
Income tax expense ........................................................................................... | $9,202 | $15,262 | ||
Year ended December 31, 2025 | Year ended December 31, 2024 | |||||||
Amount | Effective Rate | Amount | Effective Rate | |||||
US federal statutory income tax benefit ............... | (163,567) | 21.0% | (39,645) | 21.0% | ||||
Domestic Federal: | ||||||||
Tax credits ............................................................ | 82 | 0.0% | (5,509) | 2.9% | ||||
Non taxable or non deductible: | ||||||||
Equity compensation ..................................... | 141,550 | (18.2)% | 29,464 | (15.6)% | ||||
Taxes attributable to non-controlling interests ........................................................... | 10,518 | (1.4)% | 65,133 | (34.5)% | ||||
Other reconciling items ...................................... | 2,451 | (0.3)% | 272 | (0.1)% | ||||
Changes in valuation allowance ............................ | 8,898 | (1.1)% | (50,447) | 26.7% | ||||
Domestic State: | ||||||||
State income taxes, net of federal effect ......... | 9,270 | (1.2)% | 15,994 | (8.5)% | ||||
Total income tax expense attributable to loss before income taxes ................................... | $9,202 | (0.7)% | $15,262 | (8.1)% | ||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Income taxes paid (net of refunds) | ||||
US Federal .............................................................................................................. | $— | $345 | ||
US State and Local ................................................................................................ | 30 | — | ||
Total ................................................................................................................... | $30 | $345 | ||
December 31, 2025 | December 31, 2024 | |||
Deferred tax asset: | ||||
Net operating loss carryforward ...................................................................... | $48,490 | $14,443 | ||
Investment tax credit carryforward ................................................................. | 44,888 | 44,503 | ||
Interest expense carryforward ........................................................................ | 68,932 | 50,742 | ||
Development assets and CIP ......................................................................... | — | 744 | ||
Other ................................................................................................................... | 2,126 | 1,558 | ||
Total deferred tax asset ........................................................................................ | 164,436 | 111,990 | ||
Deferred tax liability: | ||||
Derivative liability .............................................................................................. | (342) | (2,343) | ||
Basis difference in the equity method investment ....................................... | (158,407) | (109,255) | ||
Other ................................................................................................................... | (1,446) | — | ||
Total deferred tax liability ...................................................................................... | (160,195) | (111,598) | ||
Less: valuation allowance ................................................................................ | (29,616) | (16,497) | ||
Total net deferred tax liability ......................................................................... | $(25,375) | $(16,105) | ||
Subsidiary | Effective Date | Floating rate | Fixed rate | Termination date | Notional amount |
Eiffel Member B, LLC ....... | December 6, 2023 | 6-month term SOFR floating rate index | 3.45% | October 31, 2033 | $66,548 |
Ben Milam 1 ...................... | August 4, 2023 | 6-month term daily compounding SOFR floating rate index | 3.76% | July 31, 2044 | $64,879 |
Ben Milam 2 ...................... | November 16, 2023 | 6-month term daily compounding SOFR floating rate index | 4.17% | January 31, 2044 | $72,091 |
Ben Milam 3 ...................... | June 15, 2023 | 6-month term daily compounding SOFR floating rate index | 3.37% | August 31, 2044 | $73,787 |
Senior Borrower 1 and Senior Borrower 2 ............ | January 29, 2024 | 6-month term daily compounding SOFR floating rate index | 3.95% | January 25, 2034 | $243,909 |
Mezzanine Borrower 1 and Mezzanine Borrower 2 .......................................... | January 29, 2024 | 6-month term daily compounding SOFR floating rate index | 3.93% | January 25, 2029 | $75,000 |
Global Borrower ................ | November 19, 2025 | 3-month term daily compounding SOFR floating rate index | 3.79% | October 18, 2027 | $138,060 |
Global Borrower ................ | November 21, 2025 | 3-month term daily compounding SOFR floating rate index | 3.71% | October 18, 2027 | $59,167 |
Pelicans Jaw Solar, LLC . | September 30, 2026 | 6-month term daily compounding SOFR floating rate index | 4.20% | September 30, 2049 | $319,989 |
Pelicans Jaw Solar, LLC . | September 30, 2026 | 6-month term daily compounding SOFR floating rate index | 4.21% | September 30, 2049 | $44,087 |
Venus Buyer ...................... | March 5, 2025 | 6-month term daily compounding SOFR floating rate index | 3.96% | July 31, 2055 | $573,403 |
Fair Value Measurement Using | ||||||||
Fair Value as of December 31, 2025 | Level 1 | Level 2 | Level 3 | |||||
Assets: | ||||||||
Non-current derivative asset - interest rate swaps ...................................................................... | $16,549 | $— | $16,549 | $— | ||||
Total assets ......................................................... | $16,549 | $— | $16,549 | $— | ||||
Liabilities: | ||||||||
Current derivative liability - power price swaps | $17,399 | $— | $17,399 | $— | ||||
Non-current derivative liability - interest rate swaps ...................................................................... | 15,327 | — | 15,327 | — | ||||
Non-current derivative liability - power price swaps ...................................................................... | 47,701 | — | 47,701 | — | ||||
Total liabilities ..................................................... | $80,427 | $— | $80,427 | $— | ||||
Fair Value Measurement Using | ||||||||
Fair Value as of December 31, 2024 | Level 1 | Level 2 | Level 3 | |||||
Assets: | ||||||||
Non-current derivative asset - interest rate swaps ...................................................................... | $13,789 | $— | $13,789 | $— | ||||
Total assets ......................................................... | $13,789 | $— | $13,789 | $— | ||||
Liabilities: | ||||||||
Current derivative liability - power price swaps | $28,404 | $— | $— | $28,404 | ||||
Non-current derivative liability - interest rate swaps ...................................................................... | 5,418 | — | 5,418 | — | ||||
Non-current derivative liability - power price swaps ...................................................................... | 99,996 | — | — | 99,996 | ||||
Total liabilities ..................................................... | $133,818 | $— | $5,418 | $128,400 | ||||
December 31, 2025 | December 31, 2024 | |||
Beginning balance ............................................................................................. | $128,400 | $247,700 | ||
Unrealized mark to market gain on derivative ................................................... | (91,704) | (65,699) | ||
Settlements ............................................................................................................. | 28,404 | (53,601) | ||
Transfer from Level 3 to Level 2(1) ....................................................................... | (65,100) | — | ||
Closing balance .................................................................................................. | $— | $128,400 | ||
December 31, 2025 | December 31, 2024 | |||
PPAs ........................................................................................................................ | $462,632 | $292,208 | ||
Financial derivatives .............................................................................................. | 8,907 | 3,907 | ||
Equity contribution obligation ............................................................................... | 16,000 | — | ||
Interconnection performance obligations ........................................................... | 143,686 | 53,663 | ||
Debt service reserve ............................................................................................ | 46,155 | 56,155 | ||
Cluster study agreement ..................................................................................... | 7,500 | 7,500 | ||
Resource adequacy agreement .......................................................................... | — | 1,800 | ||
Total LCs used .................................................................................................... | $684,880 | $415,233 | ||
Total LC commitment ........................................................................................ | $981,176 | $615,546 | ||
Balance as of December 31, 2023 ............................................................................................. | $39,073 | |
Additional obligations incurred ........................................................................................................ | 16,129 | |
Accretion expense ............................................................................................................................ | 2,840 | |
Balance as of December 31, 2024 ............................................................................................. | $58,042 | |
