New Fortress Energy Inc.
For the period ended Dec 31, 2025. Filed Apr 13, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Apr 13, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
- Restatement of Previously Issued Financial Statements
During the preparation of New Fortress Energy Inc.’s (“NFE,” together with its subsidiaries, the “Company”) consolidated financial statements for the year ended December 31, 2025, the Company identified errors in the Company’s historical consolidated statements of cash flows, which impacted previously issued audited consolidated financial statements for the years ended December 31, 2024 and 2023 (the “Restatement”). During the periods covered by the financial statements, the Company delayed payments to certain vendors on certain significant development projects, which allowed the Company to improve its working capital and liquidity. Payments for capital expenditures significantly outside of a vendor's customary payment terms should be classified as financing activities, as opposed to investing activities, which is how these payments were presented in the previously issued financial statements. In connection with the Restatement, the Company is also correcting unrelated errors identified by the Company in prior periods, including errors related to the measurement of deferred taxes, calculation of interest capitalization, certain misclassification between Construction in progress and Property, plant and equipment, net, certain income statement misclassification between depreciation and amortization expense and revenue and understatement of accruals (collectively with the cash flow errors relating to delayed vendor payments, “Misstatements”).
Impact of the Restatement
The following tables present the impact of the restatement, including the correction of unrelated errors identified by the Company in prior periods to the specific line items presented in the previously issued audited Consolidated Financial Statements for the years ended December 31, 2024 and 2023. The amounts labeled "As Reported" were derived from the consolidated financial statements as originally filed on the Annual Report on Form 10-K/A on June 30, 2025. The amounts labeled “Adjustments” represent the impact of correcting the Misstatements. The effects of the restatement have been corrected in all impacted tables and disclosures throughout the audited Consolidated Financial Statements. Refer to Note 33 for the restatement of the unaudited Condensed Consolidated Financial Statements for the quarterly and year-to-date (as applicable) periods ended March 31, 2024, June 30, 2024, September 30, 2024, March 31, 2025, June 30, 2025, and September 30, 2025.
Restated Consolidated Balance Sheets
| As of December 31, 2023 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | $155,414 | $— | $155,414 |
| Restricted cash | 155,400 | — | 155,400 |
| Receivables, net of allowances of $1,158 | 342,371 | 610 | 342,981 |
| Inventory | 113,684 | 2,500 | 116,184 |
| Prepaid expenses and other current assets, net | 213,104 | (308) | 212,796 |
| Total current assets | 979,973 | 2,802 | 982,775 |
| Construction in progress | 5,348,294 | (5,921) | 5,342,373 |
| Property, plant and equipment, net | 2,481,415 | — | 2,481,415 |
| Equity method investments | 137,793 | — | 137,793 |
| Right-of-use assets | 588,385 | — | 588,385 |
| Intangible assets, net | 51,815 | — | 51,815 |
| Goodwill | 776,760 | 16,380 | 793,140 |
| Deferred tax assets, net | 9,907 | — | 9,907 |
| Other non-current assets, net | 126,903 | (1,069) | 125,834 |
| Total assets | $10,501,245 | $12,192 | $10,513,437 |
| Liabilities | |||
| Current liabilities | |||
| Current portion of long-term debt and short-term borrowings | $292,625 | $— | $292,625 |
| Accounts payable | 549,489 | (3,321) | 546,168 |
| Accrued liabilities | 471,675 | 14,608 | 486,283 |
| Current lease liabilities | 164,548 | — | 164,548 |
| Other current liabilities | 227,951 | (14,759) | 213,192 |
| Total current liabilities | 1,706,288 | (3,472) | 1,702,816 |
| Long-term debt | 6,510,523 | — | 6,510,523 |
| Non-current lease liabilities | 406,494 | — | 406,494 |
| Deferred tax liabilities, net | 44,444 | 15,757 | 60,201 |
| Other long-term liabilities | 55,627 | — | 55,627 |
| Total liabilities | 8,723,376 | 12,285 | 8,735,661 |
| Stockholders’ equity | |||
| Class A common stock, $0.01 par value, 205.0 million issued and outstanding as of December 31, 2023 | 2,050 | — | 2,050 |
| Additional paid-in capital | 1,038,530 | — | 1,038,530 |
| Retained earnings | 527,986 | (652) | 527,334 |
| Accumulated other comprehensive income | 71,528 | 559 | 72,087 |
| Total stockholders’ equity attributable to NFE | 1,640,094 | (93) | 1,640,001 |
| Non-controlling interest | 137,775 | — | 137,775 |
| Total stockholders’ equity | 1,777,869 | (93) | 1,777,776 |
| Total liabilities and stockholders’ equity | $10,501,245 | $12,192 | $10,513,437 |
| As of December 31, 2024 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | $492,881 | $— | $492,881 |
| Restricted cash | 472,696 | — | 472,696 |
| Receivables, net of allowances of $13,629 (as reported) and $15,651 (as restated) | 335,813 | (4,394) | 331,419 |
| Inventory | 103,224 | — | 103,224 |
| Prepaid expenses and other current assets, net | 205,496 | 6,844 | 212,340 |
| Total current assets | 1,610,110 | 2,450 | 1,612,560 |
| Construction in progress | 3,574,389 | (47,405) | 3,526,984 |
| Property, plant and equipment, net | 5,842,807 | 86,112 | 5,928,919 |
| Right-of-use assets | 618,733 | — | 618,733 |
| Intangible assets, net | 179,510 | — | 179,510 |
| Goodwill | 766,350 | 16,380 | 782,730 |
| Deferred tax assets, net | 2,698 | 626 | 3,324 |
| Other non-current assets, net | 272,899 | (2,434) | 270,465 |
| Total assets | $12,867,496 | $55,729 | $12,923,225 |
| Liabilities | |||
| Current liabilities | |||
| Current portion of long-term debt and short-term borrowings | $539,132 | $— | $539,132 |
| Accounts payable | 473,736 | 7,786 | 481,522 |
| Accrued liabilities | 391,359 | 43,322 | 434,681 |
| Current lease liabilities | 128,362 | (5,200) | 123,162 |
| Other current liabilities | 174,829 | (312) | 174,517 |
| Total current liabilities | 1,707,418 | 45,596 | 1,753,014 |
| Long-term debt | 8,355,703 | 6,073 | 8,361,776 |
| Non-current lease liabilities | 475,161 | — | 475,161 |
| Deferred tax liabilities, net | 73,198 | 1,640 | 74,838 |
| Other long-term liabilities | 166,358 | 807 | 167,165 |
| Total liabilities | 10,777,838 | 54,116 | 10,831,954 |
| Series B convertible preferred stock, $0.01 par value, 96,746 shares authorized, issued and outstanding as of December 31, 2024; aggregate liquidation preference of $96,746 at December 31, 2024 | 90,570 | — | 90,570 |
| Stockholders’ equity | |||
| Class A common stock, $0.01 par value, 750.0 million shares authorized, 266.5 million issued and outstanding as of December 31, 2024 | 2,664 | — | 2,664 |
| Additional paid-in capital | 1,674,312 | — | 1,674,312 |
| Retained earnings | 196,363 | (2,802) | 193,561 |
| Accumulated other comprehensive income | 3,089 | 4,415 | 7,504 |
| Total stockholders’ equity attributable to NFE | 1,876,428 | 1,613 | 1,878,041 |
| Non-controlling interest | 122,660 | — | 122,660 |
| Total stockholders’ equity | 1,999,088 | 1,613 | 2,000,701 |
| Total liabilities and stockholders’ equity | $12,867,496 | $55,729 | $12,923,225 |
Restated Consolidated Statements of Operations and Comprehensive (Loss) Income
| Year Ended December 31, 2023 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Revenues | |||
| Operating revenue | $2,060,212 | $— | $2,060,212 |
| Vessel charter revenue | 276,843 | (24,500) | 252,343 |
| Other revenue | 76,241 | 1,809 | 78,050 |
| Total revenues | 2,413,296 | (22,691) | 2,390,605 |
| Operating expenses | |||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 877,451 | 1,770 | 879,221 |
| Vessel operating expenses | 45,439 | — | 45,439 |
| Operations and maintenance | 166,785 | 8,774 | 175,559 |
| Selling, general and administrative | 205,104 | (1,719) | 203,385 |
| Transaction and integration costs | 6,946 | — | 6,946 |
| Depreciation and amortization | 187,324 | (25,900) | 161,424 |
| Asset impairment expense | 10,958 | — | 10,958 |
| Loss (gain) on sale of assets, net | (29,378) | 1,400 | (27,978) |
| Total operating expenses | 1,470,629 | (15,675) | 1,454,954 |
| Operating income | 942,667 | (7,016) | 935,651 |
| Interest expense | 277,842 | 6,177 | 284,019 |
| Other expense (income), net | 10,408 | — | 10,408 |
| Income before income from equity method investments and income taxes | 654,417 | (13,193) | 641,224 |
| Income from equity method investments | 9,972 | — | 9,972 |
| Tax provision (benefit) | 115,513 | (12,541) | 102,972 |
| Net income | 548,876 | (652) | 548,224 |
| Net income attributable to common stockholders | $547,882 | $(652) | $547,230 |
| Net income per share – basic | $2.66 | $— | $2.66 |
| Net income per share – diluted | $2.65 | $— | $2.65 |
| Weighted average number of shares outstanding – basic | 205,942,837 | — | 205,942,837 |
| Weighted average number of shares outstanding – diluted | 206,481,977 | — | 206,481,977 |
| Other comprehensive income: | |||
| Currency translation adjustment | 18,005 | 559 | 18,564 |
| Reclassification of net foreign currency translation adjustment realized upon sale of foreign subsidiary | (1,457) | — | (1,457) |
| Comprehensive income | 565,424 | (93) | 565,331 |
| Comprehensive (income) attributable to non-controlling interest | (1,412) | — | (1,412) |
| Comprehensive income attributable to stockholders | $564,012 | $(93) | $563,919 |
| Year Ended December 31, 2024 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Revenues | |||
| Operating revenue | $1,698,348 | $(884) | $1,697,464 |
| Vessel charter revenue | 212,609 | (3,223) | 209,386 |
| Contract novation income | 295,558 | — | 295,558 |
| Other revenue | 158,345 | (1,809) | 156,536 |
| Total revenues | 2,364,860 | (5,916) | 2,358,944 |
| Operating expenses | |||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 1,064,667 | 514 | 1,065,181 |
| Vessel operating expenses | 33,372 | — | 33,372 |
| Operations and maintenance | 174,313 | (3,550) | 170,763 |
| Selling, general and administrative | 285,520 | 7,858 | 293,378 |
| Transaction and integration costs | 12,279 | — | 12,279 |
| Depreciation and amortization | 162,014 | (3,223) | 158,791 |
| Asset impairment expense | 16,494 | — | 16,494 |
| Loss on sale of assets, net | 77,562 | 2,645 | 80,207 |
| Total operating expenses | 1,826,221 | 4,244 | 1,830,465 |
| Operating income | 538,639 | (10,160) | 528,479 |
| Interest expense | 328,377 | (12,040) | 316,337 |
| Other expense (income), net | 113,077 | 3,231 | 116,308 |
| Loss on extinguishment of debt, net | 270,063 | — | 270,063 |
| (Loss) before income taxes | (172,878) | (1,351) | (174,229) |
| Tax provision | 69,509 | 799 | 70,308 |
| Net (loss) | (242,387) | (2,150) | (244,537) |
| Net (loss) attributable to common stockholders | $(270,106) | $(2,150) | $(272,256) |
| Net (loss) per share – basic | $(1.24) | $(0.01) | $(1.25) |
| Net (loss) per share – diluted | $(1.25) | $(0.01) | $(1.26) |
| Weighted average number of shares outstanding – basic | 217,578,487 | — | 217,578,487 |
| Weighted average number of shares outstanding – diluted | 218,622,419 | — | 218,622,419 |
| Other comprehensive (loss) income: | |||
| Currency translation adjustment | (69,468) | 3,856 | (65,612) |
| Comprehensive (loss) | (311,855) | 1,706 | (310,149) |
| Comprehensive (income) attributable to non-controlling interest | (5,623) | — | (5,623) |
| Comprehensive (loss) income attributable to stockholders | $(317,478) | $1,706 | $(315,772) |
Restated Consolidated Statements of Changes in Stockholders’ Equity
| Series B convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported · Shares · Amount · Shares · Amount | |||||||||
| Balance as of December 31, 2022 | — | — | 208,770,088 | 2,088 | 1,170,254 | 62,080 | 55,398 | 152,039 | 1,441,859 |
| Net income | — | — | — | — | — | 547,882 | — | 994 | 548,876 |
| Other comprehensive income | — | — | — | — | — | — | 16,130 | 418 | 16,548 |
| Share-based compensation expense | — | — | — | — | 1,573 | — | — | — | 1,573 |
| Acquisition and cancellation of shares | — | — | (4,100,000) | (41) | (123,778) | — | — | — | (123,819) |
| Issuance of shares for vested share-based compensation awards | — | — | 689,401 | 3 | — | — | — | — | 3 |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (328,083) | — | (9,519) | — | — | — | (9,519) |
| Dividends | — | — | — | — | — | (81,976) | — | (15,676) | (97,652) |
| Balance as of December 31, 2023 (As Reported) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,986 | 71,528 | 137,775 | 1,777,869 |
| 2023 Adjustments | |||||||||
| Net income (loss) | — | — | — | — | — | (652) | — | — | (652) |
| Other comprehensive income (loss) | — | — | — | — | — | — | 559 | — | 559 |
| Total Adjustments | — | — | — | — | — | (652) | 559 | — | (93) |
| As Restated | |||||||||
| Balance as of December 31, 2022 | — | — | 208,770,088 | 2,088 | 1,170,254 | 62,080 | 55,398 | 152,039 | 1,441,859 |
| Net income (loss) | — | — | — | — | — | 547,230 | — | 994 | 548,224 |
| Other comprehensive income (loss) | — | — | — | — | — | — | 16,689 | 418 | 17,107 |
| Share-based compensation expense | — | — | — | — | 1,573 | — | — | — | 1,573 |
| Class A stock issued, net of issuance costs | — | — | (4,100,000) | (41) | (123,778) | — | — | — | (123,819) |
| Issuance of shares for vested share-based compensation awards | — | — | 689,401 | 3 | — | — | — | — | 3 |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (328,083) | — | (9,519) | — | — | — | (9,519) |
| Issuance of preferred stock and deemed dividend (Note 4) | — | — | — | — | — | (81,976) | — | (15,676) | (97,652) | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance as of December 31, 2023 (As Restated) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,334 | 72,087 | 137,775 | 1,777,776 | ||
| Series B convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | |||||||||||
| As Reported | Shares | Amount | Shares | Amount | |||||||
| Balance as of December 31, 2023 (As Reported) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,986 | 71,528 | 137,775 | 1,777,869 | ||
| Net income (loss) | — | — | — | — | — | (249,039) | — | 6,652 | (242,387) | ||
| Other comprehensive income (loss) | — | — | — | — | — | — | (68,439) | (1,029) | (69,468) | ||
| Share-based compensation expense | — | — | — | — | 50,625 | — | — | — | 50,625 | ||
| Class A stock issued, net of issuance costs | — | — | 61,389,733 | 614 | 562,201 | — | — | — | 562,815 | ||
| Issuance of shares for vested share-based compensation awards | — | — | 54,035 | — | — | — | — | — | — | ||
| Shares withheld from employees related to share-based compensation, at cost | — | — | (16,081) | — | (435) | — | — | — | (435) | ||
| Issuance of preferred stock and deemed dividend | 96,746 | 107,189 | — | — | 6,772 | (17,605) | — | — | (10,833) | ||
| Conversion of Series B convertible preferred stock | — | (16,619) | — | — | 16,619 | — | — | — | 16,619 | ||
| Dividends | — | — | — | — | — | (64,979) | — | (20,738) | (85,717) | ||
| Balance as of December 31, 2024 (As Reported) | 96,746 | 90,570 | 266,459,093 | 2,664 | 1,674,312 | 196,363 | 3,089 | 122,660 | 1,999,088 | ||
| 2024 Adjustments | |||||||||||
| Balance as of December 31, 2023 | — | — | — | — | — | (652) | 559 | — | (93) | ||
| Net income (loss) | — | — | — | — | — | (2,150) | — | — | (2,150) | ||
| Other comprehensive income (loss) | — | — | — | — | — | — | 3,856 | — | 3,856 | ||
| Total Adjustments | — | — | — | — | — | (2,802) | 4,415 | — | 1,613 | ||
| As Restated | |||||||||||
| Balance as of December 31, 2023 (As Restated) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,334 | 72,087 | 137,775 | 1,777,776 |
|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | — | — | — | — | — | (251,189) | — | 6,652 | (244,537) |
| Other comprehensive income (loss) | — | — | — | — | — | — | (64,583) | (1,029) | (65,612) |
| Share-based compensation expense | — | — | — | — | 50,625 | — | — | — | 50,625 |
| Class A stock issued, net of issuance costs | — | — | 61,389,733 | 614 | 562,201 | — | — | — | 562,815 |
| Issuance of shares for vested share-based compensation awards | — | — | 54,035 | — | — | — | — | — | — |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (16,081) | — | (435) | — | — | — | (435) |
| Issuance of preferred stock and deemed dividend | 96,746 | 107,189 | — | — | 6,772 | (17,605) | — | — | (10,833) |
| Conversion of Series B convertible preferred stock | — | (16,619) | — | — | 16,619 | — | — | — | 16,619 |
| Dividends | — | — | — | — | — | (64,979) | — | (20,738) | (85,717) |
| Balance as of December 31, 2024 (As Restated) | 96,746 | 90,570 | 266,459,093 | 2,664 | 1,674,312 | 193,561 | 7,504 | 122,660 | 2,000,701 |
Restated Consolidated Statements of Cash Flows
| Year Ended December 31, 2023 | |||||
|---|---|---|---|---|---|
| As Reported · Adjustments · As Restated | |||||
| Cash flows from operating activities | |||||
| Net income | $548,876 | $(652) | $548,224 | ||
