Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION OF

KANDI TECHNOLOGIES GROUP, INC.

 

Description of the Rawrr Transaction

 

On December 5, 2025, Kandi Technologies Group, Inc. (“Kandi” or the “Company”) entered into a share transfer agreement (the “Share Transfer Agreement”) with shareholders (“Sellers”) of Rawrr Inc. (the “Target Company,” “Target Subsidiary,” or “Rawrr”), a California corporation.

 

The Target Subsidiary operates as a specialized new energy technology enterprise focused on the research, development, design, and global distribution of high-performance electric off-road motorcycles. Its flagship product, the Rawrr electric off-road motorcycle, features high power output, superior off-road performance, and proprietary design patents. The product has gained traction in European and American markets, driven by its performance, design, and reliability. Rawrr continues to invest in core technologies including electric drive systems, battery range optimization, and advanced suspension and braking systems. The Target Subsidiary recorded approximately $15.66 million of revenue over its most recent financial year ended December 31, 2025.

 

Pursuant to the Share Transfer Agreement, the Sellers conditionally agreed to sell, and the Company conditionally agreed to acquire, the entire issued share capital of the Target Company (the “Acquisition” or the “Transaction”), for a consideration of $23.9 million, payable in the form of ordinary shares, with a par value of $0.001 per share, of the Company (the “Ordinary Shares”). The accounting consideration is the acquisition date fair value which is measured at a negotiated transfer price of $23.9 million, settled through the issuance of 17,700,000 ordinary shares; for accounting purposes the consideration is measured at the acquisition date fair value of those shares ($18,939,000, based on the February 6, 2026 closing price of $1.07. On February 6, 2026, the Company issued 17.7 million Ordinary Shares at a price of $1.07 per share, which was the average closing prices of the Ordinary Shares on Nasdaq Stock Market during the ten (10) trading-day period immediately preceding the agreed reference date of September 24, 2025. Kenny Hu, director and Chairman of the board of Rawrr, is son of Xiaoming Hu, a director of the Company and beneficial owner of 14,426,481 Ordinary Shares. The audit committee of the Company and the board of directors has assessed and approved the Acquisition.

 

The following unaudited pro forma condensed combined financial statements should be read in conjunction with (i) the historical financial statements and accompanying notes of Kandi included in the Annual Report on Form 20-F for the year ended December 31, 2025, filed with the SEC on April 28, 2026, (ii) the financial statements of Rawrr for the year ended December 31, 2025, included as an Exhibit 99.1 to the Report of foreign private issuers on Form 6-K to which this Exhibit is attached (the “Report”), and (iii) the accompanying notes to the unaudited pro forma condensed combined financial statements included below.

 

The Unaudited Pro Forma Condensed Combined Financial Statements

 

The unaudited pro forma condensed combined balance sheet combines the historical balance sheets of Kandi and Rawrr as of December 31, 2025, and depicts the accounting of the Transaction under U.S. generally accepted accounting principles (“GAAP”) (such accounting adjustments, the “pro forma balance sheet transaction accounting adjustments”). The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025, combines the historical results of Kandi and Rawrr for the periods and depicts the pro forma balance sheet transaction accounting adjustments assuming that those adjustments were made as of December 31, 2025 (the “pro forma statement of operations transaction accounting adjustments”). Collectively, the pro forma balance sheet transaction accounting adjustments and the pro forma statement of operations transaction accounting adjustments are referred to as the “pro forma adjustments.” In addition to the pro forma adjustments, the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2025 have been adjusted to reflect certain adjustments identified by management as necessary to fairly present the pro forma information included herein (the “management pro forma adjustments”).

 

 

The following unaudited pro forma condensed combined financial statements are provided for illustrative and informational purposes only and do not purport to represent or be indicative of the actual results of operations or financial condition and should not be construed as representative of the future results of operations or financial condition of Kandi and Rawrr (the “Combined Company”).

 

The unaudited pro forma condensed combined financial information is based on the assumptions and pro forma adjustments that are described in the accompanying notes. The pro forma adjustments do not necessarily reflect what the Combined Company’s financial condition or results of operations would have been had the Transaction occurred on the dates indicated. Differences between these preliminary estimates and the final accounting may occur and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined financial information does not give effect to the potential impact of current financial conditions, regulatory matters, operating efficiencies or other savings or expenses that may be associated with the integration of the two companies. The unaudited pro forma condensed combined financial information is not necessarily indicative of the financial position or results of operations in the future periods or the result that actually would have been realized had Kandi and Rawrr been a combined organization during the specified periods. The actual results reported in periods following the Closing may differ significantly from those reflected in the unaudited condensed combined pro forma financial information presented herein for a number of reasons, including, but not limited to, differences in the assumptions used to prepare this unaudited pro forma condensed combined financial information.