Additional obligations incurred ........................................................................................................ | 1,141 | |
Change in estimates ......................................................................................................................... | 834 | |
Accretion expense ............................................................................................................................ | 3,663 | |
Balance as of December 31, 2025 ............................................................................................. | $63,680 | |
December 31, 2025 | December 31, 2024 | ||
Weighted-average remaining lease term (in years): | |||
Operating leases ..................................................................................................... | 31.98 | 32.9 | |
Weighted-average discount rate: | |||
Operating leases ..................................................................................................... | 6.45% | 6.44% | |
Year Ended December 31, | |||
2025 | 2024 | ||
Cash paid for operating lease liabilities ............................................................... | $12,137 | $9,987 | |
After December 31, 2025 | Leases | |
2026 .................................................................................................................................................... | $13,937 | |
2027 .................................................................................................................................................... | 14,190 | |
2028 .................................................................................................................................................... | 14,430 | |
2029 .................................................................................................................................................... | 13,874 | |
2030 .................................................................................................................................................... | 14,098 | |
Thereafter ........................................................................................................................................... | 487,383 | |
Total lease obligation ........................................................................................................................ | $557,912 | |
Less: imputed interest ...................................................................................................................... | (342,107) | |
Total operating lease liabilities .................................................................................................. | 215,805 | |
Operating lease liabilities, current .................................................................................................. | $13,833 | |
Operating lease liabilities, non-current .......................................................................................... | $201,972 | |
December 31, 2025 | |
Equity value of Energy Global, LP .................................................................................................................... | $29,768,938 |
Risk-free interest rate .......................................................................................................................................... | 3.5% |
Expected volatility ................................................................................................................................................ | 20.0% |
Expected term to liquidity .................................................................................................................................... | 0.75 years |
Discount for lack of marketability ....................................................................................................................... | 5.0% |
2022 Series C Profit Units | Series D Profit Units | Common A Profit Units | 2024 Series C Profit Units | ||||||||||||
Units (whole units) | Weighted- average grant date fair value (per unit) | Units (whole units) | Weighted- average grant date fair value (per unit) | Units (whole units) | Weighted- average grant date fair value (per unit) | Units (whole units) | Weighted- average grant date fair value (per unit) | ||||||||
Unvested as of December 31, 2023 ......... | 108,947 | $55.72 | 400,937 | $71.12 | — | — | |||||||||
Redeemed ........................... | (108,947) | (400,937) | 1,097,095 | $100.00 | — | ||||||||||
Granted ................................ | — | — | — | 5 | $4.14 | ||||||||||
Forfeitures ........................... | — | — | (21,498) | $100.00 | — | ||||||||||
Unvested as of December 31, 2024 ......... | — | — | 1,075,597 | $100.00 | 5 | $4.14 | |||||||||
Granted ................................ | — | — | — | 10,957,995 | $80.92 | ||||||||||
Forfeitures ........................... | — | — | (11,938) | $100.00 | (150,000) | $71.64 | |||||||||
Vested .................................. | — | — | (535,029) | $100.00 | (2,490,555) | $73.41 | |||||||||
Unvested as of December 31, 2025 ......... | — | — | 528,630 | $100.00 | 8,317,445 | $83.34 | |||||||||
Year Ended December 31, | ||||
2025 | 2024 | |||
Stock-based compensation expense – 2024 Series C Profit Units ............... | $607,841 | $— | ||
Stock-based compensation expense - Deferred cash payment and Common A Profit Units .......................................................................................... | 66,210 | 38,490 | ||
Stock-based compensation expense – Series D Profit Units ......................... | — | 101,817 | ||
Total plan compensation expenses .............................................................. | $674,051 | $140,307 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Numerator: | ||||
Net income (loss) attributable to SB Energy, Inc. ............................................. | $(738,008) | $106,104 | ||
Denominator: | ||||
Weighted-average Units outstanding - basic and diluted ................................ | 19,966,564 | 19,966,564 | ||
Net income (loss) per Unit - basic and diluted ........................................... | $(36.96) | $5.31 | ||
Year Ended December 31, | |||||
2025 | 2024 | Segment | |||
Customer A ................................................................................... | 16% | * | SP | ||
Customer B ................................................................................... | 13% | 19% | SP | ||
Customer C ................................................................................... | 10% | 15% | SP | ||
Customer D ................................................................................... | 29% | 16% | SP | ||
Customer E ................................................................................... | * | 13% | SP | ||
Customer F ................................................................................... | * | 12% | SP | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
DC revenue ............................................................................................................ | $— | $— | ||
SP revenue ............................................................................................................ | 213,467 | 232,243 | ||
SLN revenue ........................................................................................................... | 62,366 | 25,715 | ||
Subtotal ............................................................................................................... | $275,833 | $257,958 | ||
Elimination of revenue from transactions with other operating segments .... | (62,366) | (25,715) | ||
Total revenue from contracts with customers ............................................ | $213,467 | $232,243 | ||
Year ended December 31, 2025 | |||||
DC | SP | SLN | |||
Revenue ........................................................................................ | $— | $213,467 | $— | ||
Revenue from transactions with other operating segments . | — | — | 62,366 | ||
Segment costs(1) ..................................................................... | — | (65,969) | (42,179) | ||
Unrealized change in fair value of power price swap derivatives ................................................................................ | — | (63,300) | — | ||
Other segment items(2) ........................................................... | — | 13,480 | 2,069 | ||
Total Segment Adjusted EBITDA ......................................... | $— | $97,678 | $22,256 | ||
Year ended December 31, 2024 | |||||
DC | SP | SLN | |||
Revenue ........................................................................................ | $— | $232,243 | $— | ||
Revenue from transactions with other operating segments . | — | — | 25,715 | ||
Segment costs(1) ..................................................................... | — | (48,524) | (37,746) | ||
Unrealized change in fair value of power price swap derivatives ................................................................................ | — | (119,300) | — | ||
Other segment items(2) ........................................................... | — | 16,242 | — | ||
Total Segment Adjusted EBITDA ......................................... | $— | $80,661 | $(12,031) | ||
Year Ended December 31, | |||
2025 | 2024 | ||
Total Segment Adjusted EBITDA: | |||
DC ......................................................................................................................... | $— | $— | |
SP ......................................................................................................................... | 97,678 | 80,661 | |
SLN ....................................................................................................................... | 22,256 | (12,031) | |
