Notes to the Consolidated Financial Statements
(Dollars in millions, except share and per share amounts)
1. Business and Basis of Presentation
Business
Solaris Energy Infrastructure, Inc. (referred to as the “Company,” “we,” “us,” “our” and “Solaris” either individually or together with its consolidated subsidiaries, as the context requires) and its consolidated subsidiaries delivers power generation and distribution solutions, and logistics equipment and services, serving clients in the data center, energy, and other commercial and industrial sectors. The Company’s offerings include equipment for power generation and distribution. The Company also provides solutions for the management and logistics of raw materials used in oil and natural gas well completions. Headquartered in Houston, Texas, the Company serves multiple U.S. end markets, including energy, data centers, and other commercial and industrial sectors. The Company operates through two reportable business segments: Solaris Power Solutions and Solaris Logistics Solutions.
Basis of Presentation
The accompanying consolidated financial statements were prepared using generally accepted accounting principles in the United States of America (“GAAP”) and the instructions to Form 10-K, Regulation S-X and the rules and regulations of the Securities and Exchange Commission. All material intercompany transactions and balances have been eliminated upon consolidation.
2. Summary of Significant Accounting Policies
Business Combinations
Business combinations are accounted for using the acquisition method. Under this approach, we recognize the assets acquired and liabilities assumed at their fair values as of the acquisition date. Any excess of the acquisition price over the fair values of the identifiable assets and liabilities is recorded as goodwill, provided that the criteria for defining a business are met.
For significant acquisitions, we engage third-party appraisal firms to help determine the fair values of certain assets and liabilities, utilizing techniques such as discounted cash flows and other relevant valuation methods. Acquisition-related costs are expensed as incurred.
We may adjust the fair values of acquired assets and assumed liabilities during the measurement period, which lasts until we have all relevant information regarding the facts and circumstances that existed as of the acquisition date, not to exceed one year from the acquisition date. Adjustments made during this period will be recognized in the period they are determined, including any impacts on earnings that would have been recorded in previous periods if the accounting had been finalized at the acquisition date.
Estimating the fair values of assets and liabilities in business combinations requires significant judgment. These estimates rely on both observable and unobservable inputs, making them susceptible to variability and sensitive to changes in market conditions. As a result, future changes in these inputs may significantly affect our consolidated financial statements.
Consolidation
The consolidated financial statements include the accounts of the Company and its subsidiaries in which the Company has a controlling financial interest in accordance with ASC 810, Consolidation. All material intercompany balances and transactions have been eliminated in consolidation.
The Company determines whether it has a controlling financial interest in an entity by first evaluating whether the entity is a variable interest entity (“VIE”). If the entity is not a VIE, the Company evaluates whether it has control through voting interests.
Variable Interest Entities. A VIE is an entity that lacks one or more of the characteristics of a voting interest entity. The Company consolidates a VIE when it is the primary beneficiary, which occurs when the Company has both (i) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to the VIE.
The Company reassesses whether an entity is a VIE and whether it is the primary beneficiary upon the occurrence of reconsideration events, as defined in ASC 810, or when changes in facts and circumstances indicate that reconsideration is necessary.
Voting Interest Entities. Voting interest entities are entities in which the equity investors have equity investment at risk that is sufficient to finance the entity’s activities independently and, as a group, possess the characteristics of a controlling financial interest, including the power to direct the activities that most significantly impact the entity’s economic performance through voting or similar rights.
The Company consolidates voting interest entities when it holds a majority voting interest, unless control does not rest with the majority owner due to veto rights or other substantive participating rights held by other equity holders.
Non-controlling interests represent the portion of profit or loss and net assets attributable to equity interests in consolidated subsidiaries that are not owned by the Company. Non-controlling interests are presented as a separate component of equity in the consolidated balance sheets and as a separate line item in the consolidated statements of operations.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect reported amounts of assets, liabilities, revenues and expenses, as well as disclosure of contingent liabilities.
The most significant estimates and assumptions relate to:
•fair value measurements in business combinations,
•allowance for credit losses,
•income taxes,
•fair value of performance-based restricted stock units,
•future cash flows associated with goodwill and long-lived asset impairment evaluations, and
•tax receivable agreement liability.
Actual results could differ from these estimates.
Reclassification of Prior Year Presentation
Certain prior period amounts have been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results of operations.
Cash and Cash Equivalents
The Company considers all short-term, highly liquid, investments with an original maturity of three months or less to be cash equivalents. Cash is deposited in demand accounts in federally insured domestic institutions to minimize risk. Cash balances at times may exceed federally-insured limits. We have not incurred losses related to these deposits.
Restricted Cash
Restricted cash consists of amounts that are subject to contractual agreements or designated for specific purposes and, as such, are not available for general use. These amounts are classified as restricted cash in the consolidated balance sheets. As of December 31, 2025, the Company had zero restricted cash, as previously restricted funds were utilized for growth-related capital expenditures. As of December 31, 2024, restricted cash was designated for capital expenditures related to on-order power generation assets.
The following table presents a reconciliation of cash, cash equivalents and restricted cash reported in the consolidated balance sheets that total to the same amounts shown in the consolidated statements of cash flows.
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Cash and cash equivalents | $ | 353.3 | | | $ | 114.3 | |
| Restricted cash | — | | | 45.6 | |
| Cash and cash equivalents and restricted cash | $ | 353.3 | | | $ | 159.9 | |
Accounts Receivable and Related Allowances
Accounts receivable, which consist of trade receivables, unbilled revenue, and operating lease receivables, are stated at the net amount expected to be collected. We record accounts receivable at the invoiced amount, and unbilled receivables represent revenues recognized but not yet invoiced. Accounts receivable are presented net of allowances for credit losses and uncollectible accounts, as applicable.
Trade Receivables
Trade receivables are evaluated for impairment under ASC 326, Financial Instruments – Credit Losses, using the current expected credit losses (“CECL”) methodology. In determining the allowance for credit losses, we pool trade receivables with similar risk characteristics and consider a number of current conditions, past events and other factors, including the length of time trade accounts receivable are past due, previous loss history and the condition of the general economy and the industry as a whole, and apply an expected loss percentage. The expected credit loss percentage is determined using historical loss data adjusted for current conditions and forecasts of future economic conditions. Along with the expected credit loss percentage approach, we apply a case-by-case review on individual trade receivables when deemed appropriate. The expense associated with the provision for credit losses on trade receivables is recognized in other operating expenses, net in our consolidated statements of operations. Accounts deemed uncollectible are written off against the allowance when our customers’ financial condition deteriorates, impairing their ability to make payments, such as upon customer bankruptcies. Subsequent recoveries, if any, are credited to the allowance.
Operating Lease Receivables
Operating lease receivables represent the Company’s right to receive lease payments under ASC 842, Leases. Collectability of lease payments is assessed at lease commencement and reassessed throughout the lease term. At lease commencement, the Company may collect the first and last month’s rent in advance, which serve as collateral to mitigate credit risk. If collectability of substantially all lease payments is probable at lease commencement, leasing revenue is recognized on a straight-line basis over the lease term. For leases meeting this recognition threshold, the Company records an allowance for uncollectable operating lease receivables, as necessary, in accordance with ASC 450, Contingencies. The allowance is based on historical loss experience, current customer-specific conditions, and relevant economic factors without incorporating forward-looking expected losses under CECL. If collectability of substantially all lease payments is not probable, we recognize leasing revenue on a cash basis.
The following table presents activity related to our allowance for credit losses and uncollectible operating lease receivables.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Balance at beginning of period | $ | 1.3 | | | $ | 1.0 | | | $ | 0.4 | |
| Provision for credit losses | 1.0 | | | 0.3 | | | 0.8 | |
| Provision for uncollectible operating lease receivables | 0.2 | | | — | | | — | |
| Write-offs | (0.8) | | | — | | | (0.2) | |
| Balance at end of period | $ | 1.7 | | | $ | 1.3 | | | $ | 1.0 | |
Inventories
Inventories managed in our Solaris Logistics Solutions segment primarily consist of raw materials used in the manufacturing and maintenance of the Company’s oil and gas logistics equipment. Inventories managed in our Solaris Power Solutions segment primarily consist of maintenance spare parts for equipment held for lease.
Inventories are stated at the lower of weighted-average cost or net realizable value. Net realizable value is determined based on the expected utility of the inventory in our operations and considers factors such as inventory quality, excess quantities, obsolescence, and expected usage levels in our manufacturing and maintenance processes. Inventory expected to be used beyond 12 months is classified as non-current on our consolidated balance sheets. Inventory write-downs to net realizable value, including for obsolete inventory, are recorded in cost of services or cost of leasing revenue, as applicable.
Property, Plant and Equipment and Equipment Held for Lease
Property, plant and equipment and equipment held for lease are stated at cost (or fair value at the acquisition date for assets acquired in a business combination), net of accumulated depreciation.
Depreciation is calculated using the straight-line method over the estimated useful lives of the assets except for turbine engine cores. Turbine engine cores represent a significant component of our turbines and are depreciated using the units of production method based on an expected life of 30,000 fired hours. To reflect this distinct depreciation method and usage-based nature of these assets, turbine engine cores are presented as a separate line item in the table below, Power Generation - Turbine engine core.
We capitalize interest on borrowings to the extent they are incurred during the construction or acquisition period of qualifying assets in accordance with ASC 835-20, Interest – Capitalization of Interest. Qualifying assets are assets which require a substantial period of time to get ready for its intended use, such as certain power generation equipment. The amount capitalized is based on the weighted-average expenditures incurred and applicable interest rates on specific or general borrowings. Capitalized interest is included in the cost basis of the related asset and is depreciated over the asset’s estimated useful life once the asset is substantially complete and ready for its intended use. Capitalization of interest ceases when the qualifying asset is substantially complete.
| | | | | |
| Useful Life |
| Equipment held for lease | |
| Power Generation - Turbine | 25 years |
| Power Generation - Turbine engine core | 30,000 fired hours |
| Power Generation - Ancillary equipment | 3 - 20 years |
| Power control and distribution equipment | 15 years |
| |
| Property, plant and equipment | |
| Oil and gas logistics equipment | 5 - 15 years |
| Machinery and equipment | 3 - 12 years |
| Furniture and fixtures | 5 years |
| Computer hardware and software | 3 - 10 years |
| Vehicles | 5 years |
| Buildings and leasehold improvements | 15 years |
Maintenance and repair costs are expensed as incurred. Expenditures that materially enhance the value or extend the useful life of the assets are capitalized. Upon sale or disposal, the asset’s cost and accumulated depreciation are removed from the balance sheet, with any resulting gain or loss recognized in operations.
Property, plant and equipment and equipment held for lease are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Recoverability is assessed by comparing the carrying amount of the asset to its estimated undiscounted future cash flows. If the carrying amount exceeds the estimated future cash flows, an impairment charge is recognized for the amount by which the carrying amount exceeds the asset’s fair value.
Definite-lived Intangible Assets
Intangible assets acquired in a business combination are recognized separately from goodwill and initially measured at their fair value as of the acquisition date. These assets are then amortized over their estimated useful lives, reflecting the pattern of economic benefits derived from the assets. Specifically, trademarks are amortized using the straight-line method over a period of five years, while customer relationships are amortized over approximately 9.3 years, based on the expected pattern of future cash flows associated with these assets.
Impairment of Long-Lived Assets
Long-lived assets, such as property, plant, and equipment, equipment held for lease, definite-lived intangible assets and right-of-use lease assets, are held for use and are reviewed for impairment whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. Such events or changes may include insufficient cash flows, changes in business plans, or plans to dispose of assets before the end of their estimated useful lives. We first group individual assets based on the lowest level for which identifiable cash flows are largely independent of the cash flows from other assets. Recoverability is assessed by comparing the carrying amount of the asset group to the sum of the estimated undiscounted cash flows expected to result from the use and eventual disposition of the asset group. If the undiscounted cash flows are less than the carrying amount, an impairment loss is recognized for the amount by which the carrying amount exceeds the asset group’s fair value. Fair value is determined using discounted cash flow analyses, which incorporate significant management estimates and assumptions, including forecasts of future operating performance (such as revenue growth rates and expected profitability margins), estimates of the remaining useful lives and service potential of the assets within the asset group, and a discount rate based on the Company’s weighted-average cost of capital.
There were no impairment losses recognized in the years ended December 31, 2025 and 2024. In 2023, we recorded an impairment loss of $1.4 million related to certain property, plant and equipment.
Goodwill
Goodwill represents the excess of the purchase price of a business over the estimated fair value of the identifiable assets acquired and liabilities assumed. Goodwill is not amortized but is evaluated for impairment annually during the fourth quarter or more frequently if events or circumstances indicate that impairment may exist. Factors such as adverse economic conditions, competition or changes in market dynamics may require more frequent assessments.
We assess our goodwill for impairment initially using a qualitative approach to determine whether it is more likely than not that the carrying value of a reporting unit exceeds its fair value. If such conditions are identified, we then perform a quantitative analysis, comparing the fair value of the reporting unit to its carrying amount to assess for impairment. There were no goodwill impairment losses recognized in the years ended December 31, 2025, 2024 and 2023.
The following table presents the changes in the carrying amount of goodwill by reportable segment.
| | | | | | | | | | | | | | | | | |
| Solaris Logistics Solutions | | Solaris Power Solutions | | Total |
| Balance at December 31, 2023 | $ | 13.0 | | | $ | — | | | $ | 13.0 | |
| Acquisition of MER | — | | | 91.0 | | | 91.0 | |
| Balance at December 31, 2024 | $ | 13.0 | | | $ | 91.0 | | | $ | 104.0 | |
| Acquisition of HVMVLV | $ | — | | | $ | 2.1 | | | $ | 2.1 | |
| Measurement period adjustment (1) | — | | | (0.7) | | | (0.7) | |
| Balance at December 31, 2025 | $ | 13.0 | | | $ | 92.4 | | | $ | 105.4 | |
(1)The measurement period adjustment for the Solaris Power Solutions segment relates to an adjustment of the deferred tax liability assumed in the MER Acquisition.