| Adjustments for: | |||||
| Amortization of deferred financing costs and debt guarantee, net | 6,589 | — | 6,589 | ||
| Depreciation and amortization | 187,324 | (25,900) | 161,424 | ||
| Deferred taxes | 14,938 | (1,126) | 13,812 | ||
| Share-based compensation | 1,573 | — | 1,573 | ||
| Asset impairment expense | 10,958 | — | 10,958 | ||
| Earnings recognized from vessels chartered to third parties transferred to Energos | (156,997) | — | (156,997) | ||
| Gain on sale of assets, net | (29,378) | 1,400 | (27,978) | ||
| Other | 51,493 | 25,562 | 77,055 | ||
| Changes in operating assets and liabilities: | |||||
| (Increase) in receivables | (41,019) | (610) | (41,629) | ||
| (Increase) in inventories | (39,790) | (2,500) | (42,290) | ||
| Decrease in other assets | 41,828 | 1,377 | 43,205 | ||
| Decrease in right-of-use assets | 83,537 | — | 83,537 | ||
| Increase in accounts payable/accrued liabilities | 78,065 | 11,030 | 89,095 | ||
| (Decrease) in lease liabilities | (74,576) | — | (74,576) | ||
| Increase in other liabilities | 141,335 | (14,758) | 126,577 | ||
| Net cash provided by operating activities | 824,756 | (6,177) | 818,579 | ||
| Cash flows from investing activities | |||||
| Capital expenditures | (3,029,834) | 110,066 | (2,919,768) | ||
| Sale of equity method investment | 100,000 | — | 100,000 | ||
| Asset sales | 16,464 | — | 16,464 | ||
| Other investing activities | 9,227 | — | 9,227 | ||
| Net cash used in investing activities | (2,904,143) | 110,066 | (2,794,077) | ||
| Cash flows from financing activities | |||||
| Proceeds from borrowings of debt | 3,005,387 | 9,180 | 3,014,567 | ||
| Payments made for capital expenditures paid beyond customary vendor payment terms | (103,889) | (103,889) | |||
| Payment of deferred financing costs | (37,806) | — | (37,806) | ||
| Repayment of debt | (686,508) | (9,180) | (695,688) | ||
| Payment of dividends | (723,962) | — | (723,962) | ||
| Other financing activities | (28,161) | — | (28,161) | ||
| Net cash provided by financing activities | 1,528,950 | (103,889) | 1,425,061 | ||
| Impact of changes in foreign exchange rates on cash and cash equivalents | 6,168 | — | 6,168 | ||
| Net decrease in cash, cash equivalents and restricted cash | (544,269) | — | (544,269) | ||
| Cash, cash equivalents and restricted cash – beginning of period | 855,083 | — | 855,083 | ||
| Cash, cash equivalents and restricted cash – end of period | $310,814 | $— | $310,814 | ||
| Year Ended December 31, 2023 | |||||
| As Reported · Adjustments · As Restated | |||||
| Cash paid for interest, net of capitalized interest | $100,304 | $6,177 | $106,481 | ||
| Cash paid for taxes | 52,897 | — | 52,897 | ||
| Year Ended December 31, 2023 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Supplemental disclosure of non-cash investing and financing activities: | |||
| Changes in accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | $322,598 | $256 | $322,854 |
| Accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | 738,163 | 256 | 738,419 |
| Consideration received on asset sale | 27,704 | — | 27,704 |
| Principal payments on financing obligation paid to Energos by third party charters | (66,866) | — | (66,866) |
| Shares received in Hilli Exchange | (122,754) | — | (122,754) |
| Investment in Energos | 1,501 | — | 1,501 |
| Year Ended December 31, 2024 | |||
|---|---|---|---|
| As Reported | Adjustments | As Restated | |
| Cash flows from operating activities | |||
| Net loss | $(242,387) | $(2,150) | $(244,537) |
| Adjustments for: | |||
| Amortization of deferred financing costs and debt guarantee, net | 33,173 | (1,860) | 31,313 |
| Depreciation and amortization | 162,525 | (3,223) | 159,302 |
| Deferred taxes | 5,466 | (8,798) | (3,332) |
| Share-based compensation | 50,625 | — | 50,625 |
| Asset impairment expense | 16,494 | — | 16,494 |
| Earnings recognized from vessels chartered to third parties transferred to Energos | (95,487) | — | (95,487) |
| Loss on sale of assets, net | 77,562 | 2,645 | 80,207 |
| Loss on extinguishment of debt | 270,063 | — | 270,063 |
| Other | 158,025 | 7,951 | 165,976 |
| Changes in operating assets and liabilities: | |||
| Decrease in receivables | 64,726 | 2,983 | 67,709 |
| (Increase) in inventories | (2,751) | 2,500 | (251) |
| (Increase) in other assets | (65,445) | (5,788) | (71,233) |
| Decrease in right-of-use assets | 164,136 | — | 164,136 |
| Increase in accounts payable/accrued liabilities | 187,792 | 6,371 | 194,163 |
| (Decrease) in lease liabilities | (160,604) | — | (160,604) |
| (Decrease) in other liabilities | (37,171) | 14,833 | (22,338) |
| Net cash provided by operating activities | 586,742 | 15,464 | 602,206 |
| Cash flows from investing activities | |||
| Capital expenditures | (2,621,234) | 490,593 | (2,130,641) |
| Sale of equity method investment | 136,365 | — | 136,365 |
| Asset sales | 328,999 | — | 328,999 |
| Sale of Miami Facility | 58,336 | — | 58,336 |
| Other investing activities | 22,887 | — | 22,887 |
| Net cash used in investing activities | (2,074,647) | 490,593 | (1,584,054) |
| Cash flows from financing activities | |||
| Proceeds from borrowings of debt | 5,865,299 | — | 5,865,299 |
| Payments made for capital expenditures paid beyond customary vendor payment terms | — | (506,057) | (506,057) |
| Payment of deferred financing costs | (146,722) | — | (146,722) |
| Repayment of debt | (3,801,034) | — | (3,801,034) |
| Issuance of Class A stock | 386,583 | — | 386,583 |
| Payment of dividends | (65,310) | — | (65,310) |
| Other financing activities | (14,248) | — | (14,248) |
| Net cash provided by financing activities | 2,224,568 | (506,057) | 1,718,511 |
| Impact of changes in foreign exchange rates on cash and cash equivalents | (81,900) | — | (81,900) |
| Net increase in cash, cash equivalents and restricted cash | 654,763 | — | 654,763 |
|---|---|---|---|
| Cash, cash equivalents and restricted cash – beginning of period | 310,814 | — | 310,814 |
| Cash, cash equivalents and restricted cash – end of period | $965,577 | $— | $965,577 |
| Year Ended December 31, 2024 | |||
| As Reported | Adjustments | As Restated | |
| Cash paid for interest, net of capitalized interest | $105,784 | $(15,466) | $90,318 |
| Cash paid for taxes | 27,932 | — | 27,932 |
| Year Ended December 31, 2024 | |||
| As Reported | Adjustments | As Restated | |
| Supplemental disclosure of non-cash investing and financing activities: | |||
| Changes in accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | $(267,366) | $30,805 | $(236,561) |
| Accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | 463,657 | 30,805 | 494,462 |
| Principal payments on financing obligation paid to Energos by third party charters | (21,731) | — | (21,731) |
| Accrued dividend | 20,507 | — | 20,507 |
| Preferred shares issued and debt assumed in PortoCem acquisition | (125,198) | — | (125,198) |
| Fair value of contingent payments in the Lins acquisition | 8,080 | — | 8,080 |
| Deemed dividend related to Series B preferred stock | (17,605) | — | (17,605) |
| Non-cash financing costs | 181,928 | — | 181,928 |
- Organization
The Company, a Delaware corporation, is a global energy infrastructure company founded to help address energy poverty and accelerate the world’s transition to reliable, affordable and clean energy. The Company owns and operates natural gas and liquefied natural gas (“LNG”) infrastructure, ships and logistics assets to rapidly deliver turnkey energy solutions to global markets. The Company has liquefaction, regasification and power generation operations in the United States, Brazil and Mexico. The Company has marine operations with vessels operating under time charters and in the spot market globally.
The Company currently conducts its business throughtwo operating segments, Terminals and Infrastructure and Ships. The business and reportable segment information reflects how the Chief Operating Decision Maker (“CODM”) regularly reviews and manages the business. The Company’s CODM is its Chief Executive Officer.
- Going Concern and Planned Debt Restructuring
The accompanying financial statements have been prepared on the basis that the Company will continue as a going concern over the next twelve months from the date of issuance of these financial statements, which assumes the realization of assets and the satisfaction of liabilities in the normal course of business. Due, in part, to the events of default under the Company’s debt agreements detailed below, management has concluded that there is substantial doubt as to the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustments to the carrying amounts and classification of assets, liabilities, and reported expenses that may be necessary if the Company were unable to continue as a going concern. On March 17, 2026, the Company entered into an RSA (defined below) with certain noteholders and lenders, and upon completion of the transactions contemplated in this agreement, the Company will have a new capital structure and the current debt facilities in default will no longer be outstanding.
Events of default on outstanding debt are summarized as follows:
NFE Financing LLC, a subsidiary of the Company (“NFE Financing”), did not make the interest payment of $163,800 due to holders of the New 2029 Notes on November 17, 2025. An event of default under the indenture governing the New 2029 Notes arose on November 20, 2025, when the contractual grace period for interest payments on such notes expired. On November 18, 2025, the Company and certain of its subsidiaries, including NFE Financing, entered into a forbearance agreement with the beneficial holders of greater than 70% of the New 2029 Notes (the “New 2029 Notes Forbearance Agreement”), pursuant to which such beneficial holders agreed to forbear from accelerating or exercising remedies in respect of such event of default. The New 2029 Notes Forbearance Agreement was initially in effect through December 15, 2025, and the Company continues to have forbearance for defaults covered by the New 2029 Notes Forbearance Agreement and other specified defaults in the RSA as long as the RSA remains in effect.
The Company did not make the interest payment of $30,644 due under the Term Loan B Credit Agreement on December 10, 2025. An event of default under the Term Loan B Credit Agreement arose on December 17, 2025, when the contractual grace period for interest payments on the loans expired. On December 17, 2025, the Company and certain of its subsidiaries entered into a forbearance agreement with certain lenders of the Term Loan B (the “Term Loan B Forbearance Agreement”), pursuant to which such lenders agreed to forbear from accelerating or exercising remedies in respect of such events of default. The Company also did not make the principal payment of$3,181 due on December 31, 2025, and the event of default arising from the failure to make this principal payment was also covered by the Term Loan B Forbearance Agreement. The Term Loan B Forbearance Agreement was originally scheduled to terminate on January 9, 2026, and the Company continues to have forbearance for defaults covered by the Term Loan B Forbearance Agreement and other specified defaults in the RSA as long as the RSA remains in effect.
The Company did not make the interest payment of$1,647 due under the Term Loan A Credit Agreement on December 10, 2025. An event of default under the Term Loan A Credit Agreement arose on December 17, 2025, when the contractual grace period for interest payments on the loans expired. On December 17, 2025, the Company and certain of its subsidiaries entered into a forbearance agreement (the “Term Loan A Forbearance Agreement”), with certain lenders of the Term Loan A, pursuant to which such lenders agreed to forbear from accelerating or exercising remedies in respect of such event of default. The Term Loan A Forbearance Agreement was initially in effect through January 9, 2026, and the Company continues to have forbearance for defaults covered by the Term Loan A Forbearance Agreement and other specified defaults in the RSA as long as the RSA remains in effect.
The Company did not make any interest payments, approximately$13,128 in the aggregate, due under the Revolving Facility, beginning with the payment due on November 28, 2025. An event of default under the Revolving Facility arose on January 13, 2026, when the contractual grace period for interest payments on the loans expired. The Company and certain of its subsidiaries subsequently entered into a forbearance agreement (the “RCF Forbearance Agreement”) with certain lenders to the Revolving Facility, pursuant to which such lenders agreed to forbear from accelerating or exercising remedies in respect of such event of default. The RCF Forbearance Agreement was initially in effect through January 23, 2026, and the Company continues to have forbearance for defaults covered by the RCF Forbearance Agreement and other specified defaults in the RSA as long as the RSA remains in effect.
Planned restructuring transactions
On March 17, 2026, the Company entered into a restructuring support agreement (together with all exhibits, annexes and schedules thereto, the “RSA”) with certain of its lenders and noteholders, including:
certain members of an ad hoc group of holders of the New 2029 Notes;
certain members of an ad hoc group of term lenders under the Term Loan B Credit Agreement;
certain holders of debt under the Revolving Credit Agreement, being lenders under a facility currently drawn at approximately $100 million (the “R-1 Revolving Credit Facility”) and under a facility currently drawn at approximately $560 million (the “R-2 Revolving Credit Facility”);
certain members of an ad hoc group of term lenders under the Term Loan A Credit Agreement; and
a majority of the members of a group of creditors with recourse to the collateral assets in the Company’s core business, but not to the Company’s Fast LNG assets (or “FLNG”) or Brazil business, including (1) holders of the 2026 Notes and holders of the 2029 Notes and (2) creditors of the debt under that certain Credit Agreement, dated as of November 22, 2024, by and among the Company, as the borrower, the guarantors from time to time party thereto, NFE Brazil Investments LLC, as the lender, and Wilmington Savings Fund Society, FSB, as the administrative agent and as collateral agent (the “Series I Credit Agreement”) and under that certain Credit Agreement, dated as of December 6, 2024, by and among the Company, as the borrower, the guarantors from time to time party thereto, NFE Financing, as the lender, and Wilmington Savings Fund Society, FSB, as the administrative agent and as collateral agent (the “Series II Credit Agreement”) (collectively, the “Supporting Creditors”).
Holders of or lenders under the debt instruments described above that are not already party to the RSA may become Additional Supporting Creditors (as defined in the RSA) by executing and delivering a joinder in accordance with the terms of the RSA.
The RSA sets forth principal terms for a comprehensive restructuring of the Company’s principal funded debt obligations (the “Restructuring Transaction”). The RSA contemplates, among other things, the following material terms:
The Company will separate intotwo independent companies: one generally comprising the Company’s businesses and assets in Brazil and land in Wyalusing, Pennsylvania (“BrazilCo”), and the other generally comprising the Company’s other businesses and assets, which will be retained by NFE (“CoreCo”);
Obligations under the 2026 Notes, the 2029 Notes, the Term Loan A Credit Agreement, the Term Loan B Credit Agreement, the Revolving Credit Agreement, the New 2029 Notes, and certain intercompany credit agreements will be exchanged (in each case on a ratable basis) for one or a combination of the following debt obligations and equity securities:
100% of the common equity interests in BrazilCo;
approximately$571,300 in senior secured term loans incurred by the Company, as borrower, and guaranteed by each subsidiary of the Company that will be part of CoreCo (subject to customary exclusions and other exclusions to be agreed) (“New CoreCo Term Loans”);
convertible preferred stock of NFE with an aggregate liquidation preference of approximately$2,460,000 (“CoreCo Convertible Preferred Stock”);
shares representing 65% of the Company’s Class A common stock as of the closing date of the Restructuring Transaction, before giving effect to shares authorized under an incentive plan for directors, officers and other employees of the Company or any conversion of the CoreCo Convertible Preferred Stock into NFE Class A common stock;
$400,000 in non-recourse term loans incurred or issued by the subsidiary that owns the Company’s Fast LNG 2 assets (“FLNG 2 Co”), payable in full on the third anniversary of the closing date of the Restructuring Transaction, guaranteed by certain subsidiaries of FLNG 2 Co and secured by substantially all assets of FLNG 2 Co and such subsidiaries; and / or
$200,000 in non-convertible, preferred equity (the “FLNG 2 Preferred Equity”) issued by FLNG 2 Co.