Total Segment Adjusted EBITDA ................................................................ | $119,934 | $68,630 | |
Elimination of intersegment (revenue) expense, net .................................... | (6,538) | — | |
Test power sale proceeds ................................................................................. | — | (14,444) | |
Pre-operating period expenses ........................................................................ | (7,586) | (5,099) | |
Unallocated overhead ....................................................................................... | (26,043) | (18,415) | |
Depreciation, amortization and accretion ....................................................... | (94,080) | (73,314) | |
Interest expense, net of interest income ........................................................ | (147,754) | (108,590) | |
Stock-based compensation expense .............................................................. | (674,051) | (140,307) | |
Unrealized change in fair value of power price swap derivatives ............... | 63,300 | 119,300 | |
Losses in equity method investment ............................................................... | (1,740) | (14,203) | |
Other non-cash items, net ................................................................................ | (4,332) | (2,347) | |
Income tax expense ........................................................................................... | (9,202) | (15,262) | |
Net loss and comprehensive loss ................................................................... | $(788,092) | $(204,051) | |
As of December 31, 2025 | |||||||||
DC | SP | SLN | Corporate | Consolidated | |||||
Total current assets ................................ | $4,154 | $151,724 | $45,511 | $104,809 | $306,198 | ||||
Property, plant and equipment, net ..... | 342,977 | 4,519,437 | 665 | — | 4,863,079 | ||||
Other non-current assets ...................... | 75,871 | $334,669 | $2,029 | 718 | 413,287 | ||||
Total assets .......................................... | $423,002 | $5,005,830 | $48,205 | $105,527 | $5,582,564 | ||||
As of December 31, 2024 | |||||||||
DC | SP | SLN | Corporate | Consolidated | |||||
Total current assets ................................ | $— | $251,628 | $9,463 | $362,290 | $623,381 | ||||
Property, plant and equipment, net ..... | — | 3,361,534 | 706 | — | 3,362,240 | ||||
Other non-current assets ...................... | — | 286,791 | 2,546 | 248 | 289,585 | ||||
Total assets .......................................... | $— | $3,899,953 | $12,715 | $362,538 | $4,275,206 | ||||
December 31, 2025 | December 31, 2024 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents ..................................................................... | $87,650 | $— | ||
Accounts receivable and other current assets ...................................... | 1,128 | — | ||
Total current assets .................................................................................... | 88,778 | — | ||
Non-current assets | ||||
Investment in subsidiaries ........................................................................ | 1,817,677 | 1,694,582 | ||
Other non-current assets .......................................................................... | 738 | 298 | ||
Total non-current assets ........................................................................... | 1,818,415 | 1,694,880 | ||
Total assets ................................................................................................... | $1,907,193 | $1,694,880 | ||
Liabilities and member's equity | ||||
Current liabilities | ||||
Other current liabilities ............................................................................... | 1,909 | 18,910 | ||
Total current liabilities ............................................................................... | 1,909 | 18,910 | ||
Non-current liabilities | ||||
Debt - related party .................................................................................... | 709,520 | 410,000 | ||
Deferred tax liability ................................................................................... | 25,375 | 16,105 | ||
Total non-current liabilities ....................................................................... | 734,895 | 426,105 | ||
Total liabilities .............................................................................................. | $736,804 | $445,015 | ||
Member's equity | ||||
Contributed capital (19,966,564 units outstanding as of December 31, 2025 and 2024) .................................................................................... | 1,764,518 | 1,105,986 | ||
(Accumulated deficit) retained earnings ................................................. | (594,129) | 143,879 | ||
Total member's equity ................................................................................ | 1,170,389 | 1,249,865 | ||
Total liabilities and member's equity ..................................................... | $1,907,193 | $1,694,880 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Total operating costs and expenses ................................................... | $(4,724) | $(728) | ||
Equity in income (loss) of consolidated subsidiaries ............................ | (693,321) | 146,585 | ||
Interest income ...................................................................................... | 1,930 | — | ||
Interest expense .................................................................................... | (32,018) | (24,600) | ||
Other expense (income), net ............................................................... | (768) | (118) | ||
Income (loss) before income taxes ........................................................ | (728,901) | 121,139 | ||
Income tax expense .............................................................................. | (9,106) | (15,035) | ||
Net income (loss) and comprehensive income (loss) attributable to SB Energy, Inc. ........................................................................................ | $(738,007) | $106,104 | ||
Year Ended December 31, | ||||
2025 | 2024 | |||
Cash flows from operating activities | ||||
Net cash provided by (used in) operating activities ................................... | $(53,339) | $50 | ||
Cash flows from investing activities | ||||
Payments for property, plant and equipment ...................................................... | (50) | |||
Investment in subsidiaries ...................................................................................... | (158,390) | — | ||
Net cash used in investing activities .............................................................. | $(158,390) | $(50) | ||
Cash flows from financing activities | ||||
Capital contributions ............................................................................................... | 495,000 | — | ||
Capital distributions ................................................................................................. | (495,141) | — | ||
Proceeds of debt - related parties ........................................................................ | 299,520 | — | ||
Net cash provided by financing activities ..................................................... | $299,379 | $— | ||
Net (decrease) increase in cash and cash equivalents and restricted cash ....... | 87,650 | — | ||
Cash and cash equivalents and restricted cash at the beginning of the period . | — | — | ||
Cash and cash equivalents and restricted cash at the end of period ........ | $87,650 | $— | ||
Supplemental disclosure of noncash investing and financing activities | ||||
Noncash capital contributions from parent ............................................................... | $658,675 | $1,105,986 | ||
June 30, 2026 | December 31, 2025 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents ............................................................................ | $1,199,139 | $131,857 | ||
Restricted cash .................................................................................................. | 1,016,391 | 86,856 | ||
Accounts receivable, net (net of allowance for credit losses of $0 and $108 as of June 30, 2026 and December 31, 2025, respectively) ........... | 23,006 | 15,567 | ||
Receivables from related parties .................................................................... | 306 | 195 | ||
Advances to suppliers, current ....................................................................... | 78,030 | 30,954 | ||
Derivative assets, current ................................................................................ | 1,813 | — | ||
Prepaid and other current assets ................................................................... | 212,677 | 40,769 | ||
Total current assets ........................................................................................... | 2,531,362 | 306,198 | ||
Non-current assets | ||||
Property, plant and equipment, net ................................................................ | 6,841,446 | 4,863,079 | ||
Operating lease right-of-use assets ............................................................... | 213,510 | 201,032 | ||
Goodwill .............................................................................................................. | 10,993 | 10,993 | ||
Other intangible assets .................................................................................... | 18,496 | 18,496 | ||
Advances to suppliers, non-current ............................................................... | 26,255 | 19,245 | ||
Equity method investments ............................................................................. | 27,035 | 33,763 | ||