Convertible Notes
Our convertible notes are classified as convertible debt instruments recorded as liabilities in accordance with ASC 470-20 and are initially recognized at their principal amount, net of issuance costs and any discounts. Issuance costs and discounts are amortized to interest expense over the term of the instrument using the effective interest method. We evaluate each instrument to determine its classification as debt or equity and assess whether embedded features, such as conversion options, require bifurcation and separate accounting as derivatives under ASC 815-15. Bifurcation is required if these features are not clearly and closely related to the host contract and do not meet the scope exception criteria under ASC 815-40. Upon conversion, the carrying amount of the debt is reduced, and the settlement is accounted for based on the terms of the instrument, which may include issuance of common stock, cash payment, or a combination thereof. Interest expense includes the contractual coupon rate and amortization of issuance costs and discounts.
Capped call transactions entered into concurrently with the issuance of convertible notes are accounted for as separate freestanding financial instruments. These transactions are evaluated under ASC 815-40, and, when they meet the criteria for equity classification, are recorded as a reduction to additional paid-in capital within stockholder’s equity. Capped calls classified in equity are not subsequently remeasured. The capped calls do not affect the rights of the convertible note holders and are designed to reduce potential dilution to Class A common stock upon conversion of the related notes.
Leases
The Company accounts for leases in accordance with ASC 842, Leases.
Lessee Arrangements
At lease commencement, the Company classifies leases as either operating leases or finance leases. The Company does not recognize right-of-use (“ROU”) assets and lease liabilities for short-term leases (i.e., leases with a term of 12 months or less). Short-term lease costs are recognized on a straight-line basis over the lease term.
ROU assets represent the Company’s right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from long-term leases. ROU assets and lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate in determining the present value of lease payments. The incremental borrowing rate reflects the estimated interest rate the Company would pay to borrow on a collateralized basis over a similar term and in a similar economic environment. Lease terms may include options to extend or terminate the lease when it is reasonably certain such options will be exercised. Lease expense is recognized on a straight-line basis over the lease term.
The Company’s lessee arrangements may contain both lease and non-lease components. Non-lease components, such as maintenance costs, are excluded from the measurement of ROU assets and lease liabilities and are recognized as incurred. The Company’s lessee arrangements do not include residual value guarantees.
Lessor Arrangements
The Company acts as a lessor in certain operating lease arrangements related to the provision of power generation, power control, and power distribution systems. These arrangements include lease components consisting primarily of the rental of turbine equipment and power control and distribution panels, which represent identified assets and convey the right to control the use of those assets to customers for stated periods.
The stated rental price for the turbine equipment includes operations and maintenance activities that are provided over the same period and in the same pattern as the related lease component. The Company has elected the lessor practical expedient to not separate these non-lease components (operations and maintenance) from the lease component (rental of turbine equipment). Accordingly, consideration related to these activities is recognized as leasing revenue under ASC 842.
The Company provides other elements, including ancillary equipment such as generators, trailers, cables, and switchgears, which are separately priced. These items are necessary to enable full operation of the turbine systems but are evaluated as distinct from the primary turbine lease components and do not convey the right to control the use of an identified asset. Commissioning and decommissioning services are also provided and do not transfer in the same pattern as the lease component. These elements are separated from the lease component and accounted for as distinct performance
obligations under ASC 606, Revenue from Contracts with Customers, with the related consideration recognized as service revenue.
Certain arrangements also include subleases of equipment to customers. These subleases are classified as operating leases, and the related income is recognized on a straight-line basis over the lease term and included in leasing revenue.
The Company’s lessor arrangements do not include residual value guarantees.
Revenue Recognition
Service Revenue
Service revenue is primarily derived from providing services related to the Company’s mobile proppant and fluid management systems (“Systems”), last mile logistics management services, and ancillary equipment and other distinct elements (including generators, trailers, cables, switchgear, mobilization, demobilization, commissioning, and decommissioning) associated with rental equipment arrangements.
The Company recognizes service revenue upon the transfer of control of promised services (or distinct goods) to customers in an amount that reflects the consideration expected to be received. The Company evaluates collectability based on historical payment experience and customer financial condition. Customers are generally billed on a weekly or monthly basis, and contracts typically include payment terms of 30 to 60 days.
For contracts with multiple performance obligations, the transaction price is allocated based on relative stand-alone selling prices, or estimates of such prices, and revenue is recognized as each performance obligation is satisfied. Revenue from Systems, last mile logistics, and ancillary equipment is primarily recognized over time as customers simultaneously receive and consume the benefits. Mobilization, demobilization, commissioning, and decommissioning services are recognized at a point in time upon completion.
Receivables and Contract Assets
The following table presents the balances of receivables and contract assets arising from contracts with customers. Receivables represent amounts due from customers for goods and services that have been billed. Contract assets represent amounts earned from performance under a contract but not yet billed to the customer (unbilled receivables).
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 | | 2023 |
| Receivables | $ | 64.3 | | | $ | 50.3 | | | $ | 49.0 | |
| Contract assets (unbilled receivables) | 11.7 | | | 9.0 | | | 13.5 | |
Variable consideration may include discounts, price concessions and incentives. The Company estimates variable consideration based on the expected amount to be received and updates its estimate as facts and circumstances change.
Leasing Revenue
Leasing revenue is recognized on a straight-line basis over the lease term, reflecting the consumption of benefits derived from the leased assets. Lease payments are fixed throughout the lease term. Leasing arrangements may be renewed, subject to price negotiations with customers.
Future minimum lease payments to be received under our long-term lessor arrangements as of December 31, 2025, including payments from leases that have already commenced and leases that will commence in the future based on estimated commencement dates, were as follows:
| | | | | |
| Year Ending December 31, | Future Lease Payments to be Received |
| 2026 | $ | 396.8 | |
| 2027 | 346.9 | |
| 2028 | 349.1 | |
| 2029 | 349.1 | |
| 2030 | 340.1 | |
| Thereafter | 451.0 | |
| Total | $ | 2,233.0 | |
Disaggregation of Revenue
We categorize revenue from contracts with customers by revenue-generating activity, in alignment with our two reportable segments. This includes service revenue recognized under ASC 606 and leasing revenue recognized under ASC 842. The table below presents information on our disaggregated revenue.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| | | | | |
| Solaris Power Solutions | | | | | |
| Leasing revenue | $ | 267.9 | | | $ | 36.4 | | | $ | — | |
| Service revenue | 65.6 | | | 2.2 | | | — | |
| Solaris Logistics Solutions | | | | | |
| Service revenue | 288.7 | | | 274.5 | | | 292.9 | |
| Total revenue | $ | 622.2 | | | $ | 313.1 | | | $ | 292.9 | |
Deferred Revenue
Deferred revenue arises from our lessor arrangements and consists of amounts received in advance that have not yet been earned. It may also include uncollected amounts related to the final month’s rent that have been billed.
Stock-based Compensation
Stock-based compensation cost is measured at the grant date based on the fair value of the award and is amortized to compensation expense on a straight-line basis over the awards’ vesting period, which is generally the requisite service period. Forfeitures of stock-based compensation are recognized as they occur.
For time-based restricted stock awards, fair value is determined based on the closing market price of the underlying Class A common stock on the grant date.
For performance-based restricted stock units subject to market conditions, the grant date fair value is estimated using a Monte Carlo simulation model. This valuation involves significant judgments and estimates, including expected stock price volatility, risk-free interest rates, expected term, and correlation of the Company’s stock price to relevant market or peer indices.
Income Taxes
Solaris Inc. is a corporation and, as a result, is subject to United States federal, state and local income taxes.
Solaris LLC is treated as a partnership for United States federal income tax purposes, meaning it is not subject to federal income tax on its taxable income. Instead, the taxable income is passed through to its unitholders, including Solaris Inc., who are individually responsible for paying federal income tax on their respective shares of Solaris LLC’s taxable
income, as reported on the unitholders’ federal income tax returns. However, Solaris LLC is liable for income taxes in states that do not recognize its status as a partnership for federal income tax purposes.
We recognize deferred tax assets and liabilities for the expected future tax consequences of events included in the consolidated financial statements. Deferred tax assets and liabilities are determined based on the differences between the book value and tax bases of assets and liabilities, using enacted tax rates that are expected to be in effect when these differences reverse. Any change in tax rates is recognized in income in the period in which the change is enacted.
We recognize deferred tax assets to the extent that it is more likely than not that they will be realized. In making this determination, we consider all available positive and negative evidence, including the future reversals of existing taxable temporary differences, projected future taxable income, tax planning strategies and recent operating results.
Uncertain tax positions are evaluated using a two-step process: (i) we first assess whether it is more likely than not that the tax position will be sustained based on its technical merits, and (ii) for those tax positions meeting the more-likely-than-not threshold, we recognize the largest amount of tax benefit that is more than 50% likely to be realized upon ultimate settlement with the relevant tax authority.
See Note 17. “Income Taxes” for additional information regarding income taxes.
Payable Related to the Tax Receivable Agreement
In connection with its IPO, Solaris Inc. entered into a Tax Receivable Agreement (the “Tax Receivable Agreement”) with the other then-existing members of Solaris LLC (each such person and any permitted transferee, a “TRA Holder,” and together, the “TRA Holders”). This agreement generally provides for the payment by Solaris Inc. to each TRA Holder of 85% of the net cash savings, if any, in United States federal, state and local income tax or franchise tax that Solaris Inc. actually realizes (computed using simplifying assumptions to address the impact of state and local taxes) or is deemed to realize in certain circumstances in periods after the IPO as a result of (i) certain increases in tax basis that occur as a result of Solaris Inc.’s acquisition (or deemed acquisition for United States federal income tax purposes) of all or a portion of such TRA Holder’s Solaris LLC Units in connection with the IPO or pursuant to the exercise of the Redemption Right or the Call Right (each as defined in the Solaris LLC Agreement) and (ii) imputed interest deemed to be paid by Solaris Inc. as a result of, and additional tax basis arising from, any payments Solaris Inc. makes under the Tax Receivable Agreement. Solaris Inc. will retain the benefit of the remaining 15% of these cash savings.
The Company accounts for amounts payable under the Tax Receivable Agreement in accordance with ASC Topic 450, Contingencies.
New Accounting Pronouncements
Recently Adopted
In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires disaggregation of information included in a reporting entity’s income tax disclosures through effective tax rate reconciliation and information on income taxes paid. The guidance is effective for annual periods beginning after December 15, 2024. The Company has adopted the provisions of this ASU and has included the required disclosures in its consolidated financial statements. The provisions of this ASU have been applied retrospectively to all prior periods presented in the consolidated financial statements. See Note 17. “Income Taxes” for additional disclosures.
Not Yet Adopted
In December 2025, the FASB issued ASU 2025-12, Codification Improvements. This ASU addresses thirty-three items, representing codification changes that (1) clarify, (2) correct errors, or (3) make minor improvements. Generally, the amendments in this Update are not intended to result in significant changes for most entities. This standard is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2026. Early adoption is permitted. The Company is currently evaluating the effects of this ASU, but does not expect a material impact on its consolidated financial statements.
In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements. This ASU clarifies interim disclosure requirements and the applicability of Topic 270. The objective of the amendments is
to provide further clarity about the current interim disclosure requirements. This standard is effective for annual reporting periods beginning after December 15, 2027, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating the effects of this ASU, but does not expect a material impact on its consolidated financial statements.
In September 2025, the FASB issued ASU 2025-06, Intangibles-Goodwill and Other-Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software. This ASU updates the rules on capitalizing costs related to developing software for internal purposes, eliminating the use of specific project phases and introducing new guidance on how to evaluate whether the probable-to-complete recognition threshold has been met. This standard applies to annual periods beginning after December 15, 2027, including interim periods within those annual periods. Early adoption is permitted. The Company is currently evaluating the potential effects of this ASU on its consolidated financial statements.
In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses: Measurement of Credit Losses for Accounts Receivable and Contract Assets. This ASU simplifies the Current Expected Losses model, including a practical expedient that allows entities to assume current economic conditions will remain stable over the life of the short-term accounts receivable and contract assets arising from revenue contracts under ASC 606, without the need to forecast future economic conditions. This standard is effective for annual periods beginning after December 15, 2025, including interim periods within those annual periods. Early adoption is permitted. The Company is currently evaluating the effects of this ASU, but does not expect a material impact on its consolidated financial statements.
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses. This update requires entities to disclose specified information about certain costs and expenses, including the amounts related to (a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depletion expense, disaggregated within relevant expense captions on the statement of operations. It also requires qualitative descriptions for amounts not separately disaggregated and the total amount of selling expenses, along with the entity’s definition of selling expenses. The guidance is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027. The Company is currently assessing the impact of this ASU on its disclosures.
3. Variable Interest Entities
On April 28, 2025, the Company formed Stateline Power, LLC (“Stateline”), a variable interest entity involving Solaris Power Solutions Stateline, LLC (“Stateline Power Solutions”), a newly formed, wholly owned subsidiary of Solaris Energy Infrastructure, LLC (“Solaris LLC”), and CTC Property LLC (“CTC”), a customer of the Company. Solaris LLC is a consolidated subsidiary of the Company.
Stateline was formed to provide off-grid power to CTC’s data center campus pursuant to a long-term equipment rental arrangement. In connection with the formation of Stateline, the Company contributed non-cash assets valued at $86.4 million, consisting primarily of progress payments on power generation equipment now owned by Stateline and pre-funded expenses, in exchange for a 50.1% equity interest in Stateline. CTC contributed $86.0 million in cash in exchange for the remaining 49.9% equity interest. CTC subsequently assigned its interest in Stateline to MZX Tech LLC (“MZX”). MZX is an affiliate of and under common control with CTC.