Corporate governance matters regarding CoreCo;
Letters of credit issued under the Company’s existing Letter of Credit Facility or Revolving Facility will be backstopped or replaced by letters of credit issued under new fully committed letter of credit facilities for each of CoreCo and BrazilCo;
Certain other existing debt facilities and other liabilities will be refinanced, renegotiated, or compromised, or will remain outstanding in accordance with their existing terms;
All shares of the Company’s Class A common stock outstanding immediately prior to the consummation of the Restructuring Transaction will remain outstanding and will represent 35% of the Company’s Class A common stock issued and outstanding following the consummation of the Restructuring Transaction (but before giving effect to shares authorized under an incentive plan for directors, officers and other employees of the Company or any conversion of the CoreCo Convertible Preferred Stock into NFE Class A common stock); and
If required in order to meet a consolidated minimum liquidity threshold ($100,000) on the closing date of the Restructuring Transaction, the Company will offer to all eligible creditors the opportunity to participate in a capital raise, pursuant to which the Company would raise up to $35,000 in aggregate principal amount of additional New CoreCo Term Loans and, to the extent the consolidated minimum liquidity threshold would not be met after giving effect to the additional New CoreCo Term Loans, junior term loans secured by a second-priority lien in an amount so that the consolidated minimum liquidity threshold would be met.
Provided certain conditions are met (as set out in the RSA), the Company will pay to holders of or lenders under the debt instruments described above that become Supporting Creditors on or before 5:00 p.m. New York City time on April 8, 2026, an early consent fee (the “Early Consent Fee”) in an amount equal to 0.75% of the principal amount of such Supporting Creditors’pro rata claim in:
a. the principal outstanding under the 2026 Notes for each supporting holder of 2026 Notes;
b. the principal outstanding under the 2029 Notes for each supporting holder of 2029 Notes;
c. the principal outstanding under the Term Loan B Credit Agreement for each supporting lender under the Term Loan B Credit Agreement;
d. the principal outstanding under the R-1 Revolving Credit Facility for each supporting lender under the R-1 Revolving Credit Facility;
e. for each supporting lender under the R-2 Revolving Credit Facility, (i) the principal outstanding under the R-2 Revolving Credit Facility, plus (ii) a share of principal outstanding under the Series I Credit Agreement and the Series II Credit Agreement in proportion to the share of recoveries for lenders under the R-2 Revolving Credit Facility in respect of certain assets of NFE Financing together with a guarantee from Bradford County Real Estate Partners LLC (the “Brazil Collateral”) under an intercreditor agreement dated December 6, 2024 (the “Brazil Parent ICA”);
f. for each supporting lender under the Term Loan A Credit Agreement, (i) the principal outstanding under the Term Loan A Credit Agreement, plus (ii) a share of principal outstanding under the Series I Loan Debt and the Series II Loan Debt in proportion to the share of recoveries for lenders under the Term Loan A Credit Agreement in respect of the Brazil Collateral under the Brazil Parent ICA; and
g. for each supporting holder of the New 2029 Notes, a share of principal outstanding under the Series I Loan Debt and the Series II Loan Debt in proportion to the share of recoveries for holders of the New 2029 Notes in respect of the Brazil Collateral under the Brazil Parent ICA
The Company has received strong indications of support for the Restructuring Transaction from holders and lenders representing over 95% of its approximately $5.8 billion principal amount of aggregate indebtedness, including approximately 93% of holders of the 2026 Notes,87% of holders of the 2029 Notes,98% of holders of the New 2029
Notes,100% of lenders under the Term Loan A Credit Agreement,88% of lenders under the Term Loan B Credit Agreement, and 100% of lenders of the Revolving Credit Facility as of April 1, 2026.
A Supporting Creditor’s entitlement to the Early Consent Fee will be determined by reference to the aggregate principal amount of notes and loans held by that Supporting Creditor as of the record date specified to creditors for voting under the Restructuring Plans (as defined below). Such early consent fee will be payable in kind in the form of the consideration to be afforded to such Supporting Creditors under the Restructuring Plans. Separately, the Company has agreed to pay each lender under the Revolving Credit Agreement that agrees to forbear from taking any enforcement action under the Revolving Credit Agreement a standstill fee in an amount equal to 2.00% of the outstanding loans made by such forbearing lender, provided that a simple majority of lenders under the Revolving Credit Agreement agree to forbear.
Summary of the CoreCo Convertible Preferred Stock and FLNG 2 Preferred Equity
Pursuant to the terms of the RSA, the CoreCo Convertible Preferred Stock will mandatorily convert on the third anniversary of the closing date of the Restructuring Transaction into shares of NFE Class A common stock representing 87% of the fully diluted Class A common stock of NFE as of the closing date of the Restructuring Transaction (after giving effect to the shares of NFE Class A common stock to be issued on the closing date of the Restructuring Transaction and the incentive plan for directors, officers and other employees of the Company). The conversion rate of the CoreCo Convertible Preferred Stock will be subject to customary adjustments for stock splits, distributions, reorganizations and reclassifications, as well as to certain price-based anti-dilution adjustments for subsequent issuances of NFE Class A common stock (or securities convertible into NFE Class A common stock) made by the Company while the CoreCo Convertible Preferred Stock remains outstanding (subject to certain exempt issuances). CoreCo will have the right to redeem or repurchase the CoreCo Convertible Preferred Stock from time to time with certain sources of proceeds enumerated in the RSA. Holders of the CoreCo Convertible Preferred Stock will be entitled, in arrears, to a cumulative quarterly compounding dividend, which will accrue automatically via an increase to liquidation preference, with a cumulative per annum preferred return of 3.0%,5.0% and 7.0% in each of thethree years, respectively, prior to conversion. The CoreCo Convertible Preferred Stock will participate on an as-converted basis in any dividends and distributions on, and vote together with holders of, NFE Class A common stock. The CoreCo Convertible Preferred Stock will be subordinated in right of payment to all existing and future indebtedness of CoreCo and senior in right of payment to all existing and future equity securities of CoreCo.
The FLNG 2 Preferred Equity will be issued by FLNG 2 Co at the closing date of the Restructuring Transaction pursuant to the RSA and will reflect economic and structural features substantially similar to those of the CoreCo Convertible Preferred Stock, except as otherwise provided herein. CoreCo will have the right to redeem the FLNG 2 Preferred Equity from time to time with certain sources of proceeds enumerated in the RSA. The Company will not pay any dividends on the FLNG 2 Preferred Equity. The FLNG 2 Preferred Equity will be subordinated in right of payment to all existing and future indebtedness of FLNG 2 Co and senior in right of payment to all existing and future equity securities of FLNG 2 Co.
Summary of the New CoreCo Term Loans
The Company expects to use the proceeds of the New CoreCo Term Loans to refinance, on a cashless basis, certain of the loans and other obligations outstanding under the Revolving Credit Agreement and Term Loan B Credit Agreement. If necessary, the cash proceeds of up to $35,000 of additional New CoreCo Term Loans will be used to satisfy the consolidated minimum liquidity threshold required by the RSA. The New CoreCo Term Loans will mature five years after the closing date of the Restructuring Transaction and will amortize at a rate of 1% per annum, paid quarterly. The New CoreCo Term Loans will be guaranteed, jointly and severally, on a senior secured basis by each subsidiary that is a guarantor under the Letter of Credit Facility on the closing date of the Restructuring Transaction, and will be secured by substantially the same collateral as the collateral that currently secures the Letter of Credit Facility, subject to certain exceptions, including the Company’s FLNG 2 assets. To the extent the minimum liquidity threshold is not satisfied after giving effect to the funding of the New CoreCo Term Loans, the Company is permitted to incur additional indebtedness that will be guaranteed by the same guarantors guaranteeing the New CoreCo Term Loans and secured by a second-priority lien on all of the collateral securing the New CoreCore Term Loans.
The New CoreCo Term Loans may be voluntarily prepaid by the Company, in whole or in part, subject to prepayment premiums for optional prepayments equal to 102% of the aggregate principal amount of such term loan prepaid plus accrued and unpaid interest during the first year after the closing of the New CoreCo Credit Agreement, and at par plus accrued and unpaid interest thereafter. The Company will be required to prepay the New CoreCo Term Loans at par with the net proceeds of non-ordinary course asset sales, condemnations and certain other events enumerated in the RSA.
Holder Elections
Certain holders of debt under the Revolving Credit Agreement and the Term Loan A Credit Agreement may elect to receive their pro rata share of $45,000 in lieu of the BrazilCo Common Equity they would receive in exchange for their debt. Holders of debt under the Revolving Credit Agreement may elect to receive additional New CoreCo Term Loans in lieu of the CoreCo Convertible Preferred Stock they would receive in exchange for their claims, at a rate of 50% of the liquidation preference of the CoreCo Convertible Preferred Stock in aggregate principal amount of New CoreCo Term Loans.
In addition, one or more directors and officers of the Company and, potentially, certain Supporting Creditors and/or third-party investors, as determined by such directors and officers, will offer to purchase from holders of debt under the Revolving Credit Agreement and Term Loan A Credit Agreement a limited number of shares of CoreCo Convertible Preferred Stock allocated to such holders (subject to certain terms and conditions, including that the relevant holder timely elects to participate in such arrangements) for a cash purchase price of 25% of the liquidation preference of such shares of CoreCo Convertible Preferred Stock.
The Restructuring Plans
The Company expects to complete the Restructuring Transaction through restructuring plans promoted by each of two indirect subsidiaries of the Company, (i) NFE Global Holdings Limited (“NFE Global”) and (ii) NFE Brazil Newco Limited (“NFE Brazil Newco”) (each, a “PlanCo”) under Part 26A of the UK Companies Act 2006 (for each PlanCo, the “Restructuring Plan”, and together, the “Restructuring Plans”) and sanctioned by the High Court of Justice in England (the “UK High Court”). NFE Global will propose a Restructuring Plan (the “CoreCo Plan”) that will compromise the debt under the Series I Credit Agreement, Series II Credit Agreement, 2026 Notes, 2029 Notes, Revolving Credit Agreement, Term Loan A Credit Agreement and Term Loan B Credit Agreement and NFE Brazil Newco will propose a Restructuring Plan (the “BrazilCo Plan”) that will compromise the debt under the New 2029 Notes. The PlanCos will seek recognition of the Restructuring Plans in the United States pursuant to chapter 15 of the U.S. Bankruptcy Code. The Restructuring Plans will bind all relevant creditors, and release the obligations of the Company and all guarantors, under the debt instruments addressed in the Restructuring Plans; however, neither the Company nor any of its subsidiaries other than the PlanCos anticipate being parties to the Restructuring Plans proceedings in the UK High Court, the chapter 15 recognition proceedings or any other restructuring, bankruptcy or insolvency proceeding in connection with the Restructuring Transaction.
The RSA sets forth the commitments of the Company and the Supporting Creditors to, among other things, cooperate in good faith to negotiate the definitive documents necessary or advisable to effect the Restructuring Transaction, use their commercially reasonable efforts to consummate the Restructuring Transaction in accordance with such definitive documents, and refrain from taking any actions that would impede or would otherwise be inconsistent with the Restructuring Transaction (including by supporting or consenting to any alternative transaction, subject, in the case of the Company, to a “fiduciary out”). In addition, the Supporting Creditors have agreed to forbear from exercising remedies (or directing or consenting to any such exercise of remedies) with respect to certain specified defaults and events of default under the applicable debt instruments while the RSA is in effect.
The parties’ obligations to consummate the Restructuring Transaction are subject to the satisfaction of certain conditions, including the UK High Court’s entry of an order sanctioning the Restructuring Plans and the recognition of that order in the United States pursuant to chapter 15 of the U.S. Bankruptcy Code, completion of definitive documents acceptable to the parties in accordance with standards set forth in the RSA, approval of certain matters by the Company’s stockholders, receipt of required regulatory and third-party consents and approvals, and satisfaction of certain process “milestones”.
The RSA may be terminated by the Company and/or the Supporting Creditors, as applicable, upon the occurrence of specified events defined in the RSA, including, without limitation, if (1) a material, uncured breach of certain parties’ representations, warranties, covenants, or obligations under the RSA occurs, (2) any of the conditions to the closing of the Restructuring Transaction (including the timely satisfaction of any of the process “milestones” prescribed in the RSA) is not timely satisfied or waived, (3) certain issued letters of credit are drawn or (4) the Restructuring Transaction has not closed by September 15, 2026 (which date may be automatically extended by up to 90 calendar days in certain circumstances and further extended with the consent of certain parties in accordance with the terms of the RSA through December 31, 2026). In addition, the Company may terminate the RSA if the Company’s board of directors determines, upon the advice of counsel, that the Company’s continued performance under the RSA would be inconsistent with the fiduciary duties of the Company’s directors.
The Company intends to submit certain proposals in connection with the Restructuring Transaction to the Company’s stockholders at its 2026 Annual Meeting of Stockholders, including, among other things, an amendment to the Company’s Certificate of Incorporation (the “Certificate of Incorporation”) to increase the number of authorized shares of NFE Class A common stock; approval for the potential issuance of common stock exceeding 20% of the current outstanding shares to comply with Nasdaq rules; an amendment to the Company’s 2019 Omnibus Incentive Plan to increase the number of shares available for grants; and an amendment to the Certificate of Incorporation to authorize a reverse stock split at a ratio to be determined by the Company’s board of directors (collectively, the “Stockholder Proposals”). The Restructuring Transaction is conditioned upon approval of all of the Stockholder Proposals.
Although the Company intends to pursue the Restructuring Transaction in accordance with the terms set forth in the RSA, there can be no assurance that the Company will satisfy all of the conditions under the RSA and complete the Restructuring Transaction as contemplated or at all. If the Company is unable to complete the Restructuring Transaction or any other alternative transactions, the Company will be required or compelled to pursue additional restructuring initiatives to preserve value and optionality, including possible out of court restructurings, or in-court relief, in the UK or the U.S., which could have a material and adverse impact on stockholders. As there are conditions under the RSA that are not in the Company’s control, the execution of the RSA does not alleviate substantial doubt that the Company can continue as a going concern.
- Significant accounting policies
The principal accounting policies adopted are set out below.
(a)Basis of presentation and principles of consolidation
The accompanying consolidated financial statements contained herein were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The consolidated financial statements include the accounts of the Company and its wholly-owned and majority-owned consolidated subsidiaries. The ownership interest of other investors in consolidated subsidiaries is recorded as a non-controlling interest. All significant intercompany transactions and balances have been eliminated on consolidation. Certain prior year amounts have been reclassified to conform to current year presentation.
Non-controlling interests are classified as a separate component of equity on the Consolidated Balance Sheets and Consolidated Statements of Changes in Stockholders’ Equity. Additionally, net income and comprehensive income (loss) attributable to non-controlling interests are reflected separately from consolidated net income and comprehensive income in the Consolidated Statements of Operations and Comprehensive (Loss) Income and Consolidated Statements of Changes in Stockholders’ Equity. Any change in ownership of a subsidiary while the controlling financial interest is retained is accounted for as an equity transaction between the controlling and non-controlling interests. Losses continue to be attributed to the non-controlling interests, even when the non-controlling interests’ basis has been reduced to zero.
(b)Use of estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Management evaluates its estimates and related assumptions regularly. Changes in facts and circumstances or additional information may result in revised estimates, and actual results may differ from these estimates.
(c)Foreign currencies
The Company has certain foreign subsidiaries in which the functional currency is the local currency. All of the assets and liabilities of these subsidiaries are translated to U.S. dollars at the exchange rate in effect at the balance sheet date; income and expense accounts are translated at average rates for the period. The effects of translating financial statements of foreign operations into our reporting currency are recognized as a cumulative translation adjustment in accumulated other comprehensive income.