Derivative assets, non-current ........................................................................ | 60,887 | 16,549 | ||
Income taxes receivable .................................................................................. | 2,406 | 411 | ||
Deferred lease incentive .................................................................................. | 3,646,246 | — | ||
Other non-current assets ................................................................................. | 143,572 | 112,798 | ||
Total non-current assets .................................................................................. | 10,990,846 | 5,276,366 | ||
Total assets .......................................................................................................... | $13,522,208 | $5,582,564 | ||
Liabilities, redeemable noncontrolling interests and member's equity | ||||
Current liabilities | ||||
Accounts payable .............................................................................................. | $289,697 | $39,059 | ||
Accrued expenses and other current liabilities ............................................. | 377,112 | 646,939 | ||
Payables to related parties .............................................................................. | 3,975 | 188 | ||
Debt, net, current .............................................................................................. | 1,197,859 | 193,281 | ||
Derivative liabilities, current ............................................................................. | 10,704 | 17,399 | ||
Operating lease liabilities, current .................................................................. | 14,125 | 13,833 | ||
Warrant liability, current .................................................................................... | 2,040,815 | — | ||
Financial liability, current .................................................................................. | 1,972 | — | ||
Total current liabilities ...................................................................................... | 3,936,259 | 910,699 | ||
Non-current liabilities | ||||
Debt, net, non-current ...................................................................................... | 2,694,016 | 1,910,172 | ||
Debt from related parties ................................................................................. | 709,520 | 709,520 | ||
Derivative liabilities, non-current ..................................................................... | 48,866 | 63,028 | ||
Operating lease liabilities, non-current .......................................................... | 217,231 | 201,972 | ||
Deferred tax liability .......................................................................................... | — | 25,375 | ||
Asset retirement obligations ............................................................................ | 65,649 | 63,680 |
June 30, 2026 | December 31, 2025 | |||
Warrant liability, non-current ............................................................................ | 3,445,302 | — | ||
Financial liability, non-current .......................................................................... | 152,203 | — | ||
Other non-current liabilities ............................................................................. | 139,706 | 101,373 | ||
Total non-current liabilities .............................................................................. | 7,472,493 | 3,075,120 | ||
Total liabilities ..................................................................................................... | $11,408,752 | $3,985,819 | ||
Commitments and contingencies (Note 13) | ||||
Redeemable noncontrolling interests ................................................................. | 3,254 | 4,052 | ||
Member's equity | ||||
Contributed capital (19,966,564 units outstanding as of June 30, 2026 and December 31, 2025) ................................................................................. | 5,371,682 | 1,764,518 | ||
Accumulated deficit ........................................................................................... | (3,803,001) | (594,129) | ||
Total member's equity ....................................................................................... | 1,568,681 | 1,170,389 | ||
Noncontrolling interests ................................................................................... | 541,521 | 422,304 | ||
Total liabilities, redeemable noncontrolling interests and equity ......... | $13,522,208 | $5,582,564 | ||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Revenue ....................................................... | $94,586 | $52,661 | $138,659 | $83,322 | ||||
Operating costs and expenses | ||||||||
Cost of operations, exclusive of depreciation, amortization and accretion shown separately below ............................ | 21,474 | 20,353 | 40,656 | 39,122 | ||||
Depreciation, amortization and accretion ...................................................... | 24,509 | 23,485 | 48,100 | 46,935 | ||||
General and administrative ....................... | 475,478 | 131,634 | 601,507 | 177,807 | ||||
Operating loss .............................................. | $(426,875) | $(122,811) | $(551,604) | $(180,542) | ||||
Interest income ........................................... | 7,013 | 4,329 | 8,518 | 9,216 | ||||
Interest expense ......................................... | (30,910) | (40,151) | (86,872) | (98,646) | ||||
(Loss) gain in equity method investment | (3,558) | 5,179 | (6,729) | 3,574 | ||||
Change in fair value of warrant liability ... | (2,618,881) | — | (2,573,056) | — | ||||
Other income (expense), net .................... | (6,666) | (305) | (7,890) | 13,691 | ||||
Loss before income taxes ......................... | (3,079,877) | (153,759) | (3,217,633) | (252,707) | ||||
Income tax benefit (expense) ................... | 25,263 | (1,487) | 25,369 | (3,139) | ||||
Net loss and comprehensive loss ........... | $(3,054,614) | $(155,246) | $(3,192,264) | $(255,846) | ||||
Less: Net income (loss) and comprehensive loss attributable to redeemable noncontrolling interests and noncontrolling interests ...................... | (4,165) | (13,594) | 16,608 | (40,316) | ||||
Net loss and comprehensive loss attributable to SB Energy, Inc. ................. | $(3,050,449) | $(141,652) | $(3,208,872) | $(215,530) | ||||
Net loss per unit - basic and diluted ............. | $(152.78) | $(7.09) | $(160.71) | $(10.79) | ||||
Weighted-average units outstanding - basic and diluted ............................................. | 19,966,564 | 19,966,564 | 19,966,564 | 19,966,564 | ||||
Redeemable noncontrolling interests | Contributed capital | Accumulated deficit | Total member's equity | Non- controlling interests | Total equity | ||||||||
Balance as of December 31, 2025 ... | $4,052 | $1,764,518 | $(594,129) | $1,170,389 | $422,304 | $1,592,693 | |||||||
Capital contributions .... | — | 1,413,001 | — | 1,413,001 | — | 1,413,001 | |||||||
Capital distributions ...... | (323) | (452) | — | (452) | (5,924) | (6,376) | |||||||
Stock-based compensation ................ | — | 122,081 | — | 122,081 | — | 122,081 | |||||||
Net income (loss) ......... | (31) | — | (158,423) | (158,423) | 20,803 | (137,620) | |||||||
Balance as of March 31, 2026 ........................ | $3,698 | $3,299,148 | $(752,552) | $2,546,596 | $437,183 | $2,983,779 | |||||||
Capital contributions .... | — | 1,605,112 | — | 1,605,112 | 134,297 | 1,739,409 | |||||||
Capital distributions ...... | (750) | — | — | — | (7,303) | (7,303) | |||||||
Stock-based compensation ................ | — | 467,422 | — | 467,422 | — | 467,422 | |||||||
Equity financing cost .... | — | — | — | — | (18,186) | (18,186) | |||||||
Net income (loss) ......... | 306 | — | (3,050,449) | (3,050,449) | (4,470) | (3,054,919) | |||||||
Balance as of June 30, 2026 ........................ | $3,254 | $5,371,682 | $(3,803,001) | $1,568,681 | $541,521 | $2,110,202 | |||||||
Redeemable noncontrolling interests | Contributed capital | Retained earnings (Accumulated deficit) | Total member's equity | Non- controlling interests | Total equity | ||||||||
Balance as of December 31, 2024 .... | $6,011 | $1,105,986 | $143,879 | $1,249,865 | $496,923 | $1,746,788 | |||||||
Capital contributions ..... | — | 492,481 | — | 492,481 | — | 492,481 | |||||||
Capital distributions ...... | (572) | (495,851) | — | (495,851) | (3,843) | (499,694) | |||||||
Stock-based compensation ................ | — | 35,758 | — | 35,758 | — | 35,758 | |||||||
Equity financing costs .. | — | — | — | — | (25) | (25) | |||||||
Net income (loss) .......... | 21 | — | (73,878) | (73,878) | (26,743) | (100,621) | |||||||
Balance as of March 31, 2025 ........................ | $5,460 | $1,138,374 | $70,001 | $1,208,375 | $466,312 | $1,674,687 | |||||||
Capital contributions ..... | — | 2,519 | — | 2,519 | — | 2,519 | |||||||
Capital distributions ...... | (752) | (14,518) | — | (14,518) | (4,899) | (19,417) | |||||||
Stock-based compensation ................ | — | 126,705 | — | 126,705 | — | 126,705 | |||||||
Equity financing costs .. | — | — | — | — | (81) | (81) | |||||||
Net income (loss) .......... | 526 | — | (141,652) | (141,652) | (14,120) | (155,772) | |||||||
Balance as of June 30, 2025 ........................ | $5,234 | $1,253,080 | $(71,651) | $1,181,429 | $447,212 | $1,628,641 | |||||||
Six Months Ended June 30, | ||||
2026 | 2025 | |||
Cash flows from operating activities | ||||
Net loss | $(3,192,264) | $(255,846) | ||
Adjustments to reconcile net loss to cash used in operating activities | ||||
Non-cash (income) / expenses: | ||||
Depreciation, amortization and accretion expense ................................. | 48,100 | 46,935 | ||