 

Basis of Pro Forma Presentation

 

The unaudited pro forma condensed combined financial information has been prepared by management of Kandi and management of Rawrr in accordance with Regulation S-X Article 11, “Pro Forma Financial Information,” as amended by the final rule, “Amendments to Financial Disclosures About Acquired and Disposed Businesses,” as adopted by the U.S. Securities and Exchange Commission (the “SEC”) on May 21, 2020 (“Article 11”), and is presented in U.S. dollars. The historical financial statements of Kandi and Rawrr have been prepared in accordance with generally accepted accounting principles in the United States. Management of Kandi and management of Rawrr have made significant estimates and assumptions in their determination of the pro forma adjustments based on information available as of December 31, 2025 that are believed to be reasonable under the circumstances by each respective management team. The unaudited pro forma condensed combined financial information does not necessarily reflect what the Combined Company’s financial condition or results of operations would have been had the Transaction occurred on the dates indicated. The unaudited pro forma condensed combined financial information also may not be useful in predicting the future financial condition and results of operations of the Combined Company. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors.

 

2

 

Pro Forma Adjustments

 

The pro forma adjustments are based on the management of Kandi’s and the management of Rawrr’s preliminary estimates and assumptions that are subject to change.

 

Pro Forma Condensed Consolidated Balance Sheet

As of December 31, 2025

(Unaudited)

 

   Historical   Pro Forma     Pro Forma 
   Kandi   Rawrr   Adjustments  Note  Combined 
                   
CURRENT ASSETS                  
Cash and cash equivalents  $35,531,096   $677,435    -     $36,208,531 
Restricted cash   93,495,277    -    -      93,495,277 
Certificate of deposit   82,917,554    -    -      82,917,554 
Accounts receivable   22,478,579    252,397    -      22,730,976 
Inventories   26,360,506    4,369,363    -      30,729,869 
Notes receivable   183,230    -    -      183,230 
Other receivables   32,805,705    49,155    -      32,854,860 
Prepayments and prepaid expense   2,613,301    6,000    -      2,619,301 
Advances to suppliers   4,692,318    -    -      4,692,318 
TOTAL CURRENT ASSETS   301,077,566    5,354,350    -      306,431,916 
                       
NON-CURRENT ASSETS                      
Property, plant and equipment, net   58,604,740    22,004    -      58,626,744 
Operating lease right-of-use assets, net   -    37,288    -      37,288 
Intangible assets, net   318,263    -    8,013,060      8,331,323 
Land use rights, net   2,613,115    -    -      2,613,115 
Construction in progress   61,651    -    -      61,651 
Deferred tax assets   2,762,416    -    -      2,762,416 
Long-term investment   1,856,536    -    -      1,856,536 
Goodwill   22,491,482    -    10,925,940  (a)   33,417,422 
Other long-term assets   9,876,537    -    -      9,876,537 
TOTAL NON-CURRENT ASSETS   98,584,740    59,292    10,925,940      117,583,032 
                       
TOTAL ASSETS  $399,662,306   $5,413,642   $10,925,940     $424,014,948 
                       
CURRENT LIABILITIES                      
Accounts payable  $22,106,022   $3,698,806    -     $25,804,828 
Other payables and accrued expenses   51,744,834    606,041    -      52,350,875 
Short-term loans   30,750,924    949,910    -      31,700,834 
Notes payable   16,477,037    -    -      16,477,037 
Income tax payable   1,103,942    28,698    -      1,132,640 
Amounts due to related parties   -    8,000    -      8,000 
Lease liabilities, current   -    37,288    -      37,288 
Other current liabilities   6,233,456    -    -      6,233,456 
TOTAL CURRENT LIABILITIES   128,416,215    5,328,743    -      133,744,958 
                       
NON-CURRENT LIABILITIES                      
Long-term loans   -    1,000,000    -      1,000,000 
Deferred taxes liability   857,370    -    -      857,370 
Other long-term liabilities   328,373    -    -      328,373 
TOTAL NON-CURRENT LIABILITIES   1,185,743    1,000,000    -      2,185,743 
                       