The Company also has foreign subsidiaries that conduct business in currencies other than their respective functional currencies. Transactions are initially recorded in the subsidiaries’ functional currency at the exchange rate in effect on the dates of such transactions. On a monthly basis, these transactions are remeasured to an equivalent amount of the functional currency based on the applicable exchange rate in effect on the remeasurement date. Any adjustment required to remeasure a transaction to the equivalent amount of functional currency is recorded within Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. Net realized foreign currency gains or losses relating to the differences between these recorded amounts and the functional currency equivalent actually received or paid are included within Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
Gains and losses on intercompany foreign currency transactions that are long-term in nature and which the Company does not intend to settle in the foreseeable future, are recognized in Accumulated other comprehensive income. Accumulated foreign currency translation adjustments are reclassified from Accumulated other comprehensive income to net income only when realized upon sale or upon complete or substantially complete liquidation of the investment in a foreign entity. If the Company commits to a plan to sell or liquidate a foreign entity, accumulated foreign currency translation adjustments would be included in carrying amounts in impairment assessments.
(d)Cash and cash equivalents
The Company considers all highly liquid investments with an original maturity of three months or less at the time of purchase to be cash equivalents.
(e)Restricted cash
Restricted cash consists of funds that are contractually restricted as to usage or withdrawal and have been presented separately from cash and cash equivalents on the Consolidated Balance Sheets.
(f)Receivables
Receivables are contractual rights to receive cash on a fixed or determinable date and are recognized on the balance sheet as the amount invoiced to the customer, net of an allowance for current expected credit losses. Accounts receivable are carried at amortized cost. Amounts are written off against the allowance when management is certain that outstanding amounts will not be collected. The Company estimates expected credit losses based on relevant information about the current credit quality of customers, past events, including historical experience, and reasonable and supportable forecasts that affect the collectability of the reported amount. Credit loss expense, inclusive of credit loss expense on all categories of financial assets, is recorded within Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(g)Inventories
LNG and natural gas inventories, bunker fuel inventories and automotive diesel oil inventories are recorded at weighted average cost, and materials and other inventory are recorded at cost. The Company’s cost to convert natural gas to LNG, which primarily consists of labor, depreciation and other direct costs to operate liquefaction facilities, is reflected in Inventory on the Consolidated Balance Sheets.
Inventory is adjusted to the lower of cost or net realizable value each quarter. Changes in the value of inventory are recorded within Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
LNG is subject to “boil-off,” a natural loss of gas volume over time when LNG is exposed to environments with temperatures above its optimum storage state. Boil-off losses are expensed through Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income in instances where gas cannot be contained and recycled back into the production process.
(h)Construction in progress
Construction in progress is recorded at cost, and at the point at which the constructed asset is put into use, the full cost of the asset is reclassified from Construction in progress to Property, plant and equipment, net on the Consolidated Balance Sheets. Construction progress payments, engineering costs, certain direct payroll costs and other costs directly relating to the asset under construction are capitalized during the construction period, provided the completion of the construction project is deemed probable or if the costs are associated with activities that could be utilized in future projects. Prior to putting projects into service the Company may utilize gas to test and commission the assets, and the Company may be able to invoice our customers for gas used in commissioning. Amounts received as a result of the sale of test gas reduce the Construction in progress balance. Depreciation is not recognized during the construction period and commences when the assets are ready for their intended use, which may require management to make subjective judgments and assumptions about the conditions necessary for the assets to be capable of operating in the intended manner.
The interest cost associated with major development and construction projects is capitalized during the construction period and included in the cost of the project in Construction in progress.
(i)Property, plant and equipment, net
Property, plant and equipment is initially recorded at cost. Expenditures for construction activities and betterments that extend the useful life of the asset are capitalized. Vessel refurbishment costs are capitalized and depreciated over the vessels’ remaining economic useful lives. Refurbishment costs increase the capacity or improve the efficiency or safety of vessels and equipment. Expenditures for routine maintenance and repairs for assets in the Terminals and Infrastructure segment are charged to expense as incurred within Operations and maintenance in the Consolidated Statements of Operations and Comprehensive (Loss) Income; such expenditures for assets in the Ships segment that do not improve the operating efficiency or extend the useful lives of the vessels are expensed as incurred within Vessel operating expenses.
Major maintenance and overhauls of the Company’s power plant and terminals are capitalized and depreciated over the expected period until the next anticipated major maintenance or overhaul.
Drydocking expenditures, including drydocking expenditures related to vessels that were included in the Energos Formation Transaction (defined below), are capitalized when incurred and amortized over the period until the next anticipated drydocking, which is generally five years. For vessels, the Company utilizes the “built-in overhaul” method of accounting and segregates vessel costs into those that should be depreciated over the useful life of the vessel and those that relate to drydocking at periodic intervals. If drydocking occurs prior to the expected timing, a cumulative adjustment to recognize the change in expected timing of drydocking is recognized within Depreciation and amortization in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
The Company depreciates property, plant and equipment less the estimated residual value using the straight-line depreciation method over the estimated economic life of the asset or lease term, whichever is shorter using the following useful lives:
| Useful life (Yrs) | |
|---|---|
| Vessels | 5-40 |
| Terminal and power plant equipment | 5-50 |
| Power facilities | 18-20 |
| ISO containers and other equipment | 3-10 |
| LNG liquefaction facilities | 7-40 |
| Gas pipelines | 10-45 |
| Leasehold improvements | 2-27 |
The Company reviews the remaining useful life of its assets on a regular basis to determine whether changes have taken place that would suggest that a change to depreciation policies is warranted.
Upon retirement or disposal of property, plant and equipment, the cost and related accumulated depreciation are removed from the account, and the resulting gains or losses, if any, are recorded in (Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income. When a vessel is disposed, any unamortized drydocking expenditure is recognized as part of the gain or loss on disposal in the period of disposal.
(j)Impairment of long-lived assets
The Company performs a recoverability assessment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Indicators may include, but are not limited to, an impairment of goodwill, adverse changes in the regulatory environment in a jurisdiction where the Company operates, unfavorable events impacting the supply chain for LNG to the Company’s operations, a decision to discontinue the development of a long-lived asset, early termination of a significant customer contract or the introduction of newer technology.
When performing a recoverability assessment, the Company measures whether the estimated future undiscounted net cash flows expected to be generated by the asset exceeds its carrying value. In the event that an asset does not meet the recoverability test, the carrying value of the asset will be adjusted to fair value resulting in an impairment charge, included in Asset impairment expense in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
Depending on the underlying nature of the asset group, the fair value is determined using a market approach, which uses Level 2 inputs, including quoted prices for similar assets or market corroborated inputs; or an income approach, which uses Level 3 inputs, including assumptions as to undiscounted projected cash flows to be generated over the remaining useful life of the primary asset of the asset group at the lowest level with identifiable cash flows that are independent of other assets.
(k)Investments in equity securities
Investments in equity securities are carried at fair value and included in Other non-current assets on the Consolidated Balance Sheets, with gains or losses recorded in earnings in Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. Investments in non-publicly traded equity instruments without a readily determinable fair value are recorded at cost, adjusted for observable price changes in orderly transactions for the identical or similar securities of the same issuer and changes resulting from impairments, if any.
(l)Cloud computing costs
The Company capitalizes the costs incurred during the implementation stage for cloud computing or hosting arrangements. Costs incurred in the preliminary project stage and post-implementation stage, which includes maintenance and training costs, are expensed as incurred. Such costs are recorded in Transaction and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. Capitalized software costs are amortized over the straight-line method over three tofive years and are recorded in Other non-current assets, net on the Consolidated Balance Sheets. Amortization expense is recorded in Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(m)Intangible assets
Upon a business combination or asset acquisition, the Company may obtain identifiable intangible assets. Intangible assets with a finite life are amortized over the estimated useful life of the asset under the straight-line method.
Indefinite lived intangible assets are not amortized. Intangible assets with an indefinite useful life are tested for impairment on an annual basis, on October 1 st of each year, or more frequently if changes in circumstances indicate that it is more likely than not that the asset is impaired. Indefinite lived intangible assets are evaluated for impairment either under the qualitative assessment option or the two-step quantitative test. If the carrying amount of an intangible asset being tested for impairment exceeds its fair value, the excess is recognized as impairment expense in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(n)Goodwill
Goodwill includes the excess of the purchase price over the fair value of the net tangible and intangible assets acquired in a business combination.
The Company reviews the carrying values of goodwill at least annually to assess impairment since these assets are not amortized. An annual impairment assessment is conducted as of October 1 st of each year. Additionally, the Company reviews the carrying value of goodwill whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.
For an annual goodwill impairment assessment, an optional qualitative analysis may be performed. If the option is not elected or if it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then a two-step goodwill impairment test is performed to identify potential goodwill impairment and to measure an impairment loss.
A goodwill impairment assessment compares the fair value of a respective reporting unit with its carrying amount, including goodwill. The estimate of fair value of the respective reporting unit is based on the best information available as of the date of assessment, which primarily incorporates assumptions about operating results, business plans, income projections, anticipated future cash flows and market data. If goodwill is determined to be impaired, an impairment loss, measured at the amount by which the reporting unit’s carrying amount exceeds its fair value, not to exceed the carrying amount of goodwill, is recorded. The impairment is recognized as Goodwill impairment expense in the Consolidated Statements of Operations and Comprehensive (Loss) Income
(o)Debt and debt issuance costs
We evaluate the terms of our debt arrangements to determine whether they contain an embedded derivative that is required to be bifurcated. Any embedded derivatives that are required to be bifurcated are recorded at fair value within Other current liabilities and Other long-term liabilities on the Consolidated Balance Sheets. We classify a debt obligation as current when it is due or will be due on demand as a result of certain acceleration provisions, including but not limited to non-compliance with covenant requirements, within one year from the balance sheet date.
Costs directly related to the issuance of debt are reported on the Consolidated Balance Sheets as a reduction from the carrying amount of the recognized debt liability and amortized over the term of the debt using the effective interest method. Unamortized debt issuance costs associated with the revolving credit agreement, facilities for the issuance of letters of credit and other similar arrangements are presented as an asset within Other non-current assets on the Consolidated Balance Sheets (regardless of whether there are any amounts outstanding under the credit facility) and amortized over the life of the particular arrangement. Interest and related amortization of debt issuance costs recognized during major development and construction projects are capitalized and included in the cost of the project.
The Company evaluates changes to debt arrangements to determine whether the changes represent a modification or extinguishment to the old debt arrangement. The evaluation is also performed when fees are paid to or on behalf of the lenders in order to obtain covenant waivers, forbearance or other contractual changes that impact the instruments cash flows. If a debt instrument is deemed to be modified, all new lender fees are capitalized, and third-party fees associated with the previous lenders are recognized as expense within Transaction and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. If an extinguishment of debt instruments has occurred, the unamortized financing fees associated with the extinguished instrument and lender fees are expensed to Loss on extinguishment of debt, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. In the event an amendment to the Revolving Facility (defined below) reduces the borrowing capacity of any lenders, the portion of any unamortized fees associated with such lender is expensed on a pro-rata basis in proportion to the decrease in the borrowing capacity.
(p)Contingencies
The Company may be involved in legal actions in the ordinary course of business. A loss contingency is recognized in the consolidated financial statements when it is probable a liability has been incurred and the amount of the loss can be reasonably estimated, which is recorded at the low end of the range of potential losses and presented within Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company discloses any loss contingencies that do not meet both conditions if there is a reasonable possibility that a loss may have been incurred. Gain contingencies are not recorded until realized.
(q)Revenue recognition
Terminals and Infrastructure
Within the Terminals and Infrastructure segment, the Company’s contracts with customers may containone or several performance obligations usually consisting of the sale of LNG, natural gas, power and steam, which are outputs from the Company’s natural gas-fueled infrastructure. The transaction price for each of these contracts is structured using similar inputs and factors regardless of the output delivered to the customer. The customers consume the benefit of the natural gas, power and steam when they are delivered by the Company to the customer’s power generation facilities or interconnection facility. Natural gas, power and steam qualify as a series with revenue being recognized over time using an output method, based on the quantity of natural gas, power or steam that the customer has consumed. LNG is delivered in containers transported by truck to customer sites but may also be delivered via vessel to an unloading point specified in a contract. Revenue from sales of LNG is recognized at the point in time at which the LNG transfers to the customer, depending on the terms of the contract. Because the nature, timing and uncertainty of revenue and cash flows are substantially the same for LNG, natural gas, power and steam, the Company has presented Operating revenue on an aggregated basis.
The Company has concluded that the variable consideration included in its agreements meets the exception for allocating variable consideration. As such, the variable consideration for these contracts is allocated to each distinct unit of LNG, natural gas, power or steam delivered and recognized when that distinct unit is delivered to the customer.
The Company’s contracts with industrial end-user customers to supply natural gas or LNG may contain a lease of equipment or vessels, which may be accounted for as a finance or operating lease. For operating leases, the Company has elected the practical expedient to combine revenue for the sale of natural gas or LNG and operating lease income as the timing and pattern of transfer of the components are the same. The Company has concluded that the predominant component of the transaction is the sale of natural gas or LNG and therefore has not separated the lease component. The lease component of such operating leases is recognized as Operating revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company allocates consideration in agreements containing finance leases between lease and non-lease components based on the relative fair value of each component. The fair value of the lease component is estimated based on the estimated standalone selling price of the same or similar equipment leased to the customer. The Company estimates the fair value of the non-lease component by forecasting volumes and pricing of gas to be delivered to the customer over the lease term.
The current and non-current portion of finance leases are recorded within Prepaid expenses and other current assets and Other non-current assets, net on the Consolidated Balance Sheets, respectively. For finance leases accounted for as sales-type leases, the profit from the sale of equipment is recognized upon lease commencement in Other revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The lease payments for finance leases are segregated into principal and interest components similar to a loan. Interest income is recognized on an effective interest method over the lease term and included in Other revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The principal component of the lease payment is reflected as a reduction to the net investment in the lease.
Other revenue includes revenue recognized by the Company’s subsidiary, Genera PR LLC (“Genera”), under its contract for the operation and maintenance of Puerto Rico Electric Power Authority’s (“PREPA”) thermal generation assets. Under this agreement, Genera is reimbursed for pass-through expenses, including payroll expenses of Genera employees. Genera is the principal for operation and maintenance services, and the Company recognizes revenue for amounts to be reimbursed by PREPA in the period such expenses are incurred. Genera is also eligible for performance-based incentive fees, which are considered variable consideration.
The Company estimates the amount of variable consideration as the most likely amount, which is included in the transaction price to the extent that it is probable that a significant reversal of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is resolved. The determination of estimated amounts included in the transaction price is based largely upon an assessment of the uncertainties associated with the variable consideration, including the susceptibility of payment to factors outside of the Company’s control. The Company considers all information that is reasonably available, including historical information and estimates of future performance.
In addition, the Company’s agreements may include a significant financing component, and the Company recognizes revenue for the interest income component over the term of the financing as Other revenue. The Company elected the practical expedient under which the Company does not adjust consideration for the effects of a significant financing component for those contracts where the Company expects at contract inception that the period between transferring goods to the customer and receiving payment from the customer will be one year or less.
The timing of revenue recognition, billings and cash collections results in receivables, contract assets and contract liabilities. Receivables represent unconditional rights to consideration. Contract assets include unbilled amounts resulting from contracts, in which the performance obligation is satisfied and revenue is recognized while our right to receipt is conditional upon certain considerations. Contract assets are recognized within Prepaid expenses and other current assets, net and Other non-current assets, net on the Consolidated Balance Sheets. Contract liabilities consist of deferred revenue and are recognized within Other current liabilities and Other long-term liabilities on the Consolidated Balance Sheets.
Shipping and handling costs are not considered to be separate performance obligations. All such shipping and handling activities are performed prior to the customer obtaining control of the LNG or natural gas.
The Company collects sales taxes from its customers based on sales of taxable products and remits such collections to the appropriate taxing authority. The Company has elected to present sales tax collections in the Consolidated Statements of Operations and Comprehensive (Loss) Income on a net basis and, accordingly, such taxes are excluded from reported revenues.
Ships
Charter contracts for the use of the FSRUs and LNG carriers are leases as the contracts convey the right to obtain substantially all of the economic benefits from the use of the asset and allow the customer to direct the use of that asset.
At inception, the Company makes an assessment on whether the charter contract is an operating lease or a finance lease. Renewal periods and termination options are included in the lease term if the Company believes such options are reasonably certain to be exercised by the lessee. Generally, lease accounting commences when the asset is made available to the customer, however, where the contract contains specific customer acceptance testing conditions, the lease will not commence until the asset has successfully passed the acceptance test. The Company assesses leases for modifications when there is a change to the terms and conditions of the contract that results in a change in the scope or the consideration of the lease.