Amortization of deferred financing cost .................................................... | 7,331 | 8,638 | ||
Stock-based compensation expense ........................................................ | 589,503 | 162,462 | ||
Unrealized loss (gain) in equity method investment ............................... | 6,729 | (3,574) | ||
Deferred income taxes ................................................................................ | (25,375) | — | ||
Changes in fair value of derivatives .......................................................... | (67,008) | 12,521 | ||
Change in fair value of warrant liability ..................................................... | 2,573,056 | — | ||
Non-cash lease expense ............................................................................ | 1,825 | — | ||
Loss on extinguishment of debt ................................................................. | 6,805 | — | ||
Changes in operating assets and liabilities: | ||||
Accounts receivable ..................................................................................... | (7,439) | (7,615) | ||
Receivable from related parties ................................................................. | (111) | — | ||
Prepaid and other current assets .............................................................. | 9,492 | 263 | ||
Other non-current assets ............................................................................ | 3,413 | (3,252) | ||
Accounts payable ......................................................................................... | (20,266) | 14,065 | ||
Accrued expenses and other current liabilities ........................................ | 7,574 | (9,408) | ||
Payables to related parties ......................................................................... | 3,785 | (15,896) | ||
Operating lease liabilities ............................................................................ | 1,247 | 4,161 | ||
Income taxes receivable ............................................................................. | (1,994) | 3,108 | ||
Other non-current liabilities ......................................................................... | — | (2,816) | ||
Net cash used in operating activities ....................................................... | $(55,597) | $(46,254) | ||
Cash flows from investing activities | ||||
Payments for property, plant and equipment ................................................ | (1,672,483) | (357,455) | ||
Advances to suppliers ...................................................................................... | (33,760) | (6,831) | ||
Investments in unconsolidated affiliate .......................................................... | — | (7,971) | ||
Net cash used in investing activities ....................................................... | $(1,706,243) | $(372,257) | ||
Cash flows from financing activities | ||||
Capital contributions ......................................................................................... | 1,905,439 | 495,000 | ||
Capital distributions .......................................................................................... | (14,752) | (520,435) | ||
Proceeds from debt .......................................................................................... | 2,396,050 | 255,600 | ||
Proceeds from financing obligations .............................................................. | 222,774 | — | ||
Payment of financing obligations .................................................................... | (67,308) | — | ||
Repayment of debt ........................................................................................... | (538,594) | (18,289) | ||
Payment for deferred financing costs ............................................................ | (105,073) | (7,361) | ||
Payment of equity financing costs .................................................................. | (39,879) | (618) | ||
Net cash provided by financing activities ............................................... | $3,758,657 | $203,897 | ||
Six Months Ended June 30, | ||||
2026 | 2025 | |||
Net increase (decrease) in cash and cash equivalents and restricted cash | 1,996,817 | (214,614) | ||
Cash and cash equivalents and restricted cash at the beginning of the period ....................................................................................................................... | 218,713 | 574,178 | ||
Cash and cash equivalents and restricted cash at the end of period .. | $2,215,530 | 359,564 | ||
Supplemental cash flow information | ||||
Cash and cash equivalents ............................................................................. | $1,199,139 | $224,023 | ||
Restricted cash .................................................................................................. | 1,016,391 | 135,541 | ||
Total cash and cash equivalents and restricted cash ............................. | $2,215,530 | $359,564 | ||
Cash paid for interest on loans ....................................................................... | $78,198 | $49,331 | ||
Supplemental disclosure of noncash investing and financing activities | ||||
Property, plant and equipment additions within accounts payable and accrued expenses ............................................................................................. | $636,749 | $79,858 | ||
Operating lease right-of-use assets acquired through lease liability ........ | $14,304 | $— | ||
Noncash capital contributions from parent ................................................... | $1,836,474 | $162,462 | ||
June 30, 2026 | December 31, 2025 | |||
Assets | ||||
Cash and cash equivalents ............................................................................. | $12,573 | $31,662 | ||
Restricted cash .................................................................................................. | 147,469 | 8,761 | ||
Accounts receivable ......................................................................................... | 18,214 | 11,441 | ||
Receivable from related parties, net .............................................................. | 900 | 564 | ||
Prepaid and other current assets ................................................................... | 11,055 | 6,701 | ||
Total current assets ...................................................................................... | 190,211 | 59,129 | ||
Property, plant and equipment, net ................................................................ | 3,765,191 | 2,873,546 | ||
Operating lease right-of-use assets ............................................................... | 195,460 | 146,575 | ||
Other intangible assets .................................................................................... | 16,496 | — | ||
Other non-current assets ................................................................................. | 20,411 | 6,660 | ||
Total assets ................................................................................................ | $4,187,769 | $3,085,910 | ||
Liabilities | ||||
Accounts payable .............................................................................................. | $677 | $7,201 | ||
Accrued expenses and other current liabilities ............................................. | 11,680 | 8,149 | ||
Payables to related parties .............................................................................. | 1,602 | 1,394 | ||
Debt, net, current .............................................................................................. | 843,241 | — | ||
Derivative liabilities, current ............................................................................. | 10,704 | 17,399 | ||
Operating lease liabilities, current .................................................................. | 13,134 | 9,309 | ||
Total current liabilities .................................................................................. | 881,038 | 43,452 | ||
Derivative liabilities, non-current ..................................................................... | 44,284 | 47,701 | ||
Operating lease liabilities, non-current .......................................................... | 199,643 | 148,217 | ||
Asset retirement obligations ............................................................................ | 64,447 | 62,519 | ||
Other non-current liabilities ............................................................................. | 40,182 | — | ||
Total liabilities ............................................................................................ | $1,229,594 | $301,889 | ||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Energy revenue .............................................. | $26,171 | $32,632 | $50,465 | $53,932 | ||||
REC revenue .................................................. | 4,500 | 5,421 | 7,592 | 7,867 | ||||
Data center rental revenue ........................... | $653 | $— | $653 | $— | ||||
Total revenue from contracts with customers ................................................ | $31,324 | $38,053 | $58,710 | $61,799 | ||||
Derivative revenue ......................................... | 63,262 | 14,608 | 79,949 | 21,523 | ||||
Total revenue .......................................... | $94,586 | $52,661 | $138,659 | $83,322 | ||||
June 30, 2026 | December 31, 2025 | |||
Billed trade receivable ........................................................................................... | $4,694 | $3,711 | ||
Unbilled trade receivable ...................................................................................... | 16,173 | 11,611 | ||