Concurrent with its formation, Stateline entered into (i) a management agreement with Solaris Power Solutions Stateline Operating, LLC (“Stateline Operator”), a wholly owned subsidiary of Solaris LLC, under which Stateline Operator manages Stateline’s day-to-day operations and administrative functions, (ii) a master equipment rental agreement (“Rental Agreement”) with CTC (subsequently assigned to MZX), under which Stateline will lease power generation equipment to MZX for use at its data center facility and (iii) a bill of sale, assignment and assumption agreement under which Solaris LLC assigned to Stateline certain purchase orders related to the equipment required to service the Rental Agreement.
The Rental Agreement lease commences upon completion of equipment deployment and commissioning activities. As of December 31, 2025, the lease had not yet commenced, and therefore no rental revenue was recognized during the year ended December 31, 2025.
The Company evaluated its interest in Stateline under ASC 810 and determined that Stateline is a variable interest entity. This conclusion was made because Stateline’s equity investment at risk is not sufficient to permit it to finance its activities without additional subordinated financial support, and the equity holders as a group lack the characteristics of a controlling financial interest.
Stateline is consolidated in the Company’s consolidated financial statements within the Solaris Power Solutions segment because the Company is the primary beneficiary. The Company, through Solaris LLC, is the primary beneficiary of Stateline because it has both (i) the power to direct the activities that most significantly impact Stateline’s economic performance and (ii) the obligation to absorb losses or the right to receive benefits that could potentially be significant to Stateline. This power is derived primarily from the Company’s control of Stateline Operator, which has broad authority over operations, budgeting, and expenditures, as well as the Company’s exclusive rights to manage and redeploy Stateline’s assets, subject to certain conditions. Although Stateline’s governance structure includes a board with two representatives appointed by the Company and two by MZX, the Company’s operational and asset management rights provide it with control over the activities that most significantly affect Stateline’s economic performance.
The contribution of assets by Solaris LLC to Stateline was accounted for as a common control transaction. Accordingly, the assets transferred were recognized at their historical carrying amounts, consistent with the treatment that would have applied had the transfer not occurred, and no gain or loss was recognized. The cash contribution by MZX resulted in the recognition of a non-controlling interest representing MZX’s 49.9% equity ownership. This non-controlling interest is presented within a single line item in equity in the Company’s consolidated balance sheets, together with other non-controlling interests. Refer to Note 14. “Equity and Non-controlling Interest” for a breakdown of non-controlling interest by entity.
On May 23, 2025, Stateline entered into a delayed draw term loan facility to partially finance the power generation equipment to be used under the Rental Agreement. Refer to Note 11. “Debt – Stateline Term Loan” for additional information.
The Company did not provide any financial support to Stateline during the year ended December 31, 2025 that it was not contractually required to provide, and it has no current intention to provide such support beyond its existing obligations. As of December 31, 2025. the Company’s maximum exposure to loss from its involvement with Stateline is limited to its equity investment of $86.4 million.
The assets of Stateline may be used only to settle its obligations, and creditors of Stateline do not have recourse to the general credit of the Company or its other subsidiaries.
The following table summarizes Stateline’s assets and liabilities, included in the Company’s consolidated balance sheet as of December 31, 2025.
| | | | | |
| December 31, 2025 |
| Assets | |
| Current assets: | |
| Cash and cash equivalents | $ | 27.9 | |
| Accounts receivable | 0.6 | |
| Total current assets | 28.5 | |
| Equipment held for lease | 354.9 | |
| Other assets | 3.7 | |
| Total assets | $ | 387.1 | |
| Liabilities | |
| Current liabilities: | |
| Accounts payable | $ | 1.4 | |
| Accrued liabilities | 31.7 | |
| Long-term debt, current portion | 4.0 | |
| Total current liabilities | 37.1 | |
| Long-term debt, net of current portion | 180.0 | |
| Total liabilities | $ | 217.1 | |
4. Business Combinations
HVMVLV Acquisition
On August 15, 2025, we completed the acquisition of 100% of the outstanding equity interests in HVMVLV, LLC (“HVMVLV”), pursuant to a membership interest purchase agreement dated August 15, 2025 (the “HVMVLV Acquisition”). HVMVLV is a specialty provider of complex and fast-turnaround electrical control and distribution equipment, along with associated technical design and engineering services. The acquisition enhances our capabilities in power control and distribution solutions within the Solaris Power Solutions segment.
The HVMVLV Acquisition was accounted for as a business combination using the acquisition method of accounting. The fair value of the total purchase consideration transferred was $59.7 million, consisting of the following amounts:
| | | | | |
| Amount |
Issuance of 696,028 Solaris LLC units and an equal number of Class B common stock (the “HVMVLV equity consideration”) | $ | 19.3 | |
| Settlement of pre-existing short-term loan receivable from HVMVLV | 3.9 | |
| Cash consideration (net of working capital adjustments) | 29.1 | |
| Cash paid for HVMVLV's closing cash balance | 7.4 | |
| Fair value of total purchase consideration transferred | $ | 59.7 | |
The fair value of the HVMVLV equity consideration was determined using the closing price of the Class A common stock on the acquisition date, which was $27.70 per share. Solaris LLC Units are exchangeable for shares of Class A common stock on a one-for-one basis through their associated Class B common stock (See Note 14. “Equity and Non-controlling Interest”). Accordingly, the Class A common stock price was used to estimate the fair value of the equity consideration transferred.
On April 3, 2025, the Company extended a short-term loan to HVMVLV with a principal amount of $7.6 million. As of the acquisition date, the loan receivable increased to $7.8 million due to accrued interest. In connection with the HVMVLV Acquisition, $3.9 million of the outstanding loan receivable was settled through a reduction of the equity consideration otherwise payable to the seller, and the remaining $3.9 million was settled through a reduction of the cash consideration payable at closing.
The net cash consideration for the acquisition was $29.1 million, after final working capital adjustments. The table below outlines the allocation of the total purchase consideration to the identifiable assets acquired and liabilities assumed, based on their fair values as of the acquisition date.
| | | | | |
| Amount |
| Cash | $ | 7.4 | |
| Accounts receivable | 6.0 | |
| Prepaid expenses and other current assets | 0.1 | |
| Equipment held for lease | 45.7 | |
| Intangible assets - covenant not to compete | 0.5 | |
| Other assets | 0.2 | |
| Total assets acquired | $ | 59.9 | |
| |
| Accounts payable | $ | 1.8 | |
| Accrued liabilities | 0.5 | |
| Total liabilities assumed | $ | 2.3 | |
| |
| Net assets acquired | 57.6 | |
| |
| Goodwill | $ | 2.1 | |
The fair value of the acquired equipment held for lease was determined using both cost and market approaches. The cost approach involved estimating the replacement cost of the assets and adjusting this amount for their age, condition and utility. The market approach was also considered, analyzing recent transactions of comparable property and equipment to establish fair market value. The fair value of the covenant not to compete was determined using the income approach, specifically the with-and-without method. This method estimates the present value of the incremental cash flows we expect to realize due to the existence of the covenant, measured as the difference between the projected cash flows of the acquired business with the covenant in place and those that would be expected absent such restrictions. The covenant not to compete is amortized over its estimated useful life, which approximates its contractual term.
Goodwill of $2.1 million, allocated to the Solaris Power Solutions segment, represents the excess of the purchase consideration over the fair value of identifiable net assets acquired and reflects the assembled workforce and expected growth opportunities from the acquisition. We estimate that the full amount of goodwill will be deductible for tax purposes, subject to completion of our final tax analysis. Goodwill is not amortized and is tested for impairment annually, or more frequently if indicators of impairment exist.
The Company incurred acquisition-related costs of $0.4 million for the year ended December 31, 2025. These costs primarily consisted of legal and consulting fees and are included in other operating expenses, net in the consolidated statements of operations.
For the year ended December 31, 2025, the consolidated statements of operations included revenue of $14.0 million and pre-tax income of $5.2 million from the HVMVLV Acquisition.
On January 28, 2026, HVMVLV, LLC was formally changed to Solaris Power Distribution Solutions, LLC. References to the acquired entity in these consolidated financial statements use its name at the date of acquisition, where relevant, such as in the consolidated statements of changes in stockholders' equity.
MER Acquisition
On September 11, 2024, we completed the acquisition of 100% of the outstanding equity interests in MER, in accordance with the contribution agreement dated July 9, 2024 (the “MER Acquisition”). The MER Acquisition was accounted for using the acquisition method of accounting for business combinations. The fair value of the total purchase consideration transferred was $323.1 million, consisting of the following amounts:
| | | | | |
| Amount |
Issuance of 16,464,778 Solaris LLC units and an equal number of Class B common stock (the “MER equity consideration”) | $ | 186.4 | |
| Cash paid for capital expenditures reimbursement | 77.1 | |
| Cash consideration (net of working capital adjustments) | 44.9 | |
| Cash paid for MER's closing cash balance | 14.7 | |
| Fair value of total purchase consideration transferred | $ | 323.1 | |
The fair value of the MER equity consideration was determined using the closing price of the Class A common stock on the acquisition date, which was $11.32 per share. Solaris LLC Units are exchangeable for shares of Class A common stock on a one-for-one basis through their associated Class B common stock (See Note 14. “Equity and Non-controlling Interest”). Accordingly, the Class A common stock price was used to estimate the fair value of the equity consideration transferred.
According to the contribution agreement, if Solaris has any indemnity claim against the sellers of the acquired business (the “Sellers”), the Sellers will satisfy such claims by surrendering a portion of the equity consideration, up to a maximum of 3,305,891 Class B common shares (the “indemnity equity”). In accordance with the agreement, half of the indemnity equity was released to the Sellers on the 9-month anniversary of the acquisition date due to absence of indemnity claims at that time, with the remaining half to be released on the 18-month anniversary, subject to any pending or asserted indemnity claims.
The equity consideration is subject to contractual sale restrictions, resulting from a lock-up period of 180 days following the acquisition closing date, as stipulated in the lock-up agreements between the Sellers and Solaris. The restrictions on indemnity equity will remain in effect until the respective release dates.
The net cash consideration for the acquisition was $122.0 million, after final working capital adjustments. The table below outlines the allocation of the total purchase consideration to the identifiable assets acquired and liabilities assumed, based on their fair values as of the acquisition date.
| | | | | |
| Amount |
| Cash | $ | 14.7 | |
| Accounts receivable | 7.5 | |
| Inventories | 2.5 | |
| Prepaid expenses and other current assets | 0.1 | |
| Property and equipment and equipment held for lease | 158.7 | |
| Operating lease right-of-use assets | 0.4 | |
| Intangible assets - customer relationships (1) | 65.9 | |
| Intangible assets - trademarks (2) | 8.0 | |
| Total assets acquired | $ | 257.8 | |
| |
| Accounts payable | $ | 5.0 | |
| Accrued liabilities | 0.7 | |
| Deferred revenue | 11.9 | |
| Operating lease liabilities | 0.4 | |
| Finance lease liabilities | 0.2 | |
| Deferred tax liabilities | 6.8 | |
| Total liabilities assumed | $ | 25.0 | |
| |
| Net assets acquired | 232.8 | |
| |
| Goodwill | $ | 90.3 | |
(1)Customer relationships are being amortized over a weighted average period of 9.3 years.
(2)Trademarks are being amortized over a weighted average period of 5 years.
The fair value of the acquired property and equipment and equipment held for lease was determined using both cost and market approaches. The cost approach was primarily employed, which involved estimating the replacement cost of the assets and adjusting this amount for their age, condition and utility. The market approach was also considered, analyzing recent transactions of comparable property and equipment to establish a fair market value. The valuation methods used to determine the estimated fair value of identifiable intangible assets included the multi-period excess earnings method for customer relationships and the relief from royalty method for trademarks. Several significant assumptions were involved in the application of these valuation methods, including revenue growth rate, royalty rates, contributory asset charges, probability of renewal curves, discount rates and estimated useful lives of the intangible assets. These identifiable intangible assets have finite lives and are subject to amortization over their estimated useful lives.
Goodwill of $90.3 million, allocated to the Solaris Power Solutions segment, represents the excess of the purchase consideration over the fair value of identifiable net assets acquired and reflects the assembled workforce and expected growth opportunities from the acquisition. Of this amount, $12.5 million is deductible for tax purposes. Goodwill is not amortized and is tested for impairment annually, or more frequently if indicators of impairment exist.
The Company incurred acquisition-related costs of $4.4 million for the year ended December 31, 2024. These costs primarily consisted of legal and consulting fees and are included in other operating expenses, net in our consolidated statement of operations.
For the year ended December 31, 2024 our consolidated statements of operations included total revenue of $38.6 million and pre-tax income of $18.1 million from the MER Acquisition.
Pro Forma
The following table reflects unaudited pro forma revenues and net income for the years ended December 31, 2025, 2024 and 2023, assuming the MER Acquisition occurred on January 1, 2023 and the HVMVLV Acquisition occurred on January 1, 2024. It also includes non-recurring pro forma adjustments to exclude the aforementioned acquisition-related costs. These unaudited pro forma amounts are not necessarily indicative of the actual results that would have been achieved during the periods presented, nor do they predict future performance.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| unaudited | 2025 | | 2024 | | 2023 |
| Revenue | $ | 663.7 | | | $ | 675.3 | | | $ | 295.4 | |
| Net income | $ | 69.1 | | | $ | 54.4 | | | $ | — | |
On June 2, 2025, Mobile Energy Rentals, LLC was formally changed to Solaris Power Solutions, LLC. References to the acquired entity in these consolidated financial statements use its name at the date of acquisition, where relevant, such as in the consolidated statements of changes in stockholders' equity.
5. Business Segments
We report two distinct business segments. These segments differ by their revenue-generating activities and align with how our Co-Chief Executive Officers, who are our chief operating decision makers (“CODMs”), assess operating performance and allocate resources.