Revenue includes lease payments under charters accounted for as operating leases and fees for repositioning vessels. Revenue generated from charters contracts is recorded over the term of the charter on a straight-line basis as service is provided and is included in Vessel charter revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income. Lease payments include fixed payments (including in-substance fixed payments that are unavoidable) and variable payments based on a rate or index. For operating leases, the Company has elected the practical expedient to combine service revenue and operating lease income as the timing and pattern of transfer of the components are the same. Variable lease payments are recognized in the period in which the circumstances on which the variable lease payments are based become probable or occur.
Repositioning fees are included in Vessel charter revenue and are recognized at the end of the charter when the fee becomes fixed. However, where there is a fixed amount specified in the charter, which is not dependent upon redelivery location, the fee is recognized evenly over the term of the charter.
Costs directly associated with the execution of the lease or costs incurred after lease inception but prior to the commencement of the lease that directly relate to preparing the asset for the contract are capitalized and amortized in Vessel operating expenses in the Consolidated Statements of Operations and Comprehensive (Loss) Income over the lease term.
(r)Sale or transfer of nonfinancial assets
The Company accounts for the sale of nonfinancial long‑lived assets, including vessels under failed sale leaseback transaction, in accordance with ASC 610‑20, Gains and Losses from the Derecognition of Nonfinancial Assets. An asset is derecognized when control transfers to the buyer, which generally occurs upon delivery of the asset and the satisfaction of all substantive conditions under the sale agreement, or when the conditions that led to failed sale leaseback accounting cease to exist. Proceeds from the disposition of an asset are measured based on the contractual sales price, adjusted for any variable or contingent consideration to the extent such amounts are not constrained. Gains or losses on the disposition of an asset are recorded within (Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income, and reflect the difference between the net proceeds received and the asset’s carrying amount at the date control transfers.
(s)Leases, as lessee
The Company has entered into lease agreements primarily for the use of LNG vessels, marine port space, office space, land and equipment. Right-of-use (“ROU”) assets recognized for these leases represent the Company’s right to use an underlying asset for the lease term, and the lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of fixed lease payments over the lease term.
Leases with terms of 12 months or less are excluded from ROU assets and lease liabilities on the balance sheet, and short-term lease payments are recognized on a straight-line basis over the lease term. Variable payments under short-term leases are recognized in the period in which the obligation that triggers the variable payment becomes probable.
The Company, as lessee, has also elected the practical expedient not to separate lease and non-lease components for marine port space, office space, land and equipment leases. The Company separates the lease and non-lease components for vessel leases. The allocation of lease payments between lease and non-lease components has been determined based on the relative fair value of each component. The fair value of the lease component is estimated based on the estimated standalone price of leasing a bareboat vessel. The fair value of the non-lease component is estimated based on the estimated standalone price of operating the respective vessel, inclusive of the costs of the crew and other operating costs.
The Company has elected the land easement practical expedient, which allows the Company to continue to account for pre-existing land easements as intangible assets under the accounting policy that existed before adoption of ASC 842 Leases.
(t)Share-based compensation
The Company adopted the New Fortress Energy Inc. 2019 Omnibus Incentive Plan (the “Incentive Plan”), effective as of February 4, 2019. Under the Incentive Plan, the Company may issue options, share appreciation rights, restricted shares, restricted share units (“RSUs”), performance share units (“PSUs”) or other share-based awards to selected officers, employees, non-employee directors and select non-employees of NFE or its affiliates. The Company accounts for share-based compensation in accordance with ASC 718, Compensation and ASC 505, Equity, which require all share-based payments to employees and members of the board of directors to be recognized as expense in the consolidated financial statements based on their grant date fair values. The fair value is adjusted for material non-public information that the Company may be aware of as of the grant date. The Company has elected not to estimate forfeitures of its share-based compensation awards but recognizes the reversal in compensation expense in the period in which the forfeiture occurs.
The Company has granted RSUs to certain employees that will settle in shares of a subsidiary owning the Company’s Brazil operations. These RSUs contain a performance condition, and vesting is determined based on achievement of certain milestones subsequent to the grant. Compensation expense is recognized on a straight-line basis over the respective service period based on the expected achievement of each milestone. At each reporting period, the Company reassesses the probability of the achievement of the milestones, and any increase or decrease in share-based compensation expense resulting from an adjustment in the number of shares expected to vest is treated as a cumulative catch-up in the period of adjustment.
(u)Lessor expense recognition
Vessel operating expenses are recognized when incurred. Vessel operating expenses include crewing, repairs and maintenance, insurance, stores, lube oils, communication expenses and third-party management fees. Initial direct costs include costs directly related to the negotiation and consummation of the lease and are deferred and recognized in Vessel operating expenses over the lease term.
(v)Transaction, integration and restructuring costs
Transaction, integration and restructuring costs is comprised of costs related to business combinations, dispositions and corporate restructuring activities. These costs include advisory, legal, accounting, valuation and other professional or consulting fees.
This caption also includes gains or losses recognized in connection with business combinations, including the settlement of preexisting relationships between the Company and an acquired entity. Financing costs which are not deferred as part of the cost of financing on the balance sheet including fees associated with debt modifications are recognized within this caption. The Company expenses cloud computing costs incurred during the preliminary project stage and post-implementation stage, and these amounts are presented within this caption.
(w)Taxation
The Company accounts for income taxes in accordance with ASC 740, Accounting for Income Taxes (“ASC 740”), under which deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts and the tax bases of assets and liabilities by applying the enacted tax rates in effect for the year in which the differences are expected to reverse. Such net tax effects on temporary differences are reflected on the Company’s Consolidated Balance Sheets as deferred tax assets and liabilities. Deferred tax assets are reduced by a valuation allowance when the Company believes that it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
The Company recognizes the effect of tax positions only if those positions are more likely than not of being sustained. Recognized tax positions are measured at the largest amount that is greater than 50 percent likely of being realized upon ultimate settlement with the relevant tax authority. Conclusions reached regarding tax positions are continually reviewed based on ongoing analyses of tax laws, regulations and interpretations thereof. To the extent that the Company’s assessment of the conclusions reached regarding tax positions changes as a result of the evaluation of new information, such change in estimate will be recorded in the period in which such determination is made. The Company reports interest and penalties relating to an underpayment of income taxes, if applicable, as a component of income tax expense.
The Company has elected to treat amounts incurred under the global intangible low-taxed income (“GILTI”) rules as an expense in the period in which the tax is accrued. Accordingly, no deferred tax assets or liabilities are recorded related to GILTI.
Other taxes
Certain subsidiaries may be subject to payroll taxes, excise taxes, property taxes, sales and use taxes, in addition to income taxes in foreign countries in which they conduct business. In addition, certain subsidiaries are exposed to local state taxes, such as franchise taxes. Local, state and any other taxes that are not income taxes are recorded within Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(x)Net income per share
Basic net income per share (“EPS”) is computed by dividing net income attributable to Class A common stock by the weighted average number of shares of Class A common stock outstanding. The dilutive effect of outstanding awards, if any, is reflected in diluted earnings per share by application of the treasury stock method or if-converted method, as applicable.
(y)Acquisitions
Business combinations are accounted for under the acquisition method. On acquisition, the identifiable assets acquired and liabilities assumed are measured at their fair values at the date of acquisition. Any excess of the purchase price over the fair values of the identifiable net assets acquired is recognized as goodwill. Acquisition-related costs are expensed as incurred as Transaction and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The results of operations of acquired businesses are included in the Company’s Consolidated Statements of Operations and Comprehensive (Loss) Income from the date of acquisition.
If the assets acquired do not meet the definition of a business, the transaction is accounted for as an asset acquisition and no goodwill is recognized. Costs incurred in conjunction with asset acquisitions are included in the purchase price, and any excess consideration transferred over the fair value of the net assets acquired is reallocated to the identifiable assets based on their relative fair values.
(z)Equity method investments
The Company accounts for investments in entities over which the Company has significant influence, but do not meet the criteria for consolidation, under the equity method of accounting. Under the equity method of accounting, the Company’s investment is recorded at cost. In the case of equity method investments acquired as part of a business combination or acquired in exchange for the contribution of assets or entities to the investee, the investment is initially recorded at the acquisition date fair value of the investment. The carrying amount is adjusted for the Company’s share of the earnings or losses, and dividends received from the investee reduce the carrying amount of the investment. The Company allocates the difference between the fair value of investments acquired in a business combination and the Company’s proportionate share of the carrying value of the underlying assets, or basis difference, across the assets and liabilities of the investee. The basis difference assigned to amortizable net assets is included in Income from equity method investments in the Consolidated Statements of Operations and Comprehensive (Loss) Income. When the Company’s share of losses in an investee equals or exceeds the carrying value of the investment, no further losses are recognized unless the Company has incurred obligations or made payments on behalf of the investee.
The Company periodically assesses if impairment indicators exist at equity method investments. When an impairment is observed, any excess of the carrying amount over its estimated fair value is recognized as impairment expense when the loss in value is deemed other-than-temporary and included in Income from equity method investments in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(aa)Loss of control of subsidiary
When there is a loss of control over a subsidiary, the Company de-consolidates the entity as of the date the Company ceases to have a controlling financial interest. The Company accounts for the deconsolidation of a subsidiary by recognizing a gain or loss in the Consolidated Statements of Operations and Comprehensive (Loss) Income, measured by the difference between the aggregate of the fair value of the consideration received, fair value of any retained non-controlling interest in the former subsidiary and the carrying amount of any non-controlling interest in the former subsidiary with the carrying amount of the former subsidiary’s assets and liabilities. If a change of ownership interest causes a loss of control of a foreign entity, in addition to de-recognizing the assets and liabilities, the Company will also de-recognize any amounts previously recorded in other comprehensive income.
(ab)Guarantees
Guarantees issued by the Company, excluding those that are guaranteeing the Company’s own performance, are recognized at fair value at the time that the guarantees are issued and recognized in Other current liabilities or Other non-current liabilities on the Consolidated Balance Sheets. Depending on the nature of the guarantee, the Company recognizes its release from risk over the term of the guarantee using one of the following methods: (i) only upon either expiration or settlement of the guarantee, or (ii) by a systematic and rational amortization method. If it becomes probable that the Company will have to perform under a guarantee, the Company will recognize an additional liability if the amount of the loss can be reasonably estimated.
(ac)Derivatives
The Company may enter into derivative positions to reduce market risks associated with interest rates, foreign exchange rates and commodity prices. The Company also accounts for arrangements that require the Company to pay sellers contingent payments in asset acquisitions as derivatives. All derivative instruments are initially recorded at fair value as either assets or liabilities on the Consolidated Balance Sheets and subsequently remeasured to fair value, regardless of the purpose or intent for holding the derivative, unless they qualify for a Normal Purchases and Normal Sales (“NPNS”) exception. The Company has not designated any derivatives as cash flow or fair value hedges; however, certain instruments may be considered economic hedges. Cash inflows and outflows related to commodity derivatives, foreign currency and interest rate swap are classified in the Consolidated Statements of Cash Flows based on the risk that the instrument is intended to mitigate, which may be operating, investing or financing.
Revenues and expenses on contracts that qualify for the NPNS exception are recognized when the underlying physical transaction is delivered under other applicable GAAP (e.g., ASC 606 or ASC 705). While these contracts are considered derivative financial instruments under ASC 815, Derivatives and Hedging, they are not recorded at fair value, but on an accrual basis of accounting. If it is determined that a transaction designated as NPNS no longer meets the scope exception, the fair value of the related contract is recorded on the balance sheet and immediately recognized through earnings.
- Adoption of new and revised standards
New standards, amendments and interpretations issued but not effective for the year beginning January 1, 2025:
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. These amendments require public business entities to disclose additional information about specific expense categories in the notes to financial statements at each interim and annual reporting period. ASU 2024-03 will be effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The amendments can be applied prospectively or retrospectively. The Company is currently reviewing the impact that the adoption of ASU 2024-03 may have on the Company’s financial statements and disclosures.
In July 2025, the FASB issued ASU No. 2025-05, Financial Instruments-Credit Losses (Topic 326) - Measurement of Credit Losses for Accounts Receivable and Contract Assets. The amendment provides a practical expedient that allows entities to assume that current conditions as of the balance sheet date do not change for the remaining life of the asset when estimating expected credit losses for current accounts receivable and current contract assets. The amendments of the ASU should be applied prospectively and are effective for annual periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods. Early adoption is permitted in both interim and annual reporting periods in which financial statements have not yet been issued or made available for issuance. The Company is currently evaluating the impact that the adoption of ASU 2025-05 may have on the Company’s financial statements and disclosures.
In September 2025, the FASB issued ASU No. 2025-06, Intangibles—Goodwill and Other—Internal-Use Software (Subtopic 350-40). The amendments remove all references to prescriptive and sequential software development stages (referred to as “project stages”) throughout Subtopic 350-40 and specify that the disclosures in Subtopic 360-10, Property, Plant, and Equipment—Overall, are required for all capitalized internal-use software costs, regardless of how those costs are presented in the financial statements. The amendments are effective for annual periods beginning after December 15, 2027, and interim reporting periods within those annual reporting periods. Early adoption is permitted. The amendments can be applied prospectively, on a modified retrospective basis, or retrospectively. The Company is currently evaluating the impact that the adoption of ASU 2025-06 may have on the Company’s financial statements and disclosures.
In September 2025, the FASB issued ASU No. 2025-07, Derivatives and Hedging (Topic 815) and Revenue from Contracts with Customers (Topic 606). The amendments provide a scope exception to exclude from derivative accounting nonexchange-traded contracts with underlyings that are based on operations or activities specific to one of the parties to the contract. The amendments are effective for annual periods beginning after December 15, 2026, and interim reporting periods within those annual reporting periods. Early adoption is permitted. The amendments can be applied prospectively or on a modified retrospective basis. The Company is currently evaluating the impact that the adoption of ASU 2025-07 may have on the Company’s financial statements and disclosures.
New and amended standards adopted by the Company:
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, requiring companies to annually disclose specific categories in the effective tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. Further, the ASU requires disclosure of income taxes paid (net of refunds received) disaggregated by federal (national), state and foreign taxes and to disaggregate the information by jurisdiction based on a quantitative threshold. The amendments in this ASU are effective for annual periods beginning after December 15, 2024, and early adoption is permitted. The amendments should be applied on a prospective basis, but retrospective application is permitted. The Company has adopted ASU 2023-09 on a prospective basis and included the new disclosures in Note 24.
In March 2024, the FASB issued ASU 2024-01, Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards, providing illustrative guidance to help entities determine whether profits interest and similar awards should be accounted for as share-based payment arrangements within the scope of Topic 718. The amendments in this ASU are effective for annual periods beginning after December 15, 2024, and interim periods within those annual periods. Early adoption is allowed, and the amendments can be applied on a prospective or retrospective basis. The Company adopted ASU 2024-01 on January 1, 2025 and will apply the amendments on a prospective basis. The Company has not entered into any new or amended agreements which would require the application of the guidance.
The Company has reviewed all other recently issued accounting pronouncements and concluded that such pronouncements are either not applicable to the Company or no material impact is expected in the consolidated financial statements as a result of future adoption.
- Dispositions (As Restated)
Jamaica business sale
In March 2025, the Company entered into an equity and asset purchase agreement (the “EAPA”) to sell the Company’s Jamaica business, including operations at the LNG import terminal in Montego Bay, the offshore floating storage and regasification terminal in Old Harbour and the 150 megawatt Combined Heat and Power Plant in Clarendon, along with the associated infrastructure (the “Jamaica Business”) to Excelerate Energy Limited Partnership (“EELP”), a subsidiary of Excelerate Energy, Inc. for cash consideration of $1,055,000, before certain purchase price adjustments.
On May 14, 2025, the Company completed the sale of the Jamaica Business. After the repayment of all outstanding South Power Bonds in the amount of $227,157 (Note 22) and payment of certain transaction costs, the Company received net proceeds of approximately $678,480, with an additional $98,635 of proceeds held in escrow. During the fourth quarter of 2025, the Company and EELP agreed on a final closing statement and final purchase price of $1,026,936, resulting in $28,673 payment due to EELP, which was fully settled using certain proceeds released from the escrow accounts.
As of December 31, 2025, proceeds held in escrow of $41,000 are presented within Prepaid expenses and other current assets, net (Note 13)relating to certain indemnification matters, which are expected to resolve within the next 12 months. The remaining proceeds held in escrow of $17,000 relating to indemnifications for certain tax related matters are presented within Other non-current assets, net on the Consolidated Balance Sheets as these proceeds are expected to be released to the Company prior to the year ending December 31, 2029.