Other receivable ..................................................................................................... | 2,139 | 353 | ||
Total trade receivable ............................................................................................ | 23,006 | 15,675 | ||
Less: allowance for credit losses .................................................................... | — | (108) | ||
Accounts receivable, net .................................................................................. | $23,006 | $15,567 | ||
June 30, 2026 | December 31, 2025 | |||
Land ......................................................................................................................... | $136,732 | $83,157 | ||
Solar systems ......................................................................................................... | 3,247,791 | 3,106,149 | ||
Leasehold improvements ..................................................................................... | 820 | 820 | ||
Asset retirement obligations ................................................................................. | 50,962 | 50,962 | ||
Construction in progress ....................................................................................... | 3,721,611 | 1,892,436 | ||
Total property, plant and equipment .................................................................... | 7,157,916 | 5,133,524 | ||
Less: accumulated depreciation ..................................................................... | (316,470) | (270,445) | ||
Property, plant and equipment, net ............................................................... | $6,841,446 | $4,863,079 | ||
June 30, 2026 | December 31, 2025 | |||
Security deposit ...................................................................................................... | $29,857 | $4,547 | ||
Prepaid expense .................................................................................................... | 39,495 | 13,695 | ||
Prepayments for engineering, procurement and construction ........................ | 142,966 | — | ||
Vendor credit .......................................................................................................... | — | 20,877 | ||
Other current assets .............................................................................................. | 359 | 1,650 | ||
Total prepaid and other current assets ........................................................ | $212,677 | $40,769 | ||
June 30, 2026 | December 31, 2025 | |||
Accrued compensation and benefits .................................................................. | $8,767 | $11,383 | ||
Accrued interest ..................................................................................................... | 44,790 | 18,824 | ||
Accrued contingent consideration related to Libra asset acquisition ............ | — | 174,000 | ||
Accrued equipment purchase liability ................................................................. | 61 | 40,060 | ||
Accrued construction project costs ..................................................................... | 157,919 | 386,797 | ||
Other accrued expenses ...................................................................................... | 165,575 | 15,875 | ||
Total accrued expenses and other current liabilities ............................... | $377,112 | $646,939 | ||
Maturity Date | Interest Rate | June 30, 2026 | December 31, 2025 | |||||
SE Cosmos Bridge Loan and SE Cosmos Senior Secured Notes .......... | April 2031 | 8.875% | $999,000 | $— | ||||
Libra Construction Loan and Libra Bridge Loan(1) ........................................ | SOFR + 1.625% | 512,850 | — | |||||
Athos Storage Construction Loan and Athos Storage Bridge Loan(2) ...... | SOFR + 1.75% | 361,850 | — | |||||
IP Backlog Land Loan .......................... | August 2055 | 4.5% | 36,958 | 37,016 | ||||
Senior Borrower 1 Term Loan ............ | January 2034 | SOFR + 2% | 162,167 | 162,167 | ||||
Senior Borrower 2 Term Loan ............ | January 2034 | SOFR + 2% | 162,167 | 162,167 | ||||
Mezzanine Borrower 1 Term Loan ..... | January 2034 | SOFR + 3% | 50,000 | 50,000 | ||||
Mezzanine Borrower 2 Term Loan ..... | January 2034 | SOFR + 3% | 50,000 | 50,000 | ||||
Eiffel Term Loan .................................... | December 2033 | SOFR + 1.75% | 88,730 | 89,323 | ||||
Orion 1 Member B Term Loan ............ | October 2029 | SOFR + 1.625% | 83,226 | 83,339 | ||||
Orion 2 Member B Term Loan ............ | November 2034 | SOFR + 1.875% | 92,332 | 92,837 | ||||
Orion 3 Member B Term Loan ............ | September 2029 | SOFR + 1.625% | 95,558 | 96,984 | ||||
Pelicans Jaw Construction Loan and Pelicans Jaw Bridge Loan(3) ............... | SOFR + 1.75% | 857,750 | 719,850 | |||||
Global Borrower Term Loan and Global Borrower Revolving Loan ....... | October 2027 | SOFR + 3.75% | 472,985 | 435,985 | ||||
SE Borrower Term Loan ...................... | September 2026 | 12.0% | — | 60,549 | ||||
Angela Bridge Loan(4) .......................... | SOFR + 1.25% | — | 127,900 | |||||
Total principal of debt ........................... | 4,025,573 | 2,168,117 | ||||||
Less: unamortized issuance costs and discount .......................................... | (133,698) | (64,664) | ||||||
Total debt, net of unamortized issuance costs and discount ......... | $3,891,875 | $2,103,453 | ||||||
Less: debt, net, current (5) ................... | 1,197,859 | 193,281 | ||||||
Total debt, net, non-current ............ | $2,694,016 | $1,910,172 | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Loss before income taxes ........................... | $(3,079,877) | $(153,759) | $(3,217,633) | $(252,707) | |||
Income tax benefit (expense) ..................... | $25,263 | $(1,487) | $25,369 | $(3,139) | |||
Effective income tax rate ............................. | 0.8% | (1.0)% | 0.8% | (1.2)% | |||
Subsidiary | Execution Date | Floating rate | Fixed rate | Termination date | Notional amount |
Eiffel Member B, LLC ............ | December 7, 2023 | 6-month term SOFR floating rate index | 3.45% | October 31, 2033 | $65,784 |
Ben Milam 1 ............................ | October 29, 2024 | 6-month term daily compounding SOFR floating rate index | 3.76% | July 31, 2044 | $48,118 |
Ben Milam 1 ............................ | October 29, 2024 | 6-month term daily compounding SOFR floating rate index | 3.76% | October 31, 2044 | $16,039 |
Ben Milam 2 ............................ | November 26, 2024 | 6-month term daily compounding SOFR floating rate index | 4.17% | March 31, 2044 | $71,092 |
Ben Milam 3 ............................ | June 15, 2023 | 6-month term daily compounding SOFR floating rate index | 3.37% | August 31, 2044 | $73,787 |
Senior Borrower 1 and Senior Borrower 2 .................. | January 25, 2024 | 6-month term daily compounding SOFR floating rate index | 3.95% | June 30, 2043 | $243,909 |
Mezzanine Borrower 1 and Mezzanine Borrower 2 .......... | January 25, 2024 | 6-month term daily compounding SOFR floating rate index | 3.93% | June 30, 2038 | $75,000 |
Global Borrower ..................... | November 19, 2025 | 3-month term daily compounding SOFR floating rate index | 3.79% | October 18, 2027 | $138,060 |
Global Borrower ..................... | November 19, 2025 | 3-month term daily compounding SOFR floating rate index | 3.71% | October 18, 2027 | $59,167 |
Pelicans Jaw Solar, LLC ....... | December 23, 2024 | 6-month term daily compounding SOFR floating rate index | 4.20% | September 30, 2046 | $319,990 |
Pelicans Jaw Solar, LLC ....... | May 13, 2025 | 6-month term daily compounding SOFR floating rate index | 4.21% | September 30, 2046 | $29,391 |
Pelicans Jaw Solar, LLC ....... | May 13, 2025 | 6-month term daily compounding SOFR floating rate index | 4.21% | September 28, 2046 | $14,696 |
Libra Solar, LLC ..................... | March 16, 2026 | 3-month term daily compounding SOFR floating rate index | 4.11% | March 31, 2048 | $670,310 |
Libra Solar, LLC ..................... | March 16, 2026 | 3-month term daily compounding SOFR floating rate index | 4.13% | March 31, 2048 | $68,378 |
Libra Solar, LLC ..................... | May 6, 2026 | 3-month term daily compounding SOFR floating rate index | 4.37% | March 31, 2053 | $16,934 |
Libra Solar, LLC ..................... | May 6, 2026 | 3-month term daily compounding SOFR floating rate index | 4.37% | March 31, 2053 | $16,934 |
Athos Storage, LLC ............... | March 19, 2026 | 3-month term daily compounding SOFR floating rate index | 4.02% | November 30, 2046 | $214,950 |
Fair Value Measurement Using | ||||||||
Fair Value as of June 30, 2026 | Level 1 | Level 2 | Level 3 | |||||
Assets: | ||||||||
Current derivative asset - power price swaps ................................................................ | $1,813 | $— | $— | $1,813 | ||||
Non-current derivative asset - interest rate swaps ................................................................ | 9,887 | — | 9,887 | — | ||||
Non-current derivative asset - power price swaps ................................................................ | 51,000 | — | — | 51,000 | ||||
Total assets ................................................... | $62,700 | $— | $9,887 | $52,813 | ||||
Liabilities: | ||||||||
Current derivative liability - power price swaps ................................................................ | $10,704 | $— | $10,704 | $— | ||||
Current warrant liability(1) ............................... | 2,040,815 | — | — | 2,040,815 | ||||
Non-current derivative liability - interest rate swaps ........................................................ | 9,027 | — | 9,027 | — | ||||
Non-current derivative liability - power price swaps ...................................................... | 39,839 | — | 39,839 | — | ||||