Our reporting segments are:
•Solaris Power Solutions – delivers power generation and distribution solutions. The segment’s offerings support data center, energy, and other commercial and industrial sector customers by providing flexible, on-demand power infrastructure.
•Solaris Logistics Solutions – designs and manufactures specialized equipment that enables the efficient management of raw materials used in the completion of oil and natural gas wells. Solaris’ equipment-based logistics services include field technician support, software solutions, and may also include last mile and mobilization services.
Our CODMs evaluate the performance of our business segments and allocate resources based on Adjusted EBITDA. We define EBITDA as net income plus depreciation and amortization expense, interest expense, and income tax expense. We define Adjusted EBITDA as EBITDA plus stock-based compensation, certain non-cash items and any extraordinary, unusual or non-recurring gains, losses or expenses.
In making resource allocation decisions, our CODMs primarily consider budget-to-actual variances in Adjusted EBITDA on a monthly basis.
Summarized financial information by business segment is shown below.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Revenue | | | | | |
| Solaris Power Solutions | $ | 333.5 | | | $ | 38.6 | | | $ | — | |
| Solaris Logistics Solutions | 288.7 | | | 274.5 | | | 292.9 | |
| Total revenues | $ | 622.2 | | | $ | 313.1 | | | $ | 292.9 | |
| | | | | |
| Adjusted EBITDA | | | | | |
| Solaris Power Solutions | $ | 189.1 | | | $ | 26.8 | | | $ | — | |
| Solaris Logistics Solutions | 88.9 | | | 97.6 | | | 115.1 | |
| Total segment adjusted EBITDA | $ | 278.0 | | | $ | 124.4 | | | $ | 115.1 | |
| | | | | |
| Capital expenditures | | | | | |
| Solaris Power Solutions | $ | 639.4 | | | $ | 180.7 | | | $ | — | |
| Solaris Logistics Solutions | 7.0 | | | 7.4 | | | 63.5 | |
| Total segment capital expenditures | $ | 646.4 | | | $ | 188.1 | | | $ | 63.5 | |
| Corporate capital expenditures | 0.4 | | | 0.3 | | | 0.9 | |
| Consolidated capital expenditures | $ | 646.8 | | | $ | 188.4 | | | $ | 64.4 | |
The following table presents a reconciliation of total segment Adjusted EBITDA to income before income tax expense.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Total segment adjusted EBITDA | $ | 278.0 | | | $ | 124.4 | | | $ | 115.1 | |
| Depreciation and amortization | (84.3) | | | (47.2) | | | (36.2) | |
| Interest expense | (27.6) | | | (13.3) | | | (3.5) | |
| Interest income | 6.7 | | | 1.5 | | | 0.1 | |
| Loss on extinguishment of debt | (41.5) | | | (4.1) | | | — | |
| Corporate expenses (1) | (33.8) | | | (21.3) | | | (18.4) | |
| Property tax contingency | — | | | 2.5 | | | — | |
| Accrued property tax | — | | | 1.8 | | | — | |
| Change in payables related to Tax Receivable Agreement | (2.4) | | | 1.6 | | | — | |
| Gain on sale of Kingfisher facility | — | | | 7.5 | | | — | |
| Stock-based compensation expense | (19.7) | | | (10.6) | | | (7.7) | |
| Impairment of fixed assets | — | | | — | | | (1.4) | |
| Transaction and acquisition-related costs | (2.2) | | | (4.4) | | | — | |
| Other (2) | (0.1) | | | (1.5) | | | (1.4) | |
| Income before income tax expense | $ | 73.1 | | | $ | 36.9 | | | $ | 46.6 | |
(1)Corporate expenses include corporate employee salaries and expenses, headquarter office rental, and legal and professional fees.
(2)Other includes the net effect of credit losses, ERP implementation costs, legal fees incurred to execute debt amendments, loss/gain on disposal of assets, transaction costs incurred for activities related to acquisition opportunities, inventory write-offs and other settlements.
Segment assets are presented below.
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Segment assets: | | | |
| Solaris Power Solutions | $ | 1,341.7 | | | $ | 542.9 | |
| Solaris Logistics Solutions | 349.6 | | | 371.7 | |
| Total segment assets (1) | $ | 1,691.3 | | | $ | 914.6 | |
| Corporate assets (2) | 451.8 | | | 215.9 | |
| Consolidated assets | $ | 2,143.1 | | | $ | 1,130.5 | |
(1)Segment assets consist of accounts receivable, prepaid expenses, inventories, goodwill and long-lived assets.
(2)Corporate assets consist of cash and cash equivalents, restricted cash, prepaid expenses, deferred tax assets and other assets.
Significant segment expenses and other segment items, representing the difference between segment revenue and Adjusted EBITDA, are comprised of the following:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Solaris Power Solutions | | | | | |
| Labor cost | $ | 23.7 | | | $ | 3.0 | | | $ | — | |
| Repairs and maintenance | 14.4 | | 1.7 | | — |
| Equipment rental (1) | 85.9 | | 5.4 | | — |
| Other segment items (2) | 20.4 | | 1.7 | | — |
| Total | $ | 144.4 | | | $ | 11.8 | | | $ | — | |
| | | | | |
| Solaris Logistics Solutions | | | | | |
| Labor cost | $ | 46.4 | | | $ | 47.8 | | | $ | 47.9 | |
| Repairs and maintenance | 13.3 | | 14.8 | | 19.2 |
| Trucking and mobilizations (3) | 129.3 | | 102.9 | | 96.2 |
| Other segment items (4) | 10.8 | | 11.4 | | 14.5 |
| Total | $ | 199.8 | | | $ | 176.9 | | | $ | 177.8 | |
(1)Equipment rental is considered a significant expense in the Solaris Power Solutions segment.
(2)Other segment items for Solaris Power Solutions include facilities rental, transportation and freight, professional fees, insurance and other costs.
(3)Trucking and mobilizations are considered a significant expense in the Solaris Logistics Solutions segment.
(4)Other segment items for Solaris Logistics Solutions include facilities and equipment rental, fuel, professional fees, insurance other costs.
Major customers are defined as those that individually account for more than 10% of the Company’s annual revenue. The table below outlines the revenue from our major customers, along with their respective percentages of total consolidated revenue. Customers A and B are part of the Solaris Logistics Solutions segment, while Customer C belongs to the Solaris Power Solutions segment.
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| Customer A | $79.5 million, or 12.8% | | $54.6 million, or 17.4% | | $35.1 million, or 12.0% |
| Customer B | - | | $36.6 million, or 11.7% | | $35.7 million, or 12.2% |
| Customer C | $294.4 million, or 47.3% | | $37.0 million, or 11.8% | | - |
6. Property, Plant and Equipment
Property, plant and equipment consisted of the following as of December 31, 2025 and 2024:
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Oil and gas logistics equipment | $ | 455.9 | | | $ | 447.2 | |
| Logistics equipment in progress | 10.5 | | | 17.1 | |
| Vehicles | 13.1 | | | 13.9 | |
| Machinery and equipment | 8.7 | | | 6.4 | |
| Buildings | 4.9 | | | 4.9 | |
| Computer hardware and software | 5.0 | | | 4.6 | |
| Land | 0.6 | | | 0.6 | |
| Furniture and fixtures | 1.4 | | | 1.4 | |
| Property, plant and equipment, gross | $ | 500.1 | | | $ | 496.1 | |
| Less: accumulated depreciation | (228.9) | | | (197.3) | |
| Property, plant and equipment, net | $ | 271.2 | | | $ | 298.8 | |
As of December 31, 2025 and 2024, the Company had property, plant and equipment under finance leases with a cost of $10.9 million and $10.5 million, respectively, and accumulated depreciation of $6.2 million and $6.3 million, respectively.
The Company recorded property, plant and equipment depreciation expense of $37.7 million, $40.5 million and $35.5 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Sale of Kingfisher Facility
In the fourth quarter of 2024, we sold our rights to the 300-acre transload facility located in Kingfisher, Oklahoma (the “Kingfisher Facility”), along with all associated assets, for total proceeds of $5.0 million. The Kingfisher Facility, which we had leased, was used to provide rail transloading services, store rail cars, and offer forward staging storage for proppant and other industrial materials. In connection with the sale, we also terminated the lease associated with the facility, resulting in the extinguishment of the remaining lease liability of $2.5 million at the time of sale.
As of December 31, 2020, the assets of the Kingfisher Facility were impaired due to a reduction in activities. All associated assets had zero net carrying value at the time of sale.
As a result of the sale and lease termination, we recognized a total gain of $7.5 million, which is reported as gain on sale of Kingfisher facility on our statements of operations for the year ended December 31, 2024.
7. Equipment Held for Lease
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Power Generation - Turbine | $ | 376.3 | | | $ | 133.6 | |
| Power Generation - Turbine engine core | 140.5 | | | 39.7 | |
| Power Generation - Ancillary equipment | 68.3 | | | 19.0 | |
| Power control and distribution equipment | 47.4 | | | — | |
| Construction in progress | 481.3 | | | 153.6 | |
| Equipment held for lease, gross | $ | 1,113.8 | | | $ | 345.9 | |
| Less: accumulated depreciation | (39.7) | | | (6.0) | |
| Total equipment held for lease, net | $ | 1,074.1 | | | $ | 339.9 | |
Included in equipment held for lease is construction in progress, which represents deposits and progress billings for turbines and other equipment that has not yet been delivered. Depreciation will begin once these assets are delivered and ready for their intended use, which is expected to occur within the next 12 months.
For the year ended December 31, 2025, 2024, and 2023, total interest cost incurred was $41.2 million, $14.8 million and $3.5 million, respectively. Of these amounts, $13.6 million and $1.5 million were capitalized during 2025 and 2024, respectively. No interest was capitalized during 2023. The remaining amounts were recognized as interest expense in the statements of operations.
For the year ended December 31, 2025, depreciation expense related to equipment held for lease was $34.4 million. For the period from September 11, 2024 (MER Acquisition closing date) to December 31, 2024, depreciation expense related to equipment held for lease was $6.0 million.
8. Intangible Assets
Intangible assets consist of the following:
| | | | | | | | | | | | | | | | | |
| Gross | | Accumulated Amortization | | Net Book Value |
| As of December 31, 2025: | | | | | |
| Customer relationships | $ | 66.0 | | | $ | (12.5) | | | $ | 53.5 | |
| Trademarks | 8.0 | | | (2.1) | | | 5.9 | |
| Covenant not to compete | 0.5 | | | (0.1) | | | 0.4 | |
| Software & patents | 0.1 | | | (0.1) | | | — | |
| Total identifiable intangibles | $ | 74.6 | | | $ | (14.8) | | | $ | 59.8 | |
| | | | | |
| As of December 31, 2024: | | | | | |
| Customer relationships | $ | 66.0 | | | $ | (2.0) | | | $ | 64.0 | |
| Trademarks | 8.0 | | | (0.5) | | | 7.5 | |
| Software & patents | 0.1 | | | (0.1) | | | — | |
| Total identifiable intangibles | $ | 74.1 | | | $ | (2.6) | | | $ | 71.5 | |
During the years ended December 31, 2025, 2024 and 2023, amortization expense related to intangible assets was $12.2 million, $3.2 million and $0.7 million, respectively.
As of December 31, 2025, estimated annual amortization expense is as follows:
| | | | | |
| Year Ending December 31, | Estimated Amortization Expense |
| 2026 | $ | 10.7 | |
| 2027 | 10.4 | |
| 2028 | 8.9 | |
| 2029 | 7.8 | |
| 2030 | 5.9 | |
| Thereafter | 16.1 | |
| Total estimated amortization expense | $ | 59.8 | |
The weighted-average remaining useful life of intangible assets as of December 31, 2025 was 7.5 years.
9. Accrued Liabilities
Accrued liabilities consisted of the following as of December 31, 2025 and 2024:
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Equipment held for lease | $ | 36.0 | | | $ | — | |
| Employee related expenses | 17.0 | | | 9.5 | |
| Selling, general and administrative | 1.6 | | | 1.3 | |
| Operational cost accruals | 10.0 | | | 9.8 | |
| Taxes payable | 1.3 | | | 2.6 | |
| Interest payable | 1.7 | | | — | |
| Accrued liabilities | $ | 67.6 | | | $ | 23.2 | |
10. Leases
The Company leases offices and storage for our corporate and field locations under operating leases. Leases are held with third parties, with the exception of a commercial real estate lease with KTR Management Company, LLC, a related party. In addition, the rental of certain office space includes commitments related to the guarantee of a lease agreement with Solaris Energy Management, LLC, also a related party. Refer to Note 20. “Related Party Transactions” for additional information.
The Company subleases certain office space to a third party, which is classified as an operating lease. In addition, the Company leases equipment from third parties and subleases it to customers at a markup. Lease expense related to these activities is included in short-term lease cost - leasing operations, and the corresponding sublease income is included in sublease income - leasing operations in the table below.
Components of lease cost and sublease income were as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Operating lease cost | $ | 2.6 | | | $ | 2.3 | | | $ | 1.6 | |
| Short-term lease cost: | | | | | |
| Leasing operations | 83.1 | | | 4.4 | | | — | |
| Other | 0.9 | | | 1.7 | | | 0.9 | |
| Finance lease cost: | | | | | |
| Amortization of ROU assets | 3.2 | | | 3.0 | | | 2.5 | |
| Interest on lease liabilities | 0.2 | | | 0.2 | | | 0.3 | |
| Total lease cost | $ | 90.0 | | | $ | 11.6 | | | $ | 5.3 | |
| | | | | |
| Sublease income: | | | | | |
| Leasing operations | $ | (114.5) | | | $ | (6.5) | | | $ | — | |
| Office space | (0.3) | | | (0.3) | | | (0.1) | |
| Total sublease income | $ | (114.8) | | | $ | (6.8) | | | $ | (0.1) | |
Future minimum lease payments under non-cancellable operating leases as of December 31, 2025 were as follows:
| | | | | | | | | | | |
| Year Ending December 31, | Operating Leases | | Finance Leases |
| 2026 | $ | 2.9 | | | 2.2 | |
| 2027 | 2.5 | | | 1.5 | |
| 2028 | 1.8 | | | 0.7 | |
| 2029 | 1.2 | | | — | |
| 2030 | 1.2 | | | — | |
| Thereafter | 3.2 | | | — | |
| Total future minimum lease payments | $ | 12.8 | | | $ | 4.4 | |
| Less: effects of discounting | (2.4) | | | (0.3) | |
| Total lease liabilities | $ | 10.4 | | | $ | 4.1 | |
In addition to the lease payments in the table above, as of December 31, 2025, undiscounted commitments for operating leases not yet commenced totaled $9.4 million related to corporate office expansions.