The book value of the Jamaica Business at the time of sale was $568,035 and the Company recognized a gain of $453,809 during the year ended December 31, 2025, which is presented in(Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company incurred $71,148 of transaction costs directly attributable to the sale, including fees for novating a vessel charter to the buyer and contingent fees due to the Company’s advisors. These transaction costs are presented within Transactions and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company also recognized guarantee liabilities of $4,659 associated with the escrow indemnification matters. As of December 31, 2025, $2,696 of guarantee liabilities are presented within Other current liabilities and Other long-term liabilities on the Consolidated Balance Sheets. The divestiture did not meet the criteria to be reported as discontinued operations as it did not represent a strategic shift for the Company. Until the date of sale, the
Company reported the operating results for the Jamaica Business in the Company’s Consolidated Statements of Operations and Comprehensive (Loss) Income in the Terminals and Infrastructure segment.
The following is a summary of the carrying amounts of the major classes of assets and liabilities as of closing:
| May 14, 2025 | |
|---|---|
| Assets | |
| Current: | |
| Cash and cash equivalents | $6,421 |
| Restricted cash | 650 |
| Receivables, net of allowances | 65,330 |
| Inventory | 24,373 |
| Prepaid expenses and other current assets, net | 4,752 |
| Total current assets | 101,526 |
| Non-current: | |
| Construction in progress | 1,934 |
| Property, plant and equipment, net | 305,982 |
| Right-of-use assets | 144,719 |
| Intangible assets, net | 623 |
| Goodwill | 184,620 |
| Deferred tax assets, net | 13,937 |
| Other non-current assets, net | 33,872 |
| Total non-current assets | $685,687 |
| Total assets | $787,213 |
| Liabilities | |
| Current: | |
| Accounts payable | $8,922 |
| Accrued liabilities | 14,572 |
| Current lease liabilities | 19,805 |
| Other current liabilities | 6,208 |
| Total current liabilities | 49,507 |
| Non-current: | |
| Non-current lease liabilities | 122,085 |
| Deferred tax liabilities, net | 42,197 |
| Other long-term liabilities | 5,389 |
| Total non-current liabilities | $169,671 |
| Total liabilities | $219,178 |
The following is a summary of the income from continuing operations before taxes for the operations of the Jamaica Business:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Income from continuing operations before taxes | $13,634 | $57,646 | $67,608 |
Equipment sale
In March 2024, the Company completed a series of transactions that included the sale of turbines and related equipment to the Puerto Rico Electric Power Authority (“PREPA”) under an Asset Purchase Agreement (“APA”). The book value of the turbines and equipment at the time of sale was $368,799, and the Company recognized a loss of $80,207 during the year ended December 31, 2024 in (Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
The Company’s contract to provide emergency power services to support the grid stabilization project was also terminated as part of the sale transaction. All unrecognized contract liabilities and cost to fulfill at the time of termination were recognized to Operating revenues and Operations and maintenance, respectively, in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company has pursued remedies available under the customer contract, and in December 2025 the Company entered into a settlement agreement with its customer related to these remedies. See Note 8 for further discussion of this settlement agreement.
- Variable Interest Entities
The Company has formed a partnership (“SCP”) with an energy trader to structure a power trading operation to fulfill certain of the Company’s current year power purchase agreement operations. The Company holds an 87.5% partnership interest in SCP with the remaining interest held by the local energy trader. SCP determines the results of the structured trading operation and distributes any profits to the partners pro-ratably based on the ownership percentage, and the Company is responsible for any losses incurred in the structured operation. The Company has determined that SCP is a Variable Interest Entity (“VIE”) and consolidates the results of operations of SCP as the Company is the primary beneficiary of the VIE; accordingly, SCP has been presented on a consolidated basis in the accompanying consolidated financial statements.
For the year ended December 31, 2025, the Company recognized results of the trading operation of $114,551, which was recorded as a reduction of cost within Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The local energy trader’s share of these results of $13,197 is included in Comprehensive income (loss) attributable to non-controlling interest in the Consolidated Statements of Operations and Comprehensive (Loss) Income. As of December 31, 2025, the Consolidated Balance Sheet includes a receivable of $56,632 from the energy trader.
- Revenue recognition (As Restated)
Operating revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income includes revenue from sales of LNG and natural gas as well as outputs from the Company’s natural gas-fueled power generation facilities, including power and steam, and the sale of LNG cargos. Included in operating revenue are LNG cargo sales to customers of $276,404, $291,000, and $618,521 for the years ended December 31, 2025,2024 and 2023, respectively. LNG cargo sales included $332,000 of contract settlements for the year ended December 31, 2023. There wereno such contract settlements for the years ended December 31, 2025 and 2024.
In December 2025, the Company entered into a settlement agreement with its customer, pursuant to which it will receive a total of $142,000 as equitable adjustment related to the early termination of the contract to provide emergency power services. The proceeds will be used to settle the $67,195 outstanding accounts receivable with the customer, and the remaining variable consideration of $74,805 was recognized as Operating revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
The table below summarizes the activity in Other revenue:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024(As Restated) | 2023(As Restated) | |
| Operation and maintenance revenue | $115,935 | $145,786 | $51,709 |
| Interest income and other revenue | 11,724 | 10,750 | 26,341 |
| Total other revenue | $127,659 | $156,536 | $78,050 |
Operation and maintenance revenue is recognized by the Company’s subsidiary Genera PR LLC (“Genera”), under its contract for the operation and maintenance of PREPA’s thermal generation assets. Under this agreement, Genera is paid a fixed annual fee and reimbursed for pass-through expenses, including payroll expenses of Genera employees. Amounts recognized in the year ended December 31, 2024 also include $15,707 of variable consideration for incentive fees earned for cost savings realized by PREPA. No such incentive fees were recognized during the year ended December 31, 2025 and 2023, and all other variable consideration associated with cost savings realized by PREPA has been fully constrained.
Under most customer contracts, invoicing occurs once the Company’s performance obligations have been satisfied, at which point payment is unconditional. As of December 31, 2025 and 2024, receivables related to revenue from contracts with customers totaled $388,683 and $326,550, respectively, and were included in Receivables, net on the Consolidated Balance Sheets, net of current expected credit losses of $17,424 and $15,650, respectively. Other items included in Receivables, net that are not related to revenue from contracts with customers represent lease receivables and receivables due under the structured trading operation (Note 7), which are accounted for outside the scope of ASC 606.
Contract assets include unbilled amounts resulting from contracts, in which the performance obligation is satisfied and revenue is recognized while our right to receipt is conditional upon certain considerations. The Company has recognized contract liabilities, comprised of unconditional payments due or paid under the contracts with customers prior to the Company’s satisfaction of the related performance obligations. The contract assets and contract liabilities balances as of December 31, 2025 and 2024 are detailed below:
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Contract assets, net - current | $21,791 | $44,902 |
| Contract assets, net - non-current | 10,375 | 20,270 |
| Total contract assets, net | $32,166 | $65,172 |
| Contract liabilities, net - current | $14,133 | $14,415 |
| Contract liabilities, net - non-current | 9,750 | 11,750 |
| Total contract liabilities, net | $23,883 | $26,165 |
| Revenue recognized in the year from: | ||
| Amounts included in contract liabilities at the beginning of the year | $4,051 | $82,454 |
Contract assets are presented net of expected credit losses of $297 and $158 as of December 31, 2025 and 2024, respectively.
The Company has recognized costs to fulfill contracts with customers, which primarily consist of expenses required to enhance resources to deliver under agreements with these customers. These costs can include set-up and mobilization costs incurred ahead of the service period, and such costs will be recognized on a straight-line basis over the expected term of the agreement. As of December 31, 2025, the Company has capitalized $12,027, of which $1,602 of these costs is presented within Prepaid expenses, net and other current assets, net and $10,425 is presented within Other non-current assets, net on the Consolidated Balance Sheets. As of December 31, 2024, the Company had capitalized $22,797, of which $2,205 of these costs was presented within Prepaid expenses and other current assets, net and $20,592 was presented within Other non-current assets, net on the Consolidated Balance Sheets.
In addition to the revenue recognized under ASC 606, in the fourth quarter of 2024, the Company novated an LNG supply contract to a customer, and the Company received a payment of$295,558. As this payment was non-refundable and relieved the Company of a portion of its guarantee obligation under this arrangement(Note 21), these payments were recognized as contract novation income with the revenue caption in the Consolidated Statements of Operations and Comprehensive (Loss) Income. In 2025, the Company recognized$6,366 of contract novation income, which represents the accretion to the remaining payments that will be made between the third quarter of 2026 and the first quarter of 2028 (Note 13).
Transaction price allocated to remaining performance obligations
Some of the Company’s contracts are short-term in nature with a contract term of less than a year. The Company applied the optional exemption not to report any unfulfilled performance obligations related to these contracts.
The Company has arrangements in which LNG, natural gas or outputs from the Company’s power generation facilities are sold on a “take-or-pay” basis whereby the customer is obligated to pay for the minimum guaranteed volumes even if it does not take delivery. The price under these agreements is typically based on a market index plus a fixed margin. The fixed transaction price allocated to the remaining performance obligations under these arrangements represents the fixed margin multiplied by the outstanding minimum guaranteed volumes. The Company expects to recognize this revenue over the following time periods. The pattern of recognition reflects the minimum guaranteed volumes in each period:
| Period | Revenue |
|---|---|
| 2026 | $530,896 |
| 2027 | 721,523 |
| 2028 | 710,471 |
| 2029 | 699,451 |
| 2030 | 698,801 |
| Thereafter | 7,016,823 |
| Total | $10,377,965 |
For all other sales contracts that have a term exceeding one year, the Company has elected the practical expedient in ASC 606. Under this expedient, the Company does not disclose the transaction price allocated to remaining performance obligations if the variable consideration is allocated entirely to a wholly unsatisfied performance obligation. For these excluded contracts, the sources of variability are (a) the market index prices of natural gas used to price the contracts, and (b) the variation in volumes that may be delivered to the customer. Both sources of variability are expected to be resolved at or shortly before delivery of each unit of LNG, natural gas or power. As each unit of LNG, natural gas or power represents a separate performance obligation, future volumes are wholly unsatisfied.
Lessor arrangements
Vessels that are chartered to customers under operating leases are recognized within Vessels in Note 16. Vessels that are accounted for as a failed sale leaseback as of December 31, 2025, including those vessels chartered to third parties, continue to be recognized on the Consolidated Balance Sheets, and as such, the carrying amount of these vessels that are leased to third parties under long-term operating leases is as follows:
| December 31,2025 | December 31,2024 | |
|---|---|---|
| Property, plant and equipment | $154,196 | $602,192 |
| Accumulated depreciation | (38,661) | (83,135) |
| Property, plant and equipment, net | $115,535 | $519,057 |
As further discussed in Note 16, during 2025, the Company sold certain vessels, including two vessels that were under operating leases at December 31, 2024.
The components of lease income from vessel operating leases for the years ended December 31, 2025, 2024 and 2023 are shown below, inclusive of vessels accounted for as a failed sale leaseback. Vessel charter revenue in the Consolidated Statements of Operations and Comprehensive (Loss) Income includes amortization of intangible assets recognized from acquisition of certain vessels with in-place leases, which is not included in the table below.
| Year ended December 31, | |||
|---|---|---|---|
| 2025 | 2024(As Restated) | 2023(As Restated) | |
| Operating lease income | $174,790 | $194,913 | $276,113 |
| Variable lease income | 15,714 | 17,696 | 730 |
| Total operating lease income | $190,504 | $212,609 | $276,843 |
Cash receipts on long-term vessel charters that are part of the Energos Financing Transaction are received by Energos. As such, future cash receipts from both operating leases and finance leases were not significant as of December 31, 2025.
- Leases, as lessee (As Restated)
The Company has oper ating leases primarily for the use of LNG vessels, marine port space, office space, land and equipment under non-cancellable lease agreements. The Company’s leases may include multiple optional renewal periods that are exercisable solely at the Company’s discretion. Renewal periods are included in the lease term when the Company is reasonably certain that the renewal options would be exercised, and the associated lease payments for such periods are reflected in the right-of-use (“ROU”) asset and lease liability.
The Company’s leases include fixed lease payments which may include escalation terms based on a fixed percentage or may vary based on an inflation index or other market adjustments. Escalations resulting from changes in inflation indices and market adjustments, as well as other lease costs that depend on the use of the underlying asset, are not considered lease payments when calculating the lease liability or ROU asset. Instead, such payments are accounted for as variable lease cost when the condition that triggers the variable payment becomes probable. Variable lease cost includes contingent rent payments for office space based on the percentage occupied by the Company in addition to common area charges and other charges that are variable in nature. The Company also has a component of lease payments that are variable related to the LNG vessels, in which the Company may receive credits based on the performance of the LNG vessels during the period.
As of December 31, 2025 and 2024, ROU assets, current lease liabilities and non-current lease liabilities consisted of the following:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Operating right-of-use assets | $394,795 | $599,937 |
| Finance right-of-use assets (1) | 17,022 | 18,796 |
| Total right-of-use assets | $411,817 | $618,733 |
| Current lease liabilities: | ||
| Operating lease liabilities | $69,832 | $119,191 |
| Finance lease liabilities | 2,425 | 3,971 |
| Total current lease liabilities | $72,257 | $123,162 |
| Non-current lease liabilities: | ||
| Operating lease liabilities | $318,118 | $471,961 |
| Finance lease liabilities | 701 | 3,200 |
| Total non-current lease liabilities | $318,819 | $475,161 |
(1)Finance lease ROU assets are recorded net of accumulated amortization of $4,860 and $8,134 as of December 31, 2025 and 2024, respectively.
During the fourth quarter of 2025, the Company modifiedtwo vessel leases to include short‑term payment deferrals that did not change the overall lease term or the scope of the underlying leased assets. The amendments were accounted for as lease modifications under ASC 842 and as part of the remeasurement of lease liabilities, the incremental borrowing rate was reassessed as of the respective modification date.
During 2024, the Company terminated the finance lease of certain turbines and purchased the turbines. Immediately subsequent to the purchase of the turbines, the assets were sold as part of the sale of assets to PREPA in 2024 (Refer to Note 6). The termination of the lease resulted in the write-off of the right-of-use asset and lease liability of$23,431 and$29,443, respectively, which was included in the book value of the turbines and the related loss upon sale (Note 5).
In addition, the Company terminated the operating lease ofthree turbines during 2024. The termination of the lease resulted in the write-off of the right-of-use asset and lease liability of $21,821 and $25,762, respectively, and a loss on lease termination of $4,789 recognized within Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
For the years ended December 31, 2025, 2024, and 2023, the Company’s operating lease cost recorded within the Consolidated Statements of Operations and Comprehensive (Loss) Income was as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Fixed lease cost | $109,916 | $161,830 | $109,873 |
| Variable lease cost | 1,174 | 2,984 | 4,601 |
| Short-term lease cost | 2,161 | 8,603 | 23,903 |
| Lease cost - Cost of sales | $97,041 | $147,539 | $88,608 |
| Lease cost - Operations and maintenance | 10,338 | 17,961 | 42,520 |
| Lease cost - Selling, general and administrative | 5,872 | 7,917 | 7,249 |
For the years ended December 31, 2025, 2024 and 2023, the Company has capitalized $20,259, $36,288 and $61,320 of lease costs, respectively. Capitalized costs include vessels used during the commissioning of development projects. Short-term lease costs for vessels chartered by the Company to transport inventory from a supplier’s facilities to the Company’s storage locations are capitalized to inventory.
The Company has leases of ISO tanks and a parcel of land that are recognized as finance leases. For the years ended December 31, 2025, 2024 and 2023, the Company’s finance interest expense and amortization recorded in Interest expense and Depreciation and amortization, respectively, within the Consolidated Statements of Operations and Comprehensive (Loss) Income were as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Interest expense related to finance leases | $281 | $981 | $3,706 |
| Amortization of right-of-use asset related to finance leases | 1,481 | 6,132 | 19,337 |
Cash paid for operating leases is reported in operating activities in the Consolidated Statements of Cash Flows. Supplemental cash flow information related to leases was as follows for the years ended December 31, 2025, 2024 and 2023:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Operating cash outflows for operating lease liabilities | $147,694 | $175,862 | $133,132 |
| Financing cash outflows for finance lease liabilities | 4,324 | 9,500 | 21,187 |
| Right-of-use assets obtained in exchange for new operating lease liabilities | — | 206,344 | 265,537 |
| Right-of-use assets obtained in exchange for new finance lease liabilities | — | — | 47,672 |
The future payments due under operating and finance leases as of December 31, 2025 are as follows:
| Operating Leases · Financing Leases | ||
|---|---|---|
| 2026 | $102,058 | $2,501 |
| 2027 | 87,902 | 89 |
| 2028 | 86,419 | 89 |
| 2029 | 62,394 | 89 |
| 2030 | 49,814 | 89 |
| Thereafter | 146,325 | 674 |
| Total Lease Payments | $534,912 | $3,531 |
| Less: effects of discounting | 146,962 | 405 |
| Present value of lease liabilities | $387,950 | $3,126 |
| Current lease liability | $69,832 | $2,425 |
| Non-current lease liability | 318,118 | 701 |
As of December 31, 2025, the weighted-average remaining lease term for operating leases was 6.9 years and finance leases was 3.6 years. Because the Company generally does not have access to the rate implicit in the lease, the incremental borrowing rate is utilized as the discount rate. The weighted average discount rate associated with operating leases as of December 31, 2025 and 2024 was 9.7% and 10.3%, respectively. The weighted average discount rate associated with finance leases as of December 31, 2025 and 2024 was 5.5% and 5.2%, respectively.