TOTAL LIABILITIES   129,601,958    6,328,743    -      135,930,701 
                       
STOCKHOLDER’S EQUITY                      
Ordinary Shares, $0.001 par value; 100,000,000 shares authorized; 84,782,499 shares issued and 82,705,365 outstanding as of December 31,2025   84,782    -    17,700  (b)   102,482 
Less: Treasury stock (2,077,134 shares with average price of $2.11 as of December 31, 2025)   (4,385,882)   -    -      (4,385,882)
Additional paid-in capital   470,810,948    -    18,006,199  (b)   488,817,147 
Accumulated deficit   (160,712,269)   (915,101)   915,101  (c)   (160,712,269)
Accumulated other comprehensive loss   (35,736,487)   -    -      (35,736,487))
TOTAL KANDI TECHNOLOGIES GROUP, INC. STOCKHOLDERS’ EQUITY   270,061,092    (915,101)   18,939,000      288,084,991 
                       
Non-controlling interests   (744)   -    -      (744)
TOTAL STOCKHOLDERS’ EQUITY   270,060,348    (915,101)   18,939,000      288,084,247 
                       
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $399,662,306   $5,413,642   $18,939,000     $424,014,948 

 

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.

 

3

 

Pro Forma Condensed Combined Statement of Operations

For the year ended December 31, 2025

(Unaudited)

  

   Historical     Pro Forma       Pro Forma 
   Kandi   Rawrr   Adjustments   Note   Combined 
                     
REVENUES, NET  $87,439,981   $15,656,224                -        $103,096,205 
                          
COST OF GOODS SOLD   (50,148,318)   (11,346,212)   -               (61,494,530)
                          
GROSS PROFIT   37,291,663    4,310,012    -        41,601,675 
                          
OPERATING EXPENSE:                         
Research and development   (7,621,559)   -    -         (7,621,559)
Selling and marketing   (16,674,434)   (1,620,806)   -        (18,295,240)
General and administrative   (54,392,589)   (2,773,097)   -         (57,165,686)
Impairment of goodwill   (9,716,799)   -    -         (9,716,799)
Impairment of long-lived assets   (6,061,289)   -    -         (6,061,289)
TOTAL OPERATING EXPENSE   (94,466,670)   (4,393,903)   -         (98,860,573)
                         
LOSS FROM OPERATIONS   (57,175,007)   (83,891)   -         (57,258,898)
                          
OTHER INCOME (EXPENSE):                         
Interest income   8,690,914    -    -         8,690,914 
Interest expense   (1,886,319)   (95,600)   -         (1,981,919)
Government grants   1,873,209    -    -         1,873,209 
Other (loss) income, net   (43,135,872)   574,649    -         (42,561,223)
TOTAL OTHER INCOME, NET   (34,458,068)   479,049    -         (33,979,019)
                          
(LOSS) INCOME BEFORE INCOME TAXES   (91,633,075)   395,158    -         (91,237,917)
                          
INCOME TAX EXPENSE   (3,936,867)   (28,698)   -         (3,965,565)
                          
NET (LOSS) INCOME   (95,569,942)   366,460    -         (95,203,482)
                          
LESS: NET (LOSS) INCOME ATTRIBUTABLE TO NON-CONTROLLING INTERESTS   (1,685,969)   -    -         (1,685,969)
                          
NET (LOSS) INCOME ATTRIBUTABLE TO KANDI TECHNOLOGIES GROUP, INC. STOCKHOLDERS   (93,883,973)   366,460    -         (93,517,513)
                          
OTHER COMPREHENSIVE LOSS                         
Foreign currency translation adjustment   12,360,728    -    -         12,360,728 
                          
COMPREHENSIVE LOSS  $(83,209,214)  $366,460    -        $(82,842,754)
                          
WEIGHTED AVERAGE SHARES OUTSTANDING BASIC   83,611,267    -    -         83,611,267 
WEIGHTED AVERAGE SHARES OUTSTANDING DILUTED   83,611,267    -    -         83,611,267 
                          
NET (LOSS) INCOME PER SHARE, BASIC  $(1.14)   -    -        $(1.14)
NET (LOSS) INCOME PER SHARE, DILUTED  $(1.14)   -    -        $(1.14)
                          
NET (LOSS) INCOME ATTRIBUTABLE TO KANDI TECHNOLOGIES GROUP, INC. STOCKHOLDERS PER SHARE, BASIC  $(1.12)   -    -        $(1.12)
NET (LOSS) INCOME ATTRIBUTABLE TO KANDI TECHNOLOGIES GROUP, INC. STOCKHOLDERS PER SHARE, DILUTED  $(1.12)   -    -        $(1.12)

 

The accompanying notes are an integral part of these unaudited pro forma condensed combined financial statements.