Future minimum lease payments due to us under the sublease of office space as of December 31, 2025 were as follows:
| | | | | |
| Year Ending December 31, | Sublease Income |
| 2026 | $ | 0.4 | |
| 2027 | 0.4 | |
| 2028 | 0.3 | |
| Total minimum future rental income | $ | 1.1 | |
Supplemental cash flow and other information related to leases were as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Supplemental Cash Flows Information | | | | | |
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | |
| Operating cash flows from operating leases | $ | 2.7 | | | $ | 2.4 | | | $ | 2.5 | |
| Financing cash flows from finance leases | 3.2 | | | 3.0 | | | 2.5 | |
| Right-of-use assets obtained in exchange for lease liabilities: | | | | | |
| Operating leases | 2.7 | | | 0.7 | | | 7.8 | |
| Finance leases | 4.0 | | | 1.8 | | | 2.1 | |
Lease terms and discount rates were as follows:
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Weighted Average Remaining Lease Term | | | |
| Operating leases | 5.8 years | | 6.9 years |
| Finance leases | 2.2 years | | 1.9 years |
| Weighted Average Discount Rate | | | |
| Operating leases | 6.8 | % | | 7.2 | % |
| Finance leases | 6.1 | % | | 6.0 | % |
11. Debt
The following table summarizes our outstanding debt as of December 31, 2025 and 2024. Additional information regarding the Company’s material debt arrangements is provided below.
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Stateline term loan | $ | 186.0 | | | $ | — | |
| Term loan (extinguished in 2025) | — | | | 325.0 | |
| Less: unamortized debt financing costs | (2.0) | | | (9.3) | |
| Total debt, net of debt financing costs | $ | 184.0 | | | $ | 315.7 | |
| Less: current portion of long-term debt | (4.0) | | | (8.1) | |
| Long-term debt | $ | 180.0 | | | $ | 307.6 | |
Stateline Term Loan
On May 23, 2025, Stateline entered into a Loan and Security Agreement (the “Stateline Term Loan”) with Stonebriar Commercial Finance LLC (“Stonebriar”), as lender, administrative agent, and collateral agent. The Company, through its subsidiary Solaris LLC, is the primary beneficiary of Stateline and therefore consolidates Stateline, including the Stateline Term Loan, in its consolidated financial statements. Refer to Note 3. “Variable Interest Entities” for additional information on the consolidation of Stateline.
The Stateline Term Loan provides for a delayed draw term loan facility with a maximum principal amount equal to the lesser of (i) $550.0 million and (ii) 80% of the total cost of the Equipment Collateral (as defined in the Stateline Term Loan). Advances under the facility are permitted through March 31, 2027. As of December 31, 2025, initial advances totaling $186.0 million had been drawn.
Each advance is initially evidenced by an interim note and subsequently converts into a converted note upon the occurrence of a specified conversion date (the “Conversion Date”). The Conversion Date for each advance is defined as the earliest of:
•The first day of the calendar quarter following the 90-day anniversary of “Go-Live” date (as defined in the Rental Agreement) of the applicable Equipment Collateral,
•April 1, 2027, or
•A mutually agreed-upon date by Stateline and Stonebriar.
Interest on interim notes accrues from the date of each advance at a variable rate (the “Floating Rate”) equal to 5.94% plus the greater of (i) the applicable Secured Overnight Financing Rate (“SOFR”) or (ii) 4.31%. The Floating Rate resets monthly on the first day of each calendar month, with interest payable monthly in arrears.
Upon conversion, each interim note becomes a converted note bearing interest at a fixed rate of 9.85% per annum, subject to a one-time adjustment based on then-prevailing U.S. Treasury rates and SOFR as of the business day prior to the Conversion Date. Once established, the fixed rate remains in effect for the 72-month term of the converted note. Interest on converted notes is payable monthly in arrears beginning in the month following the Conversion Date.
Principal repayments on converted notes begin in the month following the Conversion Date. Principal is amortized such that 80% is payable in equal monthly installments over the 72-month term, with the remaining 20% due as a balloon payment at maturity. Prepayments are permitted with at least 10 days’ prior notice to the lender. If made before March 31, 2028, prepayments are subject to a make-whole provision. Thereafter, prepayments are subject to a prepayment fee. Partial prepayments require lender consent.
The Stateline Term Loan includes customary affirmative and negative covenants, including restrictions on additional indebtedness, liens, asset sales, and distributions. Beginning in the fiscal quarter ending March 31, 2027, Stateline is required to comply quarterly with the following financial covenants (as defined in the Stateline Term Loan):
•Fixed charge coverage ratio of not less than 1.35 to 1.00
•Leverage ratio of not more than 3.50 to 1.00, and
•Minimum liquidity of not less than $5.0 million through December 31, 2026, and not less than $10.0 million thereafter.
The Stateline Term Loan is secured by the Equipment Collateral, related supply and power contracts, and proceeds thereof. The loan is non-recourse to the Company and secured solely by the assets of Stateline.
Debt financing costs of $5.8 million were incurred in connection with the Stateline Term Loan. Of this amount, $2.1 million was deducted from the carrying value of the initial advances and is being amortized as interest expense over the term of the loans using the effective interest method. The remaining $3.7 million was deferred as other non-current assets and will be allocated proportionally upon additional advances.
Interest expense recognized in connection with the Stateline Term Loan was $5.9 million for the year ended December 31, 2025, all of which was capitalized as part of the cost of qualifying assets under ASC 835-20, Interest. As of December 31, 2025, $4.0 million of the outstanding principal balance was classified as current debt in the consolidated balance sheet.
The carrying amount of the Stateline Term Loan approximates its fair value as of December 31, 2025, due to its recent origination and variable interest rate that reflects current market conditions. The fair value measurement is classified as Level 2 under ASC 820, Fair Value Measurement.
Revolving Credit Facility
On October 2, 2024, the Company entered into a revolving credit facility with Bank of America, N.A., acting as agent for the participating lenders. The facility provides for borrowings up to the lesser of $75.0 million or a borrowing base determined by a percentage of eligible accounts receivable and eligible inventory, subject to reserves and other adjustments. At the Company’s option, and provided certain conditions are met, the facility may be increased by up to an additional $50.0 million. Additionally, up to $10.0 million of the facility is available for the issuance of letters of credit. The facility matures on October 2, 2029, with provisions for earlier termination under certain conditions.
Borrowings under the facility bear interest, at Solaris’s option, at a rate equal to either (i) Term SOFR (as defined in the revolving facility) plus an applicable margin or (ii) the Base Rate (as defined in the revolving credit facility) plus an applicable margin. Contingent reimbursement obligations under letters of credit issued bear interest at the Base Rate. The margin applicable to revolving loans is 0.50% for Base Rate loans and 1.50% for Term SOFR loans. The applicable margin may increase by up to 0.50% based on the ratio of Solaris’s average daily availability during the most recent prior fiscal quarter to the size of the borrowing base during the most recent prior fiscal quarter.
The revolving credit facility includes customary covenants, including limitations on additional indebtedness, liens, and certain dispositions, investments and restricted payments. It also includes a springing financial covenant that requires Solaris to maintain a ratio, calculated using data from the four most recent fiscal quarters, of consolidated EBITDA minus unfinanced capital expenditures to fixed charges (which include principal and interest payments and the payments of certain dividends and distributions) of at least 1.00 to 1.00 as of the last day of each fiscal quarter while a Covenant Trigger Period (as defined in the revolving facility) is in effect.
The facility is secured by substantially all of the assets of the Company. Bank of America holds (i) a first-priority security interest in accounts receivable, deposit accounts, securities accounts, commodity accounts, chattel paper, inventory, customer contracts, and payment intangibles and (ii) a second priority security interest in substantially all other assets owned by the Company.
As of December 31, 2025, no amounts had been drawn under the facility, and availability under the borrowing base was $59.9 million. Total debt financing costs of $1.3 million related to the facility, incurred in connection with the initial execution of the facility and subsequent amendments, are recorded as non-current assets in the consolidated balance sheets and are being amortized as interest expense over the term of the facility using the straight-line method. If drawn, proceeds may be used for working capital and other general corporate purposes.
Term Loan Extinguishment
On October 8, 2025, the Company fully repaid its Term Loan, which had an outstanding balance of $325.0 million as of December 31, 2024 and which had a principal balance of $320.9 million at the time of extinguishment. The repayment was funded with proceeds from the issuance of convertible notes.
The repayment extinguished the Term Loan in full and resulted in a loss on extinguishment of debt of $41.5 million, primarily consisting of $32.0 million prepayment penalty and write-off of $9.4 million of unamortized debt issuance costs, which was recognized in the consolidated statement of operations for the year ended December 31, 2025.
For additional information regarding the convertible notes issued in connection with the repayment of the Term Loan, see Note 12. “Convertible Notes.”
Payments of Debt Obligations Due by Period
The following table presents the Company’s expected future principal maturities of long-term debt (which consisted solely of the Stateline Term Loan) and convertible notes as of December 31, 2025.
| | | | | | | | | | | | | | |
| Year Ending December 31, | | Principal Repayments of Long-Term Debt | | Principal Repayments of Convertible Notes |
| 2026 | | $ | 4.0 | | | $ | — | |
| 2027 | | 23.4 | | | — | |
| 2028 | | 24.8 | | | — | |
| 2029 | | 24.8 | | | — | |
| 2030 | | 24.8 | | | 155.0 | |
| Thereafter | | 84.2 | | | 747.5 | |
| Total | | $ | 186.0 | | | $ | 902.5 | |
The expected maturities of the Stateline Term Loan are based solely on the outstanding principal balance of $186.0 million as of December 31, 2025 and assumed conversion dates in 2026 and 2027. Actual maturities may differ based on the timing of conversions and any prepayments. These estimates assume that the current advances convert in 2026 and 2027, with principal repayments commencing thereafter over a 72-month term for each converted note, of which 80% is amortized in equal monthly installments and 20% is due as a balloon payment at maturity.
Future draws under the Stateline Term Loan facility, which could total up to an additional $332.5 million based on the estimated total commitment utilization, are not reflected in the table above as they represent contingent future borrowings. Any such future borrowings would follow a similar maturity structure upon draw and conversion.
12. Convertible Notes
On May 2, 2025 and October 8, 2025, the Company issued convertible senior notes due 2030 (the “2030 Notes”) and 2031 (the “2031 Notes”), respectively (collectively, the “Convertible Notes”). The Convertible Notes were issued pursuant to an indenture, dated as of May 2, 2025, between the Company and U.S. Bank Trust Company, National Association, as trustee (the “Trustee”), as supplemented by a supplemental indenture (the “First Supplemental Indenture”), dated as of May 2, 2025, between the Company and the Trustee and a second supplemental indenture (the “Second Supplemental
Indenture”), dated as of October 8, 2025, between the Company and the Trustee. The following table summarizes the material terms of the Convertible Notes:
| | | | | | | | | | | | | | |
| Term | | 2030 Notes | | 2031 Notes |
| Aggregate principal amount | | $155.0 million | | $747.5 million |
| Interest rate | | 4.75% per annum | | 0.25% per annum |
| Interest payment dates | | May 1 and November 1 | | April 1 and October 1 |
| Initial conversion rate | | 37.8896 shares of Class A common stock per $1,000 principal | | 17.4825 shares of Class A common stock per $1,000 principal |
| Initial conversion price | | Approximately $26.39 per share | | Approximately $57.20 per share |
| Maturity date | | May 1, 2030 | | October 1, 2031 |
The Company received net proceeds of $150.3 million from the 2030 Notes and $730.7 million from the 2031 Notes, after deducting underwriting discounts and commissions. A portion of the net proceeds from the 2031 Notes was used to repay in full and extinguish the Term Loan. See Note 11. “Debt - Term Loan Extinguishment” for additional information.
The Convertible Notes are senior, unsecured obligations. They bear interest at the rates shown in the table above, payable semi-annually in arrears on the dates indicated, beginning on the first interest payment date following issuance.
The Convertible Notes are convertible into shares of the Company’s Class A common stock at the initial conversion rates shown in the table above, subject to customary anti-dilution adjustments in certain events, including stock splits, stock dividends, distributions, and specified corporate transactions. If converted at the initial rates, the 2030 Notes and 2031 Notes would result in 5,872,888 shares and 13,068,169 shares of Class A common stock, respectively. Upon a Make-Whole Fundamental Change (as defined in the respective supplemental indentures), the conversion rate may be increased for a limited period based on the trading price of the Class A common stock. The maximum increase is 13.2612 shares and 5.2447 shares per $1,000 principal amount for the 2030 Notes and 2031 Notes, respectively, potentially resulting in up to 2,055,486 and 3,920,413 additional shares, respectively, if all notes are converted during such period and fully settled in shares.