Non-current warrant liability(1) ........................ | 3,445,302 | — | — | 3,445,302 | ||||
Total liabilities ............................................... | $5,545,687 | $— | $59,570 | $5,486,117 | ||||
Fair Value Measurement Using | ||||||||
Fair Value as of December 31, 2025 | Level 1 | Level 2 | Level 3 | |||||
Assets: | ||||||||
Non-current derivative asset - interest rate swaps ................................................................ | $16,549 | $— | $16,549 | $— | ||||
Total assets ................................................... | $16,549 | $— | $16,549 | $— | ||||
Liabilities: | ||||||||
Current derivative liability - power price swaps ................................................................ | $17,399 | $— | $17,399 | $— | ||||
Non-current derivative liability - interest rate swaps ........................................................ | 15,327 | — | 15,327 | — | ||||
Non-current derivative liability - power price swaps ...................................................... | 47,701 | — | 47,701 | — | ||||
Total liabilities ............................................... | $80,427 | $— | $80,427 | $— | ||||
TB4 Swap Derivatives | ||
Balance as of December 31, 2025 ............................................................................................. | $— | |
Total gains or losses recognized in earnings ........................................................................... | 52,813 | |
Balance as of June 30, 2026 ....................................................................................................... | $52,813 | |
June 30, 2026 | December 31, 2025 | |||
PPAs ........................................................................................................................ | $535,905 | $462,632 | ||
Financial derivatives .............................................................................................. | 8,907 | 8,907 | ||
Equity contribution obligation ............................................................................... | 17,000 | 16,000 | ||
Interconnection performance obligations ........................................................... | 453,865 | 143,686 | ||
Debt service reserve ............................................................................................. | 46,155 | 46,155 | ||
Cluster study agreement ...................................................................................... | 7,500 | 7,500 | ||
Investment tax credits for Athos Storage ........................................................... | 62,496 | — | ||
Rent reserve ........................................................................................................... | 7,340 | — | ||
Equipment reserve ................................................................................................ | 2,440 | — | ||
Total LCs used .................................................................................................... | $1,141,608 | $684,880 | ||
Total LC commitment ........................................................................................ | $1,435,744 | $981,176 | ||
June 30, 2026 | December 31, 2025 | ||
Weighted-average remaining lease term (in years): | |||
Operating leases ..................................................................................................... | 31.8 | 32.0 | |
Weighted-average discount rate: | |||
Operating leases ..................................................................................................... | 6.04% | 6.45% | |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Cash paid for operating lease liabilities ........ | $3,710 | $2,533 | $5,425 | $5,037 | |||
Years Ending December 31, | Leases | |
Remainder of 2026 (remaining six months) ................................................................................ | $8,111 | |
2027 ................................................................................................................................................... | 15,083 | |
2028 ................................................................................................................................................... | 15,344 | |
2029 ................................................................................................................................................... | 14,809 | |
2030 ................................................................................................................................................... | 15,057 | |
Thereafter ......................................................................................................................................... | 532,818 | |
Total lease obligation ...................................................................................................................... | $601,222 | |
Less: imputed interest .................................................................................................................... | (369,866) | |
Total operating lease liabilities ................................................................................................ | $231,356 | |
Operating lease liabilities, current ................................................................................................ | $14,125 | |
Operating lease liabilities, non-current ........................................................................................ | $217,231 | |
January 9, 2026 | June 30, 2026 | ||
Equity value of Energy Global, LP ................................................................ | $29,768,938 | $44,500,000 | |
Expected dividend yield ................................................................................. | —% | —% | |
Risk-free interest rate ..................................................................................... | 3.5% | 3.8% | |
Expected volatility (Transaction indication) ................................................. | 20.0% | 28.0% | |
Expected volatility (IPO indication) ............................................................... | N/A | 26.0% | |
Contractual term .............................................................................................. | 10 years | 9.5 years | |
Warrant liability | |
Balance at December 31, 2025 .................................................................................................... | $— |
Issuance of warrants ..................................................................................................................... | 3,646,246 |
Settlements ..................................................................................................................................... | (733,186) |
Change in fair value ...................................................................................................................... | (45,824) |
Balance at March 31, 2026 ............................................................................................................ | $2,867,236 |
Change in fair value ...................................................................................................................... | 2,618,881 |
Balance at June 30, 2026 .............................................................................................................. | $5,486,117 |
June 30, 2026 | |
Equity value of Energy Global, LP ............................................................................................... | $44,500,000 |
Risk-free interest rate .................................................................................................................... | 3.8% |
Expected volatility (Transaction indication) ................................................................................ | 28.0% |
Expected volatility (IPO indication) .............................................................................................. | 26.0% |
Expected term to liquidity .............................................................................................................. | 0.2 years |
Discount for lack of marketability ................................................................................................. | 3.0% |
2024 Series C Profit Units | Common A Profit Units | ||||||
Units (whole units) | Weighted- average grant date fair value (per unit) | Units (whole units) | Weighted- average grant date fair value (per unit) | ||||
Unvested as of December 31, 2025 ........... | 8,317,445 | $83.34 | 528,630 | $100.00 | |||
Granted ............................................................... | 363,500 | $227.46 | — | ||||
Forfeitures .......................................................... | (10,300) | $93.63 | — | ||||
Vested ................................................................. | (1,035,830) | $75.08 | (352,420) | $100.00 | |||
Unvested as of June 30, 2026 ..................... | 7,634,815 | $91.31 | 176,210 | $100.00 | |||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Stock-based compensation expenses – 2024 Series C Profit Units ............................. | $449,487 | $110,262 | $555,126 | $129,577 | ||||
Stock-based compensation expenses – Deferred cash payment and Common A Profit Units ........................................................ | 17,935 | 16,443 | 34,377 | 32,885 | ||||
Total plan compensation expenses ........ | $467,422 | $126,705 | $589,503 | $162,462 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Numerator: | ||||||||
Net loss attributable to SB Energy, Inc. ....... | $(3,050,449) | $(141,652) | $(3,208,872) | $(215,530) | ||||
Denominator: | ||||||||
Weighted-average Units outstanding - basic and diluted ............................................. | 19,966,564 | 19,966,564 | 19,966,564 | 19,966,564 | ||||