 

4

 

1. Basis of Presentation

 

The unaudited pro forma condensed combined financial statements are based on the historical consolidated financial statements of Kandi and the historical financial statements of Rawrr, after giving effect to the Transaction using the acquisition method of accounting in accordance with Accounting Standards Codification Topic 805, Business Combinations, (“ASC 805”) and applying the assumptions and adjustments described in the accompanying notes.

 

2. Accounting Policies

 

Other than the accounting policies disclosed below, no other material differences were noted between Kandi’s and Rawrr’s accounting policies. Following the Closing, a more detailed review and comparison of the two companies’ accounting policies will be performed. As a result, additional differences between the accounting policies of the two companies may be identified that, when conformed, could have had a material impact on the accompanying unaudited pro forma condensed combined financial information.

 

Property, Plant and Equipment, net

 

Property, plant and equipment are carried at cost less accumulated depreciation. Depreciation is calculated over the asset’s estimated useful life, using the double-declining balance method. Estimated useful lives are as follows:

 

Motor vehicles   5 years 

 

The costs and related accumulated depreciation of assets sold or otherwise retired are eliminated from the Target Company’s accounts and any gain or loss is included in the statements of income. The cost of maintenance and repairs is charged to expenses as incurred, whereas significant renewals and betterments are capitalized.

 

Revenue Recognition

 

The Company applies ASC Topic 606 for revenue recognition. The Company recognizes revenue when goods or services are transferred to customers in an amount that reflects the consideration which it expects to receive in exchange for those goods or services. In determining when and how revenue is recognized from contracts with customers, the Company performs the following five-step analysis: (i) identification of contract with customer; (ii) determination of performance obligations; (iii) measurement of the transaction price; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.

 

The Target Company generates revenue through the sales of electric off-road motorcycles. The revenue is recognized at a point in time once the Target Company has determined that the customer has obtained control over the product or the control of the promised services. Control is typically deemed to have been transferred to the customer when the performance obligation is fulfilled, usually at the time of delivery, at the net sales price (transaction price). Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities.

 

5

 

3. Preliminary Purchase Consideration Allocation

 

On December 5, 2025, Kandi entered into the Share Transfer Agreement with Sellers to acquire all the share capital of Rawrr, at a consideration of $23.9 million, payable in the form of the Ordinary Shares.

 

For purposes of the preliminary allocation, the estimated fair values of the identifiable assets and liabilities of Rawrr, identifiable intangible assets at their estimated acquisition-date fair values, and goodwill included under the table below were determined based on an evaluation date of January 31, 2026. The Transaction was consummated on February 6, 2026 (the “Closing”). Consideration transferred is measured at the acquisition-date (February 6, 2026) fair value of the shares issued, while identifiable net assets are measured using the January 31, 2026 valuation as a practical approximation of their fair values, with no material changes in the gap period

 

Assets acquired    
Cash and cash equivalents  $399,830 
Accounts receivable   239,245 
Inventories   4,565,809 
Other receivables   30,139 
Prepayments and prepaid expense   6,000 
Property and equipment, net   22,004 
Operating lease right-of-use assets, net   34,006 
Total assets   5,297,033 
      
Total liabilities assumed     
Accounts payable   (3,769,614)
Other payables and accrued expenses   (493,745)
Short-term loans   (949,910)
Income tax payable   (28,698)
Amounts due to related parties   (8,000)
Lease liabilities, current   (34,006)
Long-term loans   (1,000,000)
Net assets acquired   (986,940)
Identifiable intangible assets     
Customer relationship   4,000,000 
Intellectual property   5,000,000 
Net assets   8,013,060 
Purchase consideration   18,939,000 
Goodwill  $10,925,940 

 

4. Pro Forma Adjustments

 

The pro forma adjustments are based on the management of Kandi’s and the management of Rawrr’s preliminary estimates and assumptions. Actual results may differ significantly from such preliminary estimates and assumptions.

 

The pro forma adjustments included in the unaudited pro forma condensed combined balance sheet as of December 31, 2025 are as follows:

 

(a)To reflect goodwill.
(b)To reflect the acquisition consideration of $18,939,000, representing 17,700,000 ordinary shares issued measured at the acquisition-date (February 6, 2026) fair value of $1.07 per share ($17,700 to ordinary shares and $18,921,300 to additional paid-in capital)
(c)Elimination on combination.

 

6