Holders may convert the Convertible Notes prior to maturity under the following circumstances:
•During any calendar quarter beginning after June 30, 2025 (for the 2030 Notes) or December 31, 2025 (for the 2031 Notes), if the last reported sale price of the Class A common stock exceeds 130% of the conversion price for at least 20 trading days (whether or not consecutive) during any 30 consecutive trading day period ending on the last trading day of the immediately preceding quarter;
•During the five business days following any 10 consecutive trading day period in which the trading price of the Convertible Notes is less than 98% of the product of the Class A common stock price and the applicable conversion rate;
•Upon the occurrence of certain specified corporate events, including specified distributions or a Fundamental Change (as defined in the respective supplemental indentures);
•For the 2030 Notes, at any time from February 1, 2030, and for the 2031 Notes, at any time from July 1, 2031, through the second scheduled trading day immediately preceding the respective maturity date; or
•If the Company calls the notes for redemption, at any time prior to the second business day before redemption date.
The Company may not redeem the 2030 Notes prior to May 1, 2028, or the 2031 Notes prior to October 2, 2028. On or after those dates, the Company may redeem all or a portion of the Convertible Notes for cash at par plus accrued and unpaid interest, provided that:
•The last reported sale price of the Class A common stock exceeds 130% of the conversion price on each of at least 20 trading days (whether or not consecutive) during the 30 consecutive trading days ending on, and including, the trading day immediately before the redemption notice date; and
•The stock price condition is also satisfied on the trading day immediately preceding such notice date.
The redemption date must be on or before the 25th scheduled trading day for the 2030 Notes or 40th scheduled trading date for the 2031 Notes immediately preceding the maturity date. Partial redemptions are not permitted if less than $100.0 million aggregate principal amount of the respective series would remain outstanding following such redemption. A redemption will also constitute a Make-Whole Fundamental Change, which may trigger an increase in the conversion rate. Holders may convert their Convertible Notes until the second business day before the redemption date. Upon conversion, the Company may elect to settle the Convertible Notes in cash, shares of Class A common stock, or a combination of both, subject to the terms of the respective supplemental indentures.
Concurrently with the pricing of the 2031 Notes, the Company entered into privately negotiated capped call transactions with certain financial institutions. The capped calls have a strike price of $57.20 and a cap price of $88.00 per share and cover, subject to customary anti-dilution adjustments, the same number of shares of Class A common stock initially underlying the 2031 Notes. The capped call transactions are designed to reduce potential dilution to Class A common stock and/or offset cash payments the Company may make upon conversion of the 2031 Notes.
The capped call transactions are separate from the 2031 Notes and do not affect holders’ rights under the applicable indenture. For accounting purposes, the capped call transactions were treated as freestanding equity-classified instruments and were recorded in stockholders’ equity at a total cost of $65.6 million, as a reduction to additional paid-in capital.
Under ASC 470-20, Debt with Conversion and Other Options, the Company accounted for the Convertible Notes as a single liability instrument, presented as convertible notes in the consolidated balance sheets.
The total transaction costs, consisting of underwriting discounts and commissions and third party issue costs, were $5.9 million for the 2030 Notes and $17.7 million for the 2031 Notes. These costs are presented as a direct deduction from the carrying amount of the Convertible Notes and are amortized to interest expense over the respective terms using the effective interest method. The effective interest rate is 5.6% for the 2030 Notes and 0.7% for the 2031 Notes.
A summary of the interest expense related to the Convertible Notes for the year ended December 31, 2025 is as follows:
| | | | | |
| Year Ended December 31, 2025 |
| Interest expense | $ | 5.3 | |
| Discount amortization | 1.3 | |
| Deferred debt issuance amortization | 0.2 | |
| Less: capitalized interest | (1.8) | |
| Convertible notes interest expense, net | $ | 5.0 | |
As of December 31, 2025, the components of the Convertible Notes were as follows:
| | | | | | | | | | | |
| December 31, 2025 |
| 2030 Notes | | 2031 Notes |
| Principal (par value) | $ | 155.0 | | | $ | 747.5 | |
| Unamortized debt discount and costs | (5.2) | | | (16.9) | |
| Net carrying amount | $ | 149.8 | | | $ | 730.6 | |
The Company estimates the fair value of the Convertible Notes using Level 1 inputs based on quoted market prices of the notes in active markets. As of December 31, 2025, the fair value of the 2030 Notes and 2031 Notes was $310.1 million and $815.1 million, respectively.
13. Fair Value Measurements and Financial Instruments
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company measures or discloses fair value in accordance with ASC 820, Fair Value Measurement, which establishes a fair value hierarchy that prioritizes the inputs to valuation techniques into three broad levels. The hierarchy gives the highest priority to observable inputs and the lowest priority to unobservable inputs. The three levels are defined as follows:
•Level 1 - Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date;
•Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active or other inputs corroborated by observable market data for substantially the full term of the assets or liabilities; and
•Level 3 - Unobservable inputs that reflect the Company’s assumptions that market participants would use in pricing assets or liabilities based on the best information available.
Recurring Fair Value Measurements
The Company has no financial assets or liabilities measured at fair value on a recurring basis as of December 31, 2025 or 2024.
Nonrecurring Fair Value Measurements
The Company’s nonrecurring fair value measurements primarily relate to assets acquired and liabilities assumed in connection with business combinations completed in 2025 and 2024. These assets and liabilities were recorded at their estimated fair values as of the respective acquisition dates.
The fair value measurements were determined using valuation techniques appropriate for the nature of the assets and liabilities and involved significant unobservable inputs. Accordingly, these measurements are classified within Level 3 of the fair value hierarchy. See Note 4., “Business Combinations” for additional information regarding valuation methodologies.
Financial Instruments Not Measured at Fair Value on a Recurring Basis
The carrying amounts of certain financial instruments not measured at fair value approximate their fair values due to their short-term nature or other characteristics, as follows:
•Cash, accounts receivable, accounts payable, accrued liabilities, and other current liabilities (including insurance premium financing) - These approximate fair value primarily because of their short maturities.
•Outstanding borrowings under variable-rate debt arrangements - These approximate fair value as the effective interest rates reset periodically to reflect current market rates.
•Finance and operating lease obligations - These approximate fair value as the incremental borrowing rates used to measure the liabilities approximate current market rates for similar obligations.
The Convertible Notes are carried at amortized cost. The related fair values together with the carrying amounts are disclosed in Note 12, “Convertible Notes”.
Credit Risk
The financial instruments that are subject to concentrations of credit risk mainly include cash and cash equivalents and trade receivables.
The Company maintains cash and cash equivalents with various financial institutions. As of December 31, 2025 and 2024, the Company’s cash and cash equivalents (including restricted cash in 2024) totaled $353.3 million and $159.9 million, respectively. These balances are held in accounts that exceed the insured limits set by the Federal Deposit
Insurance Corporation, per institution. The Company monitors the financial health of these institutions on an ongoing basis and has not experienced any losses related to these deposits.
The majority of our accounts receivable have payment terms of 60 days or less. As of December 31, 2025, two customers accounted for 38% and 18% of our total accounts receivable. The concentration of customers operating within the oil and natural gas industry may increase our overall exposure to credit risk, as these customers may be similarly affected by shifts in economic, regulatory or other external factors. If a customer defaults, our gross profit and cash flows may be adversely affected. To manage this credit risk, we conduct credit evaluations, monitor customer payment behavior, and, when necessary, pursue legal remedies, such as filing of liens.
14. Equity and Non-controlling Interest
Preferred Stock
As of December 31, 2025 and 2024, the Company had 50,000,000 shares of preferred stock authorized, with a par value of $0.01 per share. The terms and conditions of any future issuance of preferred stock will be determined by the Company’s board of directors (the “Board”). No shares of preferred stock have been issued as of December 31, 2025 or 2024.
Class A Common Stock
As of December 31, 2025 and 2024, the Company had 53,081,277 and 38,012,796 shares of Class A common stock outstanding, respectively. Of these amounts, 1,951,305 and 2,039,321 were restricted as to sale or disposition. For additional details regarding restricted shares, see Note 16. “Stock-Based Compensation.”
The Company is required to maintain a one-to-one ratio between: (i) the number of shares of Class A common stock outstanding and the number of Solaris LLC Units owned by the Company, and (ii) the number of shares of Class B common stock outstanding and the number of Solaris LLC Units held by the holders of Class B common stock.
Holders of Class A common stock are entitled to one vote per share on all matters submitted to stockholder votes and have the right to receive dividends on a pro-rata basis, when and if declared by the Board.
Class A Common Stock Offering
During the fourth quarter of 2024, the Company sold 6,500,000 shares of its Class A common stock in a public offering, receiving net proceeds $156.0 million, after deducting underwriting discounts and commissions of $4.8 million.
Share Repurchase Program
On March 1, 2023, the Board authorized a share repurchase plan allowing the repurchase of up to $50.0 million of the Company’s Class A common stock until the plan terminates pursuant to its provisions. During the year ended December 31, 2025, the Company did not repurchase any shares of the Company’s Class A common stock. During the year ended December 31, 2024, the Company repurchased and retired 1,108,349 shares at an aggregate cost of $8.1 million, or $7.30 per share. During the year ended December 31, 2023, the Company repurchased and retired 3,163,778 shares at an aggregate cost of $26.4 million, or $8.37 per share.
As of December 31, 2025, the Company had repurchased and retired a cumulative total of 4,272,127 shares of Class A common stock under the plan at an aggregate cost of $34.6 million, or $8.09 per share, resulting in $15.4 million remaining under the repurchase authorization.
Dividends
To enable the Company to pay quarterly cash dividends to holders of its Class A common stock, Solaris LLC made cash distributions to its unitholders totaling $32.7 million, $23.1 million and $20.7 million during the years ended December 31, 2025, 2024, and 2023, respectively. Of these amounts, $21.8 million, $14.6 million, and $14.1 million, respectively, were distributed to the Company and were used entirely to pay quarterly cash dividends to holders of its Class A common stock.
In addition, during the year ended December 31, 2025, Solaris LLC made pro rata distributions totaling $1.2 million to certain unitholders to enable the Company to satisfy its obligations under the Tax Receivable Agreement. See Note 17. “Income Taxes” for additional information regarding Tax Receivable Agreement.
Class B Common Stock
As of December 31, 2025 and 2024, the Company had 15,385,605 and 29,106,749 shares of Class B common stock outstanding, respectively. Solaris LLC Units can be exchanged for shares of Class A common stock on a one-for-one basis, subject to certain restrictions. Upon such exchange, an equal number of shares of Class B common stock is cancelled, and the Company's ownership interest in Solaris LLC increases accordingly.
During the years ended December 31, 2025 and 2024, holders exchanged 14,417,172 and 1,030,000 Solaris LLC Units, respectively, for an equal number of shares of Class A common stock, resulting in the cancellation of a corresponding number of shares of Class B common stock. No exchanges occurred during the year ended December 31, 2023.
Holders of Class B common stock are entitled to one vote per share and vote together with holders of Class A common stock as a single class on all matters submitted to stockholder votes. Holders of Class B common stock also hold an equivalent number of Solaris LLC units and, as members of Solaris LLC, are entitled to receive distributions from Solaris LLC generally at the same rate as dividends declared on the Company’s Class A common stock.
Non-controlling Interest
Non-controlling interest in the consolidated balance sheets represents the portion of equity in the Company’s consolidated subsidiaries not attributable to the Company. As of December 31, 2025 and 2024, non-controlling interest consisted of the following:
| | | | | | | | | | | |
| December 31, 2025 | | December 31, 2024 |
| Entity: | | | |
| Solaris LLC | $ | 176.4 | | | $ | 311.1 | |
| Stateline | 86.5 | | — | |
| Total | $ | 262.9 | | | $ | 311.1 | |
15. Earnings Per Share
Basic earnings per share (“EPS”) is calculated by dividing net income attributable to Class A common stockholders by the weighted-average number of Class A common shares outstanding during the period. The Company’s unvested restricted stock awards are considered participating securities, as they entitle holders to non-forfeitable dividend rights, and basic EPS is therefore calculated using the two-class method.
Diluted EPS is computed by dividing net income attributable to Class A common stockholders (as adjusted, as shown in the table below) by the weighted-average number of Class A common shares outstanding during the period, increased for the assumed issuance of additional shares from potentially dilutive securities. For convertible debt instruments, the if-converted method is used, which assumes conversion at the beginning of the period (or at issuance, if later), and includes an adjustment to add back related after-tax interest expense to the numerator. Potentially dilutive securities are excluded from the calculation of diluted EPS in periods in which their effect would be anti-dilutive.
The following table presents the calculation of basic and diluted EPS for the years ended December 31, 2025, 2024 and 2023:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| Earnings per share: | | 2025 | | 2024 | | 2023 |
| Numerator | | | | | | |
| Net income attributable to Solaris Energy Infrastructure Inc. | | $ | 30.2 | | | $ | 15.8 | | | $ | 24.3 | |
Less income attributable to participating securities | | (1.3) | | | (1.0) | | | (1.1) | |
| Net income attributable to common stockholders - basic | | $ | 28.9 | | | $ | 14.8 | | | $ | 23.2 | |
| Convertible notes interest charge, net of tax | | 3.8 | | — | | | — | |
| Net income attributable to common stockholders - diluted | | $ | 32.7 | | | $ | 14.8 | | | $ | 23.2 | |
| | | | | | |
| Denominator | | | | | | |
| Basic weighted average shares of Class A common stock outstanding | | 41,858,735 | | 28,763,187 | | 29,693,422 |
| Effect of dilutive securities: | | | | | | |
| Dilutive convertible notes | | 6,917,364 | | — | | — |
| Performance-based restricted stock units | | 744,258 | | 466,977 | | — |
| Stock options | | — | | 4,982 | | — |
| Diluted weighted-average shares of Class A common stock outstanding | | 49,520,357 | | 29,235,146 | | 29,693,422 |
| | | | | | |
| Earnings per share of Class A common stock - basic | | $ | 0.69 | | | $ | 0.51 | | | $ | 0.78 | |
| Earnings per share of Class A common stock - diluted | | $ | 0.66 | | | $ | 0.50 | | | $ | 0.78 | |
The following weighted-average potentially dilutive shares were excluded from the calculation of diluted earnings per share because their inclusion would have been anti-dilutive:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Class B common stock | 24,041,257 | | 18,619,335 | | 13,671,971 |
| Restricted stock awards | 1,899,637 | | 1,924,664 | | 1,466,069 |
| Performance-based restricted stock units | — | | — | | 134,488 |
| Stock options | — | | — | | 6,605 |
| Total | 25,940,894 | | 20,543,999 | | 15,279,133 |
16. Stock-Based Compensation
Total stock-based compensation cost expensed in the statements of operations amounted to $23.4 million, $10.6 million and $7.7 million for the years ended December 31, 2025, 2024 and 2023, respectively.