Net loss per Unit - basic and diluted ...... | $(152.78) | $(7.09) | $(160.71) | $(10.79) | ||||
Six Months Ended June 30, | ||||||
2026 | 2025 | Segment | ||||
Customer A .................................................................................. | 27% | 30% | SP | |||
Customer B .................................................................................. | 24% | 21% | SP | |||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2026 | 2025 | 2026 | 2025 | |||||
DC revenue ..................................................... | $653 | $— | $653 | $— | ||||
SP revenue ..................................................... | 93,933 | 52,661 | 138,006 | 83,322 | ||||
SLN revenue .................................................... | 23,676 | 9,801 | 52,810 | 14,225 | ||||
Subtotal ........................................................ | 118,262 | 62,462 | 191,469 | 97,547 | ||||
Elimination of revenue from transactions with other operating segments ...................... | (23,676) | (9,801) | (52,810) | (14,225) | ||||
Total revenue ................................................ | $94,586 | $52,661 | $138,659 | $83,322 | ||||
Three Months Ended June 30, 2026 | Six Months Ended June 30, 2026 | ||||||||||
DC | SP | SLN | DC | SP | SLN | ||||||
Revenue ............................... | $653 | $93,933 | $— | $653 | $138,006 | $— | |||||
Revenue from transactions with other operating segments ............ | — | — | 23,676 | — | — | 52,810 | |||||
Segment costs(1) ............. | (619) | (16,097) | (15,377) | (619) | (31,462) | (30,004) | |||||
Unrealized change in fair value of power price swap derivatives ............. | — | (53,893) | — | — | (67,370) | — | |||||
Other segment items(2) .. | — | (28) | 450 | — | 92 | 293 | |||||
Total Segment Adjusted EBITDA ............................... | $34 | $23,915 | $8,749 | $34 | $39,266 | $23,099 | |||||
Three Months Ended June 30, 2025 | Six Months Ended June 30, 2025 | ||||||||||
DC | SP | SLN | DC | SP | SLN | ||||||
Revenue ............................... | $— | $52,661 | $— | $— | $83,322 | $— | |||||
Revenue from transactions with other operating segments ............ | — | — | 9,801 | — | — | 14,225 | |||||
Segment costs(1) ............. | — | (17,436) | (10,412) | — | (32,597) | (20,691) | |||||
Unrealized change in fair value of power price swap derivatives ............. | — | (8,374) | — | — | (11,874) | — | |||||
Other segment items(2) .. | — | 906 | — | — | 15,200 | — | |||||
Total Segment Adjusted EBITDA ............................... | $— | $27,757 | $(611) | $— | $54,051 | $(6,466) | |||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Total Segment Adjusted EBITDA: | |||||||
DC .................................................................. | $34 | $— | $34 | $— | |||
SP .................................................................. | 23,915 | 27,757 | 39,266 | 54,051 | |||
SLN ................................................................ | 8,749 | (611) | 23,099 | (6,466) | |||
Total Segment Adjusted EBITDA ......... | $32,698 | $27,146 | $62,399 | $47,585 | |||
Elimination of intersegment (revenue) expense, net ................................................. | (7,120) | — | (20,605) | — | |||
Test power sale proceeds .......................... | 28 | — | (92) | — | |||
Pre-operating period expenses ................. | (5,220) | (2,095) | (9,062) | (3,578) | |||
Unallocated overhead ................................. | (8,539) | (7,067) | (13,898) | (13,121) | |||
Depreciation, amortization and accretion | (24,509) | (23,485) | (48,100) | (46,935) | |||
Interest expense, net of interest income .. | (23,897) | (35,822) | (78,354) | (89,430) | |||
Stock-based compensation expense ....... | (467,422) | (126,705) | (589,503) | (162,462) | |||
Unrealized change in fair value of power price swap derivatives ................................ | 53,893 | 8,374 | 67,370 | 11,874 | |||
(Loss) gain in equity method investment . | (3,558) | 5,179 | (6,729) | 3,574 | |||
Change in fair value of warrant liability .... | (2,618,881) | — | (2,573,056) | — | |||
Other non-cash items, net .......................... | (7,350) | 716 | (8,003) | (214) | |||
Income tax benefit (expense) .................... | 25,263 | (1,487) | 25,369 | (3,139) | |||
Net loss and comprehensive loss ............ | $(3,054,614) | $(155,246) | $(3,192,264) | $(255,846) | |||
As of June 30, 2026 | |||||||||
DC | SP | SLN | Corporate | Consolidated | |||||
Total current assets ....................... | $952,451 | $479,459 | $50,072 | $1,049,380 | $2,531,362 | ||||
Property, plant and equipment, net .................................................... | 1,778,039 | 5,062,722 | 685 | — | 6,841,446 | ||||
Other non-current assets ............. | 3,727,038 | 412,282 | 1,758 | 8,322 | 4,149,400 | ||||
Total assets ................................. | $6,457,528 | $5,954,463 | $52,515 | $1,057,702 | $13,522,208 | ||||
As of December 31, 2025 | |||||||||
DC | SP | SLN | Corporate | Consolidated | |||||
Total current assets ....................... | $4,154 | $151,724 | $45,511 | $104,809 | $306,198 | ||||
Property, plant and equipment, net .................................................... | 342,977 | 4,519,437 | 665 | — | 4,863,079 | ||||
Other non-current assets ............. | 75,871 | 334,669 | 2,029 | 718 | 413,287 | ||||
Total assets ................................. | $423,002 | $5,005,830 | $48,205 | $105,527 | $5,582,564 | ||||
J.P. Morgan | Goldman Sachs & Co. LLC | Morgan Stanley |
Citigroup | Mizuho |
BNP PARIBAS | Jefferies | Natixis | RBC Capital Markets | Wolfe | Nomura Alliance |
Huntington Capital Markets | ING | MUFG | Santander | SMBC Nikko |
BTIG | Daiwa Capital Markets America Inc. | Newmark Securities | Raymond James | Rosenblatt |
Amount to be paid | |
SEC registration fee ........................................................................................................................... | $ * |
FINRA filing fee ................................................................................................................................... | * |
Exchange listing fee ........................................................................................................................... | * |
Accounting fees and expenses ........................................................................................................ | * |
Legal fees and expenses .................................................................................................................. | * |
Printing and engraving expenses .................................................................................................... | * |
Transfer agent and registrar fees .................................................................................................... | * |
Blue sky fees and expenses ............................................................................................................. | * |
Miscellaneous expenses ................................................................................................................... | * |
Total ...................................................................................................................................................... | $ * |
Exhibit No. | Description | |
1.1* | Form of Underwriting Agreement. | |
2.1** | ||
2.2** | ||
3.1** | ||
3.2 | ||
3.3** | ||
3.4 | ||
3.5 | ||
4.1 | ||
4.2** | ||
5.1** | ||
10.1^** | ||
10.2^** | ||
10.3^** | ||
10.4^** | ||
10.5^** | ||
10.6^** | ||
10.7^** | ||
10.8^** | ||
10.9^** | ||
10.10^** | ||
10.11^** | ||
10.12^** | ||
10.13^** | ||
10.14^** | ||
10.15^** | ||
10.16^** | ||
10.17^** | ||
10.18^** | ||
10.19^** | ||
10.20^** | ||
10.21^** | ||
10.22^** | ||
10.23** | ||
10.24** | ||
10.25 | ||
10.26** | ||
10.27** | ||
10.28^#** | ||
10.29^#** | ||
10.30^#** | ||
10.31^#** | ||
10.32†* | Energy Global Management LP Equity Incentive Plan. | |
10.33†* | Energy Global Management LP Equity Incentive Plan Form of Award Agreement. | |
10.34†* | SB Energy, Inc. Form of 2026 Equity Incentive Award Plan and forms of option and restricted stock unit agreements thereunder. | |
10.35* | Form of Shareholders Agreement. | |
10.36* | Form of Indemnification Agreement. | |
10.37 | ||
10.38 | ||
10.39 | ||
10.40 | ||
10.41 | ||
10.42* | Employment Agreement, dated as of March 4, 2022, by and among Richard Hossfeld, as the Executive, SB Energy DevCo (US), Inc. and SBE Global, LP. | |
10.43* | Employment Agreement, dated as of March 4, 2022, by and among Abhijeet Sathe, as the Executive, SB Energy DevCo (US), Inc. and SBE Global, LP. | |
10.44* | Employment Agreement, dated as of February 27, 2023, by and among Gaetan Frotte, as the Executive, SB Energy DevCo (US), Inc. and SBE Global, LP. | |
10.45* | Employment Agreement, dated as of March 4, 2022, by and among Ryan Bates, as the Executive, SB Energy DevCo (US), Inc. and SBE Global, LP. | |
21.1 | ||
23.1 | ||
23.2** | ||
24.1** | ||
99.1** | ||
99.2** | ||
99.3** | ||
99.4** | ||
99.5** | ||
99.6** | ||
99.7** | ||
107** | ||
SB Energy, Inc. | ||
By: | /s/ Rich Hossfeld | |
Rich Hossfeld | ||
Co-Chief Executive Officer | ||
By: | /s/ Abhijeet Sathe | |
Abhijeet Sathe | ||
Co-Chief Executive Officer | ||
Signature | Title | Date | ||
/s/ Rich Hossfeld | Co-Chief Executive Officer and Director (Principal Executive Officer) | September 21, 2026 | ||
Rich Hossfeld | ||||
/s/ Abhijeet Sathe | Co-Chief Executive Officer and Director (Principal Executive Officer) | September 21, 2026 | ||
Abhijeet Sathe | ||||
/s/ Gaetan Frotte | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | September 21, 2026 | ||
Gaetan Frotte |