- Financial instruments (As Restated)
Foreign currency risk management
During 2024, the Company entered into a series of foreign exchange forward contracts and zero-cost collars to reduce exchange rate risk associated with U.S. dollar borrowings and expected capital expenditures. As of December 31, 2025 and 2024, the notional amount of outstanding foreign exchange contracts was approximately $12,900 and $211,547, respectively. These instruments are expected to settle through the third quarter of 2026. The amount of loss (gain) recognized in Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income for the years ended December 31, 2025 and 2024 is as follows:
| Year Ended December 31, | ||
|---|---|---|
| Financial instrument | 2025 | 2024 |
| Foreign exchange forward contracts | $13,992 | $(11,706) |
| Zero-cost collar options | 4,889 | (15,466) |
| Total realized and unrealized loss (gain) recognized | $18,881 | $(27,172) |
The Company does not hold or issue instruments for speculative purposes, and the counterparties to such contracts are major banking and financial institutions. Credit risk exists to the extent that the counterparties are unable to perform under the contracts; however, the Company does not anticipate non-performance by any counterparties.
Embedded contingent interest derivative
During 2024, the Company entered into a side letter with lenders in the Term Loan A Credit Agreement, under which the Company’s interest on the Term Loan A would increase by 2% if the lenders demand that the Company pursue a refinancing of the Term Loan A and the Company is not able to successfully refinance as defined in the side letter. This contingent interest feature meets the definition of a derivative and requires bifurcation from the debt host contract. Changes to the fair value of this derivative are recognized within Interest expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
Fair value
Fair value measurements and disclosures require the use of valuation techniques to measure fair value that maximize the use of observable inputs and minimize use of unobservable inputs. These inputs are prioritized as follows:
Level 1 – observable inputs such as quoted prices in active markets for identical assets or liabilities.
Level 2 – inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities or market corroborated inputs.
Level 3 – unobservable inputs for which there is little or no market data and which require the Company to develop its own assumptions about how market participants price the asset or liability.
The valuation techniques that may be used to measure fair value are as follows:
Market approach – uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.
Income approach – uses valuation techniques, such as the discounted cash flow technique, to convert future amounts to a single present amount based on current market expectations about those future amounts.
Cost approach – based on the amount that currently would be necessary to replace the service capacity of an asset (replacement cost).
The Company uses the market approach when valuing investment in equity securities and foreign exchange forward contracts which are recorded in Prepaid expenses and other current assets, net, Other non-current assets, net and Other current liabilities on the Consolidated Balance Sheets as of December 31, 2025 and 2024.
The Company uses the income approach for valuing thecontingent consideration derivative liabilities and embedded contingent interest derivative. The contingent consideration derivative liabilities represent consideration due to the sellers in asset acquisitions when certain contingent events occur and are recorded within Other current liabilities and Other long-term liabilities based on the timing of expected settlement. The embedded contingent interest derivative represents incremental interest payments due to the lenders when certain contingent events occur and is recorded within Other current liabilities and Other long-term liabilities based on the timing of expected payments.
The fair value of derivative instruments is estimated considering current interest rates, foreign exchange rates, closing quoted market prices and the creditworthiness of counterparties. The Company estimates fair value of the contingent consideration derivative liabilities using a discounted cash flows method with discount rates based on the average yield curve for bonds with similar credit ratings and matching terms to the discount periods as well as a probability of the contingent events occurring. The Company estimates fair value of the embedded contingent interest derivative using a discounted cash flows method with discount rate based on the effective interest rate for the debt host instrument as well as a probability of the contingent events occurring.
The following table presents the Company’s financial assets and financial liabilities, including those that are measured at fair value, as of December 31, 2025 and 2024:
| Level 1 | Level 2 | Level 3 | Total | |
|---|---|---|---|---|
| Assets | ||||
| Investment in equity securities | $— | $— | $8,678 | $8,678 |
| Foreign exchange contracts | — | 474 | — | 474 |
| Liabilities | ||||
| Contingent consideration derivative liabilities | — | — | 32,586 | 32,586 |
| Embedded contingent interest derivative | — | — | 1,970 | 1,970 |
| December 31, 2024 (As Restated) | ||||
| Assets | ||||
| Investment in equity securities | $— | $— | $8,678 | $8,678 |
| Foreign exchange contracts | — | 22,055 | — | 22,055 |
| Liabilities | ||||
| Foreign exchange contracts | — | 1,168 | — | 1,168 |
| Contingent consideration derivative liabilities | — | — | 41,984 | 41,984 |
| Embedded contingent interest derivative | — | — | 2,696 | 2,696 |
The Company believes the carrying amounts of cash and cash equivalents, accounts receivable and accounts payable approximated their fair value as of December 31, 2025 and 2024 and are classified as Level 1 within the fair value hierarchy.
The table below summarizes the total (gains) losses for instruments measured at Level 3 in the fair value hierarchy. The (gains) losses for contingent consideration derivative liabilities and embedded contingent interest derivative are recorded within Other (income) expense, net, and Interest expense, respectively, in the Consolidated Statements of Operations and Comprehensive (Loss) Income for theyears ended December 31, 2025, 2024 and 2023 are shown below:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024(As Restated) | 2023 | |
| Unrealized (gain) loss | |||
| Contingent consideration derivative liabilities | $(9,639) | $(1,959) | $(4,801) |
| Embedded contingent interest derivative | (726) | 488 | — |
| Realized (gain) loss | |||
| Contingent consideration derivative liabilities | 1,116 | — | — |
During the years ended December 31, 2025 and 2024, the Company had no transfers in or out of Level 3 in the fair value hierarchy. During the first quarter of 2024, the Company sold substantially all of its investment in Energos; this investment had been accounted for as an equity method investment(Note 14). The Company retained an investment in Energos valued at $1,000, which is shown as a Level 3 investment in equity securities in the table above.
- Restricted cash
As of December 31, 2025 and 2024, restricted cash consisted of the following:
| December 31,2025 | December 31,2024 | |
|---|---|---|
| Cash restricted under the terms of loan agreements | $90,105 | $422,098 |
| Collateral for letters of credit and performance bonds | 40,384 | 50,598 |
| Total restricted cash | $130,489 | $472,696 |
Uses of cash proceeds under the BNDES Term Loan, Brazil Financing Notes and PortoCem Debentures (see Note 22) are restricted to certain payments to construct the Company’s power plants in Brazil.
- Inventory
As of December 31, 2025 and 2024, inventory consisted of the following:
| December 31,2025 | December 31,2024 | |
|---|---|---|
| LNG and natural gas inventory | $100,101 | $67,232 |
| Automotive diesel oil inventory, bunker fuel, materials, supplies and other | 19,346 | 35,992 |
| Total inventory | $119,447 | $103,224 |
Inventory is adjusted to the lower of cost or net realizable value each quarter. Changes in the value of inventory are recorded within Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income. In 2023, the Company acquired a spot cargo at a higher cost to obtain a new customer contract, and the net realizable value of this cargo was below the cost, resulting in an inventory adjustment of$6,232 during the year ended December 31, 2023. No inventory adjustments were recognized during theyear ended December 31, 2025 and 2024.
- Prepaid expenses and other current assets (As Restated)
As of December 31, 2025 and 2024, prepaid expenses and other current assets consisted of the following:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Prepaid expenses | $24,245 | $26,947 |
| Recoverable taxes | 163,399 | 98,101 |
| Contract assets (Note 8) | 21,791 | 44,902 |
| Proceeds held in escrow (Note 6) | 41,000 | — |
| Short-term receivable | 65,921 | — |
| Deferred financing costs | 18,876 | — |
| Income taxes receivable | 15,963 | 5,216 |
| Other current assets | 49,152 | 37,174 |
| Total prepaid expenses and other current assets, net | $400,347 | $212,340 |
In the fourth quarter of 2024, the Company novated an LNG supply contract to a customer. In conjunction with this novation, the Company agreed to guarantee the performance of the LNG supplier (Note 21). In exchange for this guarantee, the Company will receive payments totaling $126,668 from the counterparty. These payments will be made between the third quarter of 2026 through the first quarter of 2028, and a portion of the discounted value of the payment stream has been recorded as a receivable. The balance has been presented as short-term and long-term (Note 19) based on the expected timing of receipt.
Financing costs for the year ended December 31, 2025 includes deferred costs associated with the Company’s Revolving Facility. The income tax receivable represents the expected refund resulting from the carryback of foreign tax credits to past tax year. The remaining balance of other current assets as of December 31, 2025 and 2024 primarily consists of derivative assets recognized for foreign currency exchange contracts (Note 10), and deposits.
- Equity method investments
Changes in the balance of the Company’s equity method investments are as follows:
| December 31, 2025 | December 31, 2024 | |
|---|---|---|
| Equity method investments as of beginning of period | $— | $137,793 |
| Capital contributions | — | 6,794 |
| Sale of equity method investments | — | (144,587) |
| Equity method investments as of end of period | $— | $— |
Energos
In August 2022, the Company completed a transaction with an affiliate of Apollo Global Management, Inc., pursuant to which the Company transferred ownership of 11 vessels to Energos Infrastructure (“Energos”) in exchange for approximately$1.85 billion in cash and a 20% equity interest in Energos (the “Energos Formation Transaction”). Ten of the vessels were subject to current or future charters with the Company, which prevents the recognition of the sale of those vessels to Energos, and the proceeds associated with these vessels have been treated as a failed sale leaseback. As a result, these ten vessels continued to be recognized on the Consolidated Balance Sheets as Property, plant and equipment, and the proceeds were recognized as debt. The Company’s equity investment provided certain rights, including representation on the Energos board of directors, that gave the Company significant influence over the operations of Energos, and as such, the investment was accounted for under the equity method. Energos was also an affiliate, and all transactions with Energos were transactions with an affiliate.
In February 2024, the Company sold substantially all of its stake in Energos. As a result of the transaction, the Company has recognized another than temporary impairment (“OTTI”) of the investment in Energos totaling $5,277 for the year ended December 31, 2023, and this loss was recognized in Income from equity method investmentsin the Consolidated Statements of Operations and Comprehensive (Loss) Income. Nonrecurring, Level 2 inputs were used to estimate the fair value of the investment for the purpose of recognizing the OTTI. The sale was completed on February 14, 2024 and the Company received proceeds of $136,365, resulting in a loss of $7,222 presented within Other (income) expense, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company retained an investment in Energos valued at $1,000, which has been recognized within Other non-current assets. Following the disposition of substantially all of the stake in Energos, the Company no longer has significant influence over Energos.
Due to the timing and availability of financial information of Energos, the Company recognized its proportional share of the income or loss from the equity method investment on a financial reporting lag of one fiscal quarter. For the year ended December 31, 2023, the Company has recognized earnings from Energos of $9,263. There wereno earnings from Energos for the year ended December 31, 2025 and 2024.
- Construction in progress (As Restated)
The Company’s construction in progress activity during the years ended December 31, 2025 and 2024 is detailed below:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Construction in progress as of beginning of period | $3,526,984 | $5,342,373 |
| Additions | 943,483 | 2,268,072 |
| Asset impairment expense | (843,742) | — |
| Impact of currency translation adjustment | 142,852 | (196,854) |
| Assets placed in service | (173,672) | (3,886,607) |
| Dispositions (Note 6) | (1,934) | — |
| Construction in progress as of end of period | $3,593,971 | $3,526,984 |
Interest expense of $339,564, $501,862 and $289,632, inclusive of amortized debt issuance costs, was capitalized for the years ended December 31, 2025, 2024 and 2023, respectively. For the year ended December 31, 2025, no recoverable taxes were capitalized. For the year ended December 31, 2024, Recoverable taxes of$45,996 were capitalized, representing a non-cash addition to Construction in progress.
During the year ended December 31, 2025, the Company recognized asset impairment expense primarily relating to certain Fast LNG projects, the ZeroParks hydrogen project, the Lakach deepwater project, and the development project in Pennsylvania. See Note 17 for further discussion of asset impairment expense. No asset impairment expense relating to construction in progress was recognized during the years ended December 31, 2024 and 2023.
The Company has significant development activities in Latin America, including significant projects in Brazil. Construction in progress relating to BrazilCowas $1,770,782 and$1,042,227 as of December 31, 2025 and 2024, respectively. The successful completion of these development projects is subject to various risks, such as obtaining government approvals, identifying suitable sites, securing financing and permitting, and ensuring contract compliance.
- Property, plant and equipment, net (As Restated)
As of December 31, 2025 and 2024, the Company’s property, plant and equipment, net consisted of the following:
| December 31,2025 | December 31, 2024(As Restated) | |
|---|---|---|
| LNG liquefaction facilities | $3,264,547 | $3,395,192 |
| Vessels | 974,105 | 1,580,553 |
| Terminal and power plant equipment | 480,244 | 630,822 |
| Gas pipelines | 291,355 | 323,196 |
| Power facilities | 159,390 | 285,640 |
| ISO containers and other equipment | 35,750 | 66,766 |
| Land | 56,724 | 51,897 |
| Leasehold improvements | 39,346 | 49,862 |
| Accumulated depreciation | (408,724) | (455,009) |
| Total property, plant and equipment, net | $4,892,737 | $5,928,919 |
Property, plant and equipment, net includes certain vessels that are recognized as a failed sale leaseback as part of the Energos Formation Transaction (Note 14). In November 2025, the Company completed a transaction with Energos, pursuant to which the Company early terminated the long-term charter agreements with Energos for the Energos Eskimo, Energos Winter, Energos Igloo and Energos Freezeand novated associated sub-charter agreements for these vessels to Energos, in exchange for cash consideration of $150,000. This transaction resulted in the sale of these vessels that were previously accounted for as a failed sale leaseback. Upon closing of the transaction, the Company derecognized these vessels with a net book value of $667,043 from Property, plant and equipment, derecognized the related debt (Note 22), and recognized a gain of $217,129, which is presented in(Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company will also no longer recognize charter revenues and vessel operating expenses associated with these vessels.
Depreciation expense for the years ended December 31, 2025, 2024 and 2023 totaled $227,409, $144,166 and $141,069, respectively, of which $38,838, $511 and $905, respectively, is included within Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The increase in depreciation recognized within Cost of sales in 2025 reflects the allocation of depreciation to LNG produced by the Company’s Fast LNG project that was placed into service at the end of 2024.
- Impairment of long-lived assets
The Company performs a recoverability assessment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. During the year ended December 31, 2025, the Company recognized asset impairment expense of $860,865 in the Terminals and Infrastructure segment:
Due to the goodwill impairment triggering event identified in May 2025 (Note 18), the Company performed a recoverability test of its long-lived assets, including ROU assets and definite lived intangible assets. Based on the recoverability test performed, the Company recorded an impairment charge of $117,311, primarily relating to the Lakach deepwater project in the amount of $47,294, and the development project in Pennsylvania in the amount of $48,155. The Company has determined that it was not probable that it would pursue development of the Lakach deepwater project, and after this impairment, there are no longer any costs capitalized for this project. In testing the recoverability of the capitalized costs for the development project in Pennsylvania, the Company used a range of possible outcomes (which included using the land for a potential data center project) and concluded that the asset group was not recoverable. Accordingly, the Company recognized an impairment charge to reduce the carrying value of the asset group to its estimated fair value. The determination of the estimated fair value of the asset group used analyses obtained from independent third-party valuation specialists based on market observable inputs, representing Level 2 inputs.
During the fourth quarter ended December 31, 2025, the Company recorded an impairment charge of $732,954, primarily relating to certain Fast LNG projects and the ZeroParks hydrogen project. As a part of the Company’s ongoing discussions with creditors during the fourth quarter of 2025, the Company has determined that it was not probable that it would pursue the development of these projects. Due to this triggering event identified during the quarter ended December 31, 2025, the Company performed a recoverability assessment and concluded that the carrying amounts of the related asset groups were not recoverable and recorded impairment charges to reduce the carrying values of the asset groups to their estimated fair value. Fair value was determined using a combination of observable market inputs and management estimates. The valuation used Level 3 inputs and considered expected recoverability based on alternative use, contractual economics, and available third‑party market indications, consistent with assumptions that a market participant would apply at the measurement date.