The tax benefit related to stock-based compensation was $3.3 million, $1.6 million and $1.2 million for the years ended December 31, 2025, 2024 and 2023, respectively.
Total stock-based compensation costs capitalized into property, plant, and equipment were $0.7 million, $0.6 million and 0.5 million for the years ended December 31, 2025, 2024 and 2023, respectively.
As of December 31, 2025, there was $38.0 million of total unrecognized compensation cost related to non-vested stock-based compensation arrangements, which is expected to be recognized over a weighted average period of 2.1 years.
The Company’s long-term incentive plan, as amended (the “LTIP”), for employees, directors and consultants provides for the grant of any or all of the following types of stock-based awards: (i) incentive stock options qualified as such under United States federal income tax laws; (ii) stock options that do not qualify as incentive stock options; (iii) stock
appreciation rights; (iv) restricted stock awards; (v) restricted stock units; (vi) bonus stock; (vii) performance awards; (viii) dividend equivalents; (ix) other stock-based awards; (x) cash awards; and (xi) substitute awards.
In accordance with the LTIP, 11,418,080 shares of Class A common stock were reserved for issuance for stock-based awards. As of December 31, 2025, 4,776,708 shares of Class A common stock remained available for future grants. Shares of Class A common stock withheld to satisfy exercise prices or tax withholding obligations are returned to the LTIP share pool and are available for reissue pursuant to other awards. The LTIP is administered by the Board, the Compensation Committee of the Board or an alternative committee appointed by the Board.
Below is a discussion of each of our active stock-based compensation arrangements.
Restricted Stock Awards
Restricted stock awards under the LTIP are subject to restrictions on sale or transfer, which generally lapse ratably over a three-year service period. In certain circumstances, such as change in control, these restrictions may be lapse earlier in accordance with the Company's established policies. Prior to vesting, holders of restricted stock awards are entitled to participate in dividends and have voting rights.
The fair market value of the underlying Class A common stock on the grant date is recognized as compensation expense on a straight-line basis over the requisite service period. The total fair value of shares vested was $11.0 million, $7.5 million and 6.3 million during 2025, 2024 and 2023, respectively.
The following table summarizes restricted stock activity during the years ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Grant Date Fair Value per Share | | Number of Shares | | Weighted Average Grant Date Fair Value per Share | | Number of Shares | | Weighted Average Grant Date Fair Value per Share |
| Unvested at beginning of year | 2,039,321 | | | $ | 9.25 | | | 1,481,111 | | | $ | 9.93 | | | 1,295,728 | | | $ | 10.33 | |
| Granted | 1,014,465 | | | $ | 36.66 | | | 1,368,746 | | | $ | 9.18 | | | 944,408 | | | $ | 9.34 | |
| Vested | (1,045,497) | | | $ | 10.55 | | | (752,985) | | | $ | 9.93 | | | (641,758) | | | $ | 9.87 | |
| Forfeited | (56,984) | | | $ | 21.44 | | | (57,551) | | | $ | 8.76 | | | (117,267) | | | $ | 9.98 | |
| Unvested at end of year | 1,951,305 | | | $ | 21.29 | | | 2,039,321 | | | $ | 9.25 | | | 1,481,111 | | | $ | 9.93 | |
Performance-based Restricted Stock Units
The Company grants performance-based restricted stock units (“PSUs”) to certain key employees. The actual number of shares earned at the end of each performance period is determined based on the Company’s achievement of predefined targets in the PSU agreement. The number of PSUs that may vest and settle in shares of Class A common stock ranges from 0% to 200% of the target award, depending on performance achieved. The performance criteria for the PSUs are split as follows:
•Relative PSUs: 50% of the PSUs are based on total shareholder return (“TSR”) relative to a predetermined peer group, calculated at the end of the performance period.
•Absolute PSUs: 50% of the PSUs are based on absolute TSR, calculated at the end of the performance period.
The PSUs are subject to a service condition, generally requiring continuous employment over a period of approximately one to three years from the grant date, depending on the applicable performance period. The PSUs may be settled in shares of Class A common stock or in cash, at the Company’s election. Dividends accrue on PSUs and are generally paid upon vesting.
The grant date fair value of the PSUs is determined using a Monte Carlo simulation method. The assumptions used in the Monte Carlo valuation are summarized in the table below. The risk-free interest rate used in the valuation was based on the U.S. Treasury rate for a term commensurate with the expected term of the awards. The resulting fair value is recognized as compensation expense on a straight-line basis over the requisite service period. The total fair value of shares vested was $3.7 million and $0.2 million during 2025 and 2024, respectively. No shares vested in 2023.
| | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| Risk-free interest rate | 4.0 | % | | 4.3 | % | | 4.6 | % |
| Volatility | 62.5 | % | | 52.4 | % | | 58.9 | % |
The following table summarizes PSU activity during the years ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2025 | | 2024 | | 2023 |
| Number of Units | | Weighted-Average Grant Date Fair Value per Unit | | Number of Units | | Weighted-Average Grant Date Fair Value per Unit | | Number of Units | | Weighted-Average Grant Date Fair Value per Unit |
| Unvested at beginning of year | 413,440 | | $ | 11.72 | | | 172,212 | | $ | 11.92 | | | — | | $ | — | |
| Granted | 175,612 | | $ | 51.96 | | | 262,752 | | $ | 11.47 | | | 176,898 | | $ | 11.92 | |
| Vested | (54,365) | (1) | $ | 34.15 | | | (21,524) | (2) | $ | 10.19 | | | — | | $ | — | |
| Forfeited | — | | $ | — | | | — | | $ | — | | | (4,686) | | $ | 11.92 | |
| Unvested at end of year | 534,687 | | $ | 22.66 | | | 413,440 | | $ | 11.72 | | | 172,212 | | | $ | 11.92 | |
(1)Based on actual performance achieved versus target, the awards vested at 200%, resulting in PSUs representing 108,730 shares that were settled in cash.
(2)Based on actual performance achieved versus target, PSUs representing 16,910 shares were settled upon vesting.
17. Income Taxes
Income Tax Expense
The components of the income tax expense are:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Current: | | | | | |
| Federal | $ | — | | | $ | — | | | $ | — | |
| State | (1.4) | | | 1.5 | | | 0.5 | |
| Total current income tax expense | $ | (1.4) | | | $ | 1.5 | | | $ | 0.5 | |
| Deferred: | | | | | |
| Federal | $ | 11.9 | | | $ | 6.1 | | | $ | 6.5 | |
| State | 4.2 | | | 0.4 | | | 0.8 | |
| Total deferred income tax expense | $ | 16.1 | | | $ | 6.5 | | | $ | 7.3 | |
| Income tax expense | $ | 14.7 | | | $ | 8.0 | | | $ | 7.8 | |
Income tax expense differs from the amount computed by applying the statutory federal income tax rate of 21% to income before taxes as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
| U.S. federal statutory income tax rate | 15.3 | | | 21.0 | % | | 7.8 | | | 21.0 | % | | 9.8 | | | 21.0 | % |
| State and local income taxes, net of federal income tax effect (1) | 3.1 | | | 4.3 | % | | 2.3 | | | 6.3 | % | | 1.0 | | | 2.1 | % |
| Non-controlling interest | (5.9) | | | (8.1) | % | | (2.8) | | | (7.5) | % | | (3.0) | | | (6.5) | % |
| Executive compensation limitation | 2.6 | | | 3.5 | % | | 0.1 | | | 0.2 | % | | 0.1 | | | 0.1 | % |
| Other nontaxable or nondeductible items | 0.3 | | | 0.4 | % | | 0.6 | | | 1.7 | % | | 0.3 | | | 0.5 | % |
| Other adjustments | (0.7) | | | (1.0) | % | | — | | | — | % | | (0.4) | | | (0.4) | % |
| Income tax expense | $ | 14.7 | | | 20.1 | % | | $ | 8.0 | | | 21.7 | % | | $ | 7.8 | | | 16.8 | % |
(1)State taxes in Mississippi make up the majority (greater than 50 percent) of the tax effect in this category in 2025. State taxes in Tennessee make up the majority (greater than 50 percent) of the tax effect in this category in 2024. State taxes in Texas and New Mexico make up the majority (greater than 50 percent) of the tax effect in this category in 2023.
Deferred Tax Assets and Liabilities
The Company’s deferred tax position reflects the net tax effects of the temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax reporting. Significant components of the deferred tax assets and liabilities are as follows:
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Deferred Tax Assets: | | | |
| Imputed interest | $ | 4.0 | | | $ | 3.7 | |
| Net operating loss carryforward | 136.8 | | | 55.9 | |
| Interest limitation carryforward | — | | | 1.3 | |
| Other | 0.5 | | | — | |
| Total deferred tax assets | $ | 141.3 | | | $ | 60.9 | |
| Deferred Tax Liabilities: | | | |
| Investments in subsidiaries | $ | (9.9) | | | $ | (9.7) | |
| Depreciation | (13.6) | | | (3.1) | |
| Intangibles and other | (2.6) | | | (4.5) | |
| Total deferred tax liabilities | $ | (26.1) | | | $ | (17.3) | |
| Net deferred tax asset | $ | 115.2 | | | $ | 43.6 | |
The components of deferred tax assets and liabilities in the table above are presented before offsetting within tax jurisdictions. On the consolidated balance sheets, deferred tax assets and liabilities are netted by jurisdiction, resulting in a deferred tax asset of $122.6 million and a deferred tax liability of $7.4 million as of December 31, 2025.
As of December 31, 2025, the Company had approximately $595.8 million of federal net operating loss carryovers and $270.4 million of state net operating loss carryovers. $543.0 million of such federal net operating loss carryovers have no expiration date, and the remaining $52.8 million of federal net operating loss carryovers expire in 2037. $170.6 million of such state net operating loss carryovers will expire in varying amounts between the period of 2037 to 2045, while the remaining $99.8 million of state net operating loss carryovers have no expiration date. The statute of limitations with respect to the U.S. federal income tax returns of the Company for years ending on or before December 31, 2021, are closed, except to the extent of any federal net operating loss carryovers. States often follow the federal statute of limitation,
but some state jurisdictions may vary. There are currently no federal or state income tax examinations underway for these jurisdictions.
The Company regularly reviews its deferred tax assets, including net operating loss carryovers, for recoverability, and a valuation allowance is provided when it is more likely than not that some portion or all of a deferred tax asset may not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which the temporary differences are deductible. In assessing the need for a valuation allowance, the Company makes estimates and assumptions regarding projected future taxable income, its ability to carry back operating losses to prior periods, the reversal of deferred tax liabilities and the implementation of tax planning strategies. Based on our cumulative earnings history and forecasted future sources of taxable income, we believe that we will be able to realize our deferred tax assets in the future. As the Company reassesses this position in the future, changes in cumulative earnings history, excluding non-recurring charges, or changes in forecasted taxable income may alter this expectation and may result in an increase to the valuation allowance and an increase in the effective tax rate.
Section 382 of the Internal Revenue Code of 1986, contains rules that limit the ability of a company that undergoes an “ownership change” to utilize its net operating loss and tax credit carryovers and certain built-in losses recognized in years after the “ownership change.” An “ownership change” is generally defined as any change in ownership of more than 50% of a corporation’s stock over a rolling three-year period by stockholders that own (directly or indirectly) 5% or more of the stock of a corporation, or arising from a new issuance of stock by a corporation. If an ownership change occurs, Section 382 generally imposes an annual limitation on the use of pre-ownership change net operating loss carryovers to offset taxable income earned after the ownership change. We do not believe the Section 382 annual limitation related to historical ownership changes impacts our ability to utilize our net operating losses; however, if we were to experience a future ownership change our ability to use net operating losses may be impacted.
Income Taxes Paid
Cash paid for income taxes, net of refunds, were paid in the following jurisdictions:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Federal | $ | — | | | $ | — | | | $ | — | |
| State (1) | | | | | |
| Texas | 0.5 | | | 0.5 | | | 0.5 | |
| Tennessee | 0.3 | | | — | | | — | |
| Income taxes paid, net of refunds | $ | 0.8 | | | $ | 0.5 | | | $ | 0.5 | |
(1) Other states were paid immaterial amounts.
Uncertain Tax Benefits
The Company evaluates its tax positions and recognizes only tax benefits that, more likely than not, will be sustained upon examination, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax position is measured at the largest amount of benefit that has a greater than 50.0% likelihood of being realized upon settlement. As of December 31, 2025 and 2024, the Company’s uncertain tax benefits totaled $0.8 million and $0.8 million, respectively, and are reported as a component of the net deferred tax asset in the consolidated balance sheets. The full balance of unrecognized tax benefits as of December 31, 2025, if recognized, would affect the effective tax rate. However, we do not believe that any of the unrecognized tax benefits will be realized within the coming year. The Company has elected to recognize interest and penalties related to unrecognized tax benefits in income tax expense notwithstanding the fact that, as of December 31, 2025, the Company has not accrued any penalties or interest. Changes in the Company’s gross unrecognized tax benefits are as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 |
| Balance, January 1, | $ | 0.8 | | | $ | 0.8 | |
| — | | | — | |
| Balance, December 31, | $ | 0.8 | | | $ | 0.8 | |
Payables Related to the Tax Receivable Agreement
As of December 31, 2025, our liability under the Tax Receivable Agreement was $76.3 million, representing 85% of the net cash savings in United States federal, state and local income tax or franchise tax that Solaris Inc. anticipates realizing in future years from certain increases in tax basis and certain tax benefits attributable to imputed interest as a result of Solaris Inc.’s acquisition (or deemed acquisition for United States federal income tax purposes) of Solaris LLC Units in connection with the IPO or pursuant to an exercise of the Redemption Right or the Call Right (each as defined in the Solaris LLC Agreement) and additional tax basis arising from any payments Solaris Inc. makes under the Tax Receivable Agreement.
The projection of future taxable income involves significant judgment. Actual taxable income may differ from our estimates, which could significantly impact our liability under the Tax Receivable Agreement. Therefore, in accordance with ASC 450, Contingencies, we have recorded a liability under the Tax Receivable Agreement related to the tax savings we may realize from certain increases in tax basis and certain tax benefits attributable to imputed interest as a result of Solaris Inc.’s acquisition (or deemed acquisition for United States federal income tax purposes) of Solaris LLC Units in connection with the IPO or pursuant to an exercise of the Redemption Right or the Call Right (each as defined in the Solaris LLC Agreement) and additional tax basis arising from any payments Solaris Inc. makes under the Tax Receivable Agreement. Solaris LLC may make tax distributions to Solaris Inc. in order for Solaris Inc. to satisfy its obligations under the Tax Receivable Agreement and will be required to distribute cash pro rata to each of the other members of Solaris LLC, in accordance with the number of Solaris LLC Units owned by each member at that time.
18. Concentrations
Customer Concentrations
For the year ended December 31, 2025, two customers accounted for 47% and 13% of the Company’s revenue. For the year ended December 31, 2024, three customers accounted for 17%, 12% and 12% of the Company’s revenue. For the year ended December 31, 2023, two customers each accounted for 12% of the Company’s revenue.
As of December 31, 2025, two customers accounted for 38% and 18% of the Company’s accounts receivable. As of December 31, 2024, two customers accounted for 33% and 18% of the Company’s accounts receivable.
Supplier Concentrations
For the year ended December 31, 2025, one supplier accounted for 51% of the Company’s total purchases. For the year ended December 31, 2024, one supplier accounted for 38% of the Company’s total purchases. For the year ended December 31, 2023, no supplier accounted for more than 10% of the Company’s total purchases.
As of December 31, 2025, one supplier accounted for 71% of the Company’s accounts payable. As of December 31, 2024, one supplier accounted for 39% of the Company’s accounts payable.
19. Commitments and Contingencies
Tax Matters
We are subject to a number of state and local taxes that are not income-based. As many of these taxes are subject to assessment and audit by the taxing authorities, it is possible that an assessment or audit could result in additional taxes due. We accrue additional taxes when we determine that it is probable that we will have incurred a liability and we can reasonably estimate the amount of the liability.
In connection with a dispute regarding property tax exemptions for certain equipment (Cause Number CV20-09-372, styled Solaris Oilfield Site Services v. Brown County Appraisal District), the 35th District Court of Brown County, Texas initially ruled in favor of the Brown County Appraisal District on June 16, 2022, disqualifying of the equipment for certain exemptions. The Company appealed to the Eleventh District of Texas – Eastland Court of Appeals, with a hearing held on April 13, 2023. On April 18, 2024, the appellate court ruled in the Company’s favor, upholding most, but not all, of the disputed exemptions.
On June 14, 2024, the Company reached a settlement agreement with Brown County Appraisal District for $0.9 million. As a result, in the year ended December 31, 2024, the Company reversed $4.3 million of previously accrued property tax expenses related to this matter. Of this amount, $2.5 million was recorded as gain on reversal of property tax contingency, and $1.8 million reduced cost of services in the consolidated statements of operations.
Litigation and Claims
In the normal course of business, the Company is subjected to various claims, legal actions, contract negotiations and disputes. The Company provides for losses, if any, in the year in which they can be reasonably estimated. In management’s opinion, there are currently no such matters outstanding that would have a material effect on the accompanying consolidated financial statements, other than the following:
Masaba Lawsuit
On January 26, 2026, the Patent Trial and Appeal Board (“PTAB”) of the United States Patent and Trademark Office (“USPTO”) issued a final written decision holding all claims of Masaba Inc.’s (“Masaba”) U.S. Patent No. 11,780,689 (the “‘689 Patent”) unpatentable.
The ‘689 Patent is the subject of a lawsuit filed by Masaba against the Company on December 14, 2023, in the United States District Court for the District of Wyoming (the “District Court Action”), alleging infringement of the ‘689 Patent. The complaint seeks, among other relief, unspecified compensatory damages, rescission, pre-judgment and post-judgment interest, costs and expenses.
In connection with the District Court Action, on July 19, 2024, two of the Company’s subsidiaries that were named as defendants in the District Court Action filed a petition with the PTAB requesting inter parties review (“IPR”) of all claims of the ‘689 Patent. Pursuant to the parties’ joint request, the District Court Action was stayed on August 7, 2024, pending resolution of the IPR. On January 27, 2025, the USPTO instituted the IPR on all claims of the ‘689 Patent. An oral hearing was held on November 13, 2025, which resulted in the PTAB’s final written decision described above. On February 25, 2026, Masaba filed a request for Director Review of the PTAB’s decision. Pursuant to the parties’ joint request and the Court’s February 3, 2026 order, the District Court Action remains stayed until the PTAB’s decision becomes final without the possibility for further appeals.
Class Action Lawsuit
On February 17, 2026, the lead plaintiff voluntarily dismissed without prejudice his claims against all defendants in the class action lawsuit styled Stephen Pirello v. Solaris Energy Infrastructure, Inc., et al., Case No. 4:25-cv-01455, filed against the Company on March 28, 2025, in the United States District Court for the Southern District of Texas (the “Pirello Lawsuit”).
The complaint asserted claims against the Company and certain of its officers under Sections 10(b) and 20(a) of the Exchange Act, alleging, among other things, that they made misleading statements and omissions relating to the MER Acquisition. The complaint further alleged that these allegedly misleading statements and omissions were revealed in the Morpheus Research report regarding the Company issued on March 17, 2025, which the complaint alleged caused a decline in the Company’s stock price. As discussed above, all claims have since been dismissed without prejudice.
Derivative Lawsuits
On December 29, 2025, the plaintiff voluntarily dismissed without prejudice the derivative complaint filed on October 31, 2025, in the United States District Court for the Southern District of Texas, styled Yvens Saint-Phard v. William A. Zartler, et al., Case No. 4:25-cv-05225 (the “Saint-Phard Lawsuit”).
On January 5, 2026, the plaintiff voluntarily dismissed without prejudice the derivative complaint filed on December 10, 2025, in the United States District Court for the Southern District of Texas, styled Susana Kaszirer v. William A. Zartler, et al., Case No. 4:25-cv-05944 (the “Kaszirer Lawsuit”).
The complaints in the Saint-Phard and Kaszirer Lawsuits largely repeated the allegations made in the Pirello Lawsuit. Each complaint asserted that the alleged conduct harmed the Company and brought claims against certain of the Company’s directors and officers for breach of fiduciary duty, unjust enrichment, and violations of Sections 10(b), 14(a) and 20(a) of the Exchange Act, all of which have been voluntarily dismissed by the plaintiffs.
Purchase Commitments
As of December 31, 2025, the Company has entered into material purchase commitments for power generation equipment to support the growth of its Solaris Power Solutions segment. These commitments are cancellable by the Company but are subject to significant termination penalties ranging from 5% to 90% of the remaining purchase price, depending on timing of cancellation.
The following table summarizes the Company’s aggregate purchase commitments for power generation equipment as of December 31, 2025, based on expected payment timing assuming commitments are fulfilled:
| | | | | |
| Amount |
| Payments due by period | |
| 2026 | $ | 655.9 | |
| 2027 | 184.1 | |
| 2028 | 11.9 | |
| Total purchase commitments | $ | 851.9 | |
Purchase commitments include $304.1 million related to Stateline, which are expected to be funded using a combination of proceeds from the Stateline Term Loan and Stateline’s cash flows, with no recourse to the Company.
Other Commitments
The Company has executed a guarantee of lease agreement with Solaris Energy Management, LLC, a related party, in connection with the rental of office space. As of December 31, 2025, the total future obligation under this guarantee is $1.7 million. Refer to Note 20. “Related Party Transactions” for additional information regarding related party transactions recognized and to Note 10. “Leases,” for discussion of the Company’s operating leases.
20. Related Party Transactions
Solaris Energy Management
The Company incurs costs for services provided by Solaris Energy Management, LLC, a company owned by William A. Zartler, the Co-Chief Executive Officer and Chairman of the Board. These services primarily include rental of office space, travel services and other administrative support. The related costs are included in selling, general and administrative costs and other operating expenses, net in the consolidated statements of operations.
The table below summarizes the amounts incurred for these services.
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | | 2023 |
| Related party costs | $ | 0.7 | | | $ | 0.3 | | | $ | 1.2 | |
In addition, as of December 31, 2025 and 2024, the Company had the following balances related to these transactions reflected on the consolidated balance sheets.
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Prepaid expenses and other current assets | $ | — | | | $ | 0.1 | |
| Accrued liabilities | 0.1 | | 0.1 |
THRC Holdings, LP
As of October 1, 2024, THRC is no longer considered a related party. The revenues and cost of services disclosed below herein reflect transactions that occurred while THRC was considered a related party.
As of September 30, 2024, THRC Holdings, LP, an entity managed by THRC Management, LLC (collectively “THRC”), held shares representing 10.4% of the outstanding shares of the Company’s Class A common stock, which also represented 5.2% of total voting shares. THRC is affiliated with certain of the Company’s customers, including ProFrac Services, LLC and certain of the Company’s suppliers including Automatize Logistics, LLC, IOT-EQ, LLC and Cisco Logistics, LLC (“Cisco”) (together the “THRC Affiliates”).
For the nine months ended September 30, 2024 and year ended December 31, 2023, the Company recognized revenues of $13.5 million and $23.5 million, respectively, related to our services provided to the THRC Affiliates. For the same periods, the Company recognized cost of services provided by THRC Affiliates of $0.1 million and $2.1 million, respectively.
KTR Management Company, LLC
As part of the MER Acquisition, the Company acquired an operating lease agreement for commercial real estate with KTR Management Company, LLC, a related party that owns 13.0% of the outstanding shares of the Company’s Class B common stock (representing 2.9% of the total voting power) as of December 31, 2025.
The following table outlines the operating lease right-of-use asset and operating lease liability associated with this related party lease, split between current and non-current portions, as of December 31, 2025 and 2024.
| | | | | | | | | | | |
| December 31, |
| 2025 | | 2024 |
| Operating lease right-of-use asset | $ | 0.1 | | | $ | 0.3 | |
| Operating lease liability | 0.1 | | 0.3 |
During the years ended December 31, 2025 and 2024, the Company incurred the following expenses from KTR Management Company, LLC.
| | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2025 | | 2024 | |
| Cost of services | | | | |
| Commercial real estate lease | $ | 0.2 | | | $ | 0.1 | | |
| Cost of leasing revenue | | | | |
| Short-term equipment rental | 0.3 | | | 0.3 | | |
| Fuel, utility and travel expenses | 0.1 | | | — | | |
| Total costs from KTR Management Company, LLC | $ | 0.6 | | | $ | 0.4 | | |
During the year ended December 31, 2025, the Company also purchased certain equipment from KTR Management Company, LLC for $2.0 million, included in property, plant and equipment, net on the consolidated balance sheets. The equipment was purchased at cost with no markup, representing the same price the Company would have paid in an arm’s-length transaction with an unrelated party.
BlackRock
In connection with the issuance of the 2030 Notes, BlackRock Portfolio Management LLC (“BlackRock”), which held more than 5% of the Company’s total outstanding shares of common stock at the time of notes issuance, purchased an aggregate principal amount of $55.0 million of the 2030 Notes at the public offering price. The Company’s audit committee approved BlackRock’s participation in the 2030 Notes offering on April 30, 2025.
In connection with the issuance of the 2031 Notes, BlackRock purchased an aggregate principal amount of $120.0 million of the 2031 Notes at the price to the public. The Company’s audit committee approved BlackRock’s participation in the 2031 Notes offering on October 6, 2025. As of December 31, 2025, BlackRock no longer held more than 5% of the Company’s total outstanding shares of common stock.
21. Subsequent Events
Master Equipment Rental Agreement
On February 12, 2026, the Company entered into a Master Equipment Rental Agreement (the “Agreement”) with Hatchbo, LLC (the “Customer”) to provide over 500 megawatts of power generation equipment to support the Customer’s power demand for artificial intelligence computing needs at its data center. The Customer is an affiliate of an investment grade, global technology company and industry leader in the evolving artificial intelligence computer space.
The Agreement provides for an initial rental term (the “Initial Rental Term”) that is scheduled to commence on January 1, 2027 and continue for ten years or until the Company and Customer enter into a separate, mutually agreeable power purchase or other similar agreement, whichever occurs first. The Customer has the option to extend the Initial Rental Term for one additional five-year period (such additional period, if any, together with the Initial Rental Term, the “Rental Term”).
The Agreement may be terminated, in whole or in part, by the Customer for convenience upon 30 days’ prior written notice, provided there is no ongoing default by the Customer. In the event of such termination, the Customer is required to pay a termination payment equal to 50% of the remaining rental fees related to the equipment impacted by such termination through the end of the Rental Term.
No amounts have been recognized in the accompanying consolidated financial statements related to this Agreement as of December 31, 2025.
Dividends
On February 20, 2026, the Board approved a quarterly cash dividend of $0.12 per share of Class A common stock, payable on March 20, 2026, to holders of record as of March 10, 2026. Additionally, a distribution of $0.12 per unit will be made to Solaris LLC unitholders with the same payment and record dates.