During the second quarter of 2024, the Company entered into a definitive agreement to sell its LNG liquefaction facility located in Miami (the “Miami Facility”) for $62,000, subject to certain purchase price adjustments at close. The Company recognized an impairment loss of $16,016 within Asset impairment expense in the Terminals and Infrastructure segment, which includes the allocation of goodwill to this business disposition of $10,410.
During the fourth quarter of 2023, the Company entered into an agreement to sell the vessel, Mazo, for $22,400, and recognized an impairment of $10,958 within Asset impairment expense in the Ships segment. Nonrecurring, Level 2 inputs were used to estimate the fair value of the vessel for the purpose of recognizing the impairment. The sale closed in 2024, resulting in a gain of $392, included in (Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
- Goodwill and intangible assets (As Restated)
Goodwill
The Company reviews the carrying values of goodwill at least annually to assess impairment, and the annual impairment assessment is conducted as of October 1st of each year. Additionally, the Company reviews the carrying value of goodwill whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.
In the second quarter and the fourth quarter of 2025, the Company identified impairment triggering events due to the significant decline in the Company’s stock price and the sale of certain vessels to Energos as discussed in Note 16, respectively. Using level 3 inputs, the Company performed a quantitative assessment of the relevant reporting units using the income approach, specifically a discounted cash flow method. This method required the Company to apply significant assumptions and unobservable inputs, including projected EBITDA, weighted average cost of capital (“WACC”) (and estimates included in the WACC) and terminal growth rate. Based on the impairment assessments, the Company recorded an impairment charge during the quarter ended June 30, 2025 in the Terminals and Infrastructure reporting unit primarily as a result of (i) the significant increase in the WACC which reflected a higher company specific risk premium, and (ii) a reduction in forecasted cash flows following changes in customer revenue projections and the timing of completion of development projects. The Company recorded an impairment charge during the quarter ended December 31, 2025 in the Ships reporting unit primarily as a result of a reduction in forecasted cash flows following the sale of certain vessels.
Below is a summary of the changes in the carrying value of goodwill by reportable segment for the year ended December 31, 2025 and 2024:
| Terminals and Infrastructure | Ships | Total | |
|---|---|---|---|
| Balance at December 31, 2023 (As Restated) | $777,202 | $15,938 | $793,140 |
| Divestitures (1) | (10,410) | — | (10,410) |
| Balance at December 31, 2024 (As Restated) | $766,792 | $15,938 | $782,730 |
| Divestitures (2) | (184,620) | — | (184,620) |
| Impairment losses | (582,172) | (15,938) | (598,110) |
| Balance at December 31, 2025 | $— | $— | $— |
(1) The Company allocated $10,410 of goodwill from the Terminal and Infrastructure reporting unit to the sale of the Miami Facility disposal group during the year ended December 31, 2024 on a relative fair value basis.
(2) The Company allocated $184,620 of goodwill from the Terminals and Infrastructure reporting unit to the sale of the Jamaica Business during the year ended December 31, 2025 on a relative fair value basis (See Note 6).
Intangible assets
The following tables summarize the composition of intangible assets as of December 31, 2025 and 2024:
| December 31, 2025 | |||||
|---|---|---|---|---|---|
| Gross CarryingAmount | AccumulatedAmortization | Currency TranslationAdjustment | Net CarryingAmount | WeightedAverage Life | |
| Definite-lived intangible assets | |||||
| Acquired capacity reserve contract | $162,045 | $(15,146) | $(14,908) | $131,991 | 17 |
| Permits and development rights | 61,894 | (9,572) | 1,574 | 53,896 | 34 |
| Easements | 660 | (198) | — | 462 | 30 |
| Indefinite-lived intangible assets | |||||
| Easements | 1,191 | — | 56 | 1,247 | n/a |
| Total intangible assets | $225,790 | $(24,916) | $(13,278) | $187,596 | |
| December 31, 2024 | |||||
|---|---|---|---|---|---|
| Gross CarryingAmount | AccumulatedAmortization | Currency TranslationAdjustment | Net CarryingAmount | Weighted Average Life | |
| Definite-lived intangible assets | |||||
| Acquired capacity reserve contract | $162,045 | $(5,942) | $(31,301) | $124,802 | 17 |
| Favorable vessel charter contracts | 17,700 | (14,942) | — | 2,758 | 4 |
| Permits and development rights | 61,894 | (6,417) | (5,793) | 49,684 | 34 |
| Easements | 1,555 | (392) | — | 1,163 | 30 |
| Indefinite-lived intangible assets | |||||
| Easements | 1,191 | — | (88) | 1,103 | n/a |
| Total intangible assets | $244,385 | $(27,693) | $(37,182) | $179,510 | |
As of December 31, 2025 and 2024, the weighted-average remaining amortization periods for the intangible assets were 19.1 and 19.7 years, respectively. Amortization expense for the years ended December 31, 2025, 2024, and 2023 was $13,456, $9,004, and $953, respectively, which were inclusive of reductions in expense for the amortization of unfavorable contract liabilities.
In the third quarter of 2023, An Bord Pleanála (“ABP”), Ireland’s planning commission, denied our application for the development of an LNG terminal and power plant. We challenged this decision, and in September 2024, the High Court of Ireland ruled that the ABP did not have appropriate grounds for the denial of our permit. In March 2025, ABP withdrew their appeal to the September 2024 decision of the High Court of Ireland. ABP is now reconsidering our planning application in accordance with Irish Law. Further, in March 2025, An Coimisiún Pleanála (previously ABP) granted the Company’s application to construct a 600 MW power plant and a separate application to construct the 220 kV electricity interconnect. The Company is able to fuel this power plant via the LNG marine import terminal, if approved, or using gas provided from the Company’s permitted pipeline interconnection. The continued development of this project is uncertain and there are multiple risks, including regulatory risks, which could preclude the development of this project; however, management continues to assess all options in respect of future developments for the land held. As of December 31, 2025 and 2024, the net book value of permits, development rights and other easements to be used in the development of the Company’s development project in Shannon, Ireland was $37,288 and $34,053, respectively.
The estimated aggregate amortization expense for each of the next five years is:
| Year ended December 31: | |
|---|---|
| 2026 | $10,713 |
| 2027 | 10,713 |
| 2028 | 10,713 |
| 2029 | 10,713 |
| 2030 | 10,713 |
| Thereafter | 132,784 |
| Total | $186,349 |
- Other non-current assets, net (As Restated)
As of December 31, 2025 and 2024, Other non-current assets consisted of the following:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Long term receivables | $55,522 | $114,677 |
| Contract asset, net (Note 8) | 10,375 | 20,270 |
| Cost to fulfill (Note 8) | 10,425 | 20,592 |
| Financing costs | — | 57,567 |
| Other | 64,482 | 57,359 |
| Total other non-current assets | $140,804 | $270,465 |
The long term receivables reflect the discounted value of payments expected in connection with the guarantee provided for the novated LNG supply contract with a customer (Note 13).
Other non-current assets includes proceeds held in escrow from the sale of the Jamaica Business (Note 4), security deposits, and investments in equity securities, which includes investments without a readily determinable fair value of $8,678 as of December 31, 2025 and 2024. The Company has not recognized any gains or losses in the value of these investments during 2025 and 2024. Financing costs as of December 31, 2024 includes deferred costs associated with the Company’s Revolving Facility and the Term Loan A Credit Agreement. Such balance as of December 31, 2025 was reclassified to Other current assets in line with the classification of the underlying debt (Refer to Note 13).
- Accrued liabilities (As Restated)
As of December 31, 2025 and 2024, Accrued liabilities consisted of the following:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Accrued interest | $404,389 | $84,566 |
| Accrued development costs | 36,874 | 144,254 |
| Accrued inventory | — | 93,319 |
| Accrued litigation | 52,421 | — |
| Other accrued expenses | 104,092 | 112,542 |
| Total accrued liabilities | $597,776 | $434,681 |
Accrued litigation includes management’s estimate of probable losses for certain legal matters (see Note 25).
- Other current liabilities (As Restated)
As of December 31, 2025 and 2024, Other current liabilities consisted of the following:
| December 31,2025 | December 31,2024 (As Restated) | |
|---|---|---|
| Guarantee liabilities | $64,765 | $— |
| Derivative liabilities | 31,977 | 25,932 |
| Contract liabilities (Note 8) | 14,133 | 14,415 |
| Income tax payable | 18,314 | 93,032 |
| Due to affiliates | 4,662 | 11,530 |
| Other current liabilities | 43,958 | 29,608 |
| Total other current liabilities | $177,809 | $174,517 |
In 2024, the Company novated an LNG supply contract to a customer. In conjunction with this novation, the Company agreed to guarantee the performance of the LNG supplier, and in exchange for this guarantee, the customer will make payments to the Company between the third quarter of 2026 through the first quarter of 2028 totaling $126,668 (Note 13). The Company recognized a guarantee liability, which has been presented as short-term and long-term (Note 23) based on the timing of performance by the LNG supplier. Guarantee liabilities primarily consists of the liability relating to this novation.
Other current liabilities primarily consists of recoverable tax liabilities relating to the Company’s operations in Mexico and Brazil.
- Debt (As Restated)
As of December 31, 2025 and 2024, debt consisted of the following:
| December 31, 2025 | December 31, 2024 (As Restated) | |
|---|---|---|
| Corporate debt | ||
| Senior Secured Notes, due November 2029 | $2,726,109 | $2,728,269 |
| Senior Secured Notes, due September 2026 | 510,162 | 509,022 |
| Senior Secured Notes, due March 2029 | 234,244 | 233,789 |
| Revolving Facility | 660,400 | 1,000,000 |
| Term Loan B, due October 2028 | 1,166,784 | 776,353 |
| Term Loan A, due July 2027 | 283,320 | 327,646 |
| Short-term Borrowings | 73,224 | 179,890 |
| Sale leaseback financing | ||
| Vessel Financing Obligation, due August 2042 | 634,501 | 1,366,293 |
| Tugboat Financing, due December 2038 | 45,642 | 46,224 |
| Asset level financing | ||
| PortoCem Debentures, due September 2040 | 849,115 | 729,259 |
| BNDES Term Loan, due October 2045 | 376,923 | 350,525 |
| Brazil Financing Notes, due August 2029 | 385,808 | — |
| South Power 2029 Bonds, due May 2029 | — | 217,871 |
| Barcarena Debentures, due October 2028 | — | 194,571 |
| Turbine Financing, due July 2027 | 133,687 | 142,549 |
| EB-5 Loan, due July 2028 | 99,000 | 98,647 |
| Total debt | $8,178,919 | $8,900,908 |
| Current portion of long-term debt | $7,073,477 | $539,132 |
| Long-term debt | 1,105,442 | 8,361,776 |
Debt is recorded at amortized cost on the Consolidated Balance Sheets. The outstanding debt balances under the 2026 Notes, 2029 Notes, New 2029 Notes, Term Loan B, Term Loan A, Revolving Facility, PortoCem Debentures, Brazil Financing Notes, EB-5 Loan and Tugboat Financing (each defined below) has been classified as current as of December 31, 2025, primarily due to the existing events of default and/or expected non-compliance with covenant requirements as described in Note 2 and below. The fair value of the Company’s debt was $4,382,841 and $9,087,891 as of December 31, 2025 and 2024, respectively, and was classified as Level 2 within the fair value hierarchy.
Our outstanding debt as of December 31, 2025 is repayable as follows:
| December 31, 2025 | |
|---|---|
| 2026 | $7,166,467 |
| 2027 | 185,163 |
| 2028 | 23,565 |
| 2029 | 25,207 |
| 2030 | 31,981 |
| Thereafter | 897,324 |
| Total debt | $8,329,707 |
| Less: deferred finance charges | (150,788) |
| Total debt, net of deferred finance charges | $8,178,919 |
The Company’s future payments for the Vessel Financing Obligation include the expected carrying value of vessels that will be derecognized at the end of the lease term. The future payments also include third-party charter payments that will be received by Energos and included as part of debt service.
During the year ended December 31, 2025, the Company incurred $67,845 of restructuring costs that were recognized as expense in Transactions and integration costs in Consolidated Statements of Operations and Comprehensive (Loss) Income.
New 2029 Notes
On November 6, 2024, the Company entered into an exchange and subscription agreement (the “Exchange and Subscription Agreement”) with certain holders (the “Supporting Holders”) of the Company’s outstanding 2026 Notes and 2029 Notes (each defined below). Pursuant to the Exchange and Subscription Agreement, (i) NFE Financing LLC sold to the Supporting Holders approximately $1,210,396 aggregate principal amount of NFE Financing’s 12.0% Senior Secured Notes due 2029 (the “New 2029 Notes”) (the transactions described in clause (i), the “Subscription Transactions”) and (ii) NFE Financing issued to the Supporting Holders approximately $1,519,731 aggregate principal amount of New 2029 Notes in a dollar-for-dollar exchange for a portion of the Company’s 2026 Notes and 2029 Notes (the transactions described in clause (ii), the “Exchange Transactions” and together with the Subscription Transactions, the “Refinancing Transactions”).
NFE Financing issued $2,730,127 aggregate principal amount of New 2029 Notes pursuant to the Refinancing Transactions. The Company utilized $886,648 of these net proceeds from the Subscription Transactions to repay in full the outstanding aggregate principal amount and accrued interest on the 2025 Notes. The remainder of the net proceeds from the New 2029 Notes issued pursuant to the Subscription Transactions were used for general corporate purposes.
Pursuant to the Exchange and Subscription Agreement, upon consummation of the Refinancing Transactions, the Supporting Holders received a commitment fee equal to either (i)5% of the aggregate principal amount of such Supporting Holder’s New 2029 Notes, payable in shares of Class A common stock of the Company, at a price of $8.63 per share (the “Commitment Fee Shares”), (ii)2% of the aggregate principal amount of such Supporting Holder’s New 2029 Notes, payable in kind in the form of additional New 2029 Notes (the “Commitment Fee Notes”), or (iii) a combination of the foregoing. The Company issued 15,700,998 Commitment Fee Shares to the Supporting Holders in satisfaction of its commitment fee obligations under the Exchange and Subscription Agreement, and $5,368 Commitment Fee Notes were issued and included in the total New 2029 Notes issuance.
The New 2029 Notes were issued pursuant to, and are governed by, an indenture (the “New 2029 Notes Indenture”). The New 2029 Notes are senior, secured obligations of NFE Financing, and interest is payable semi-annually in arrears at a rate of 12.0% per annum on May 15 and November 15 of each year, beginning on May 15, 2025. The New 2029 Notes will mature on November 15, 2029, provided that the maturity date shall be accelerated to the date that is 91 days prior to the stated maturity date of any other indebtedness of the Company, subject to certain exceptions as described in the New 2029
Notes Indenture, if more than $100,000 aggregate principal amount of such other indebtedness remains outstanding on such date.
NFE Financing may redeem some or all of the New 2029 Notes at redemption prices set forth in the New 2029 Notes Indenture; such redemption prices and any “make-whole” premiums are based on the timing of the redemption. Further, upon the occurrence of certain other events, including change of control and certain distributions from the Company’s Brazil business, NFE Financing may be required to make an offer to repurchase all of the New 2029 Notes at prices specified in the New 2029 Notes Indenture.
The New 2029 Notes are guaranteed by NFE Financing’s wholly-owned subsidiary, Bradford County Real Estate Partners LLC (the “New 2029 Notes Guarantor”) which owns the Company’s land in Wyalusing, Pennsylvania. The New 2029 Notes are secured by first-priority liens on: (a) all assets of NFE Financing, including approximately 45% of the equity in the entity that owns the Company’s Brazil business, and 100% of the equity in the New 2029 Notes Guarantor and (b) all assets of the New 2029 Notes Guarantor.
The New 2029 Notes Indenture provides for customary events of default which include (subject in certain cases to customary grace and cure periods), among others, acceleration and/or defaults of certain of the Company’s other indebtedness. The New 2029 Notes Indenture and other credit agreements associated with certain intercompany loans of NFE Financing, limit the ability of the Company to, among other things, incur additional indebtedness, incur liens that secure indebtedness, make restricted payments, create dividend restrictions and other payment restrictions, sell or transfer certain assets, in each case subject to certain exceptions and qualifications set forth in the New 2029 Notes Indenture and other indentures.
In conjunction with the Refinancing Transactions, the Supporting Holders agreed to consent to certain amendments to the indentures pursuant to which the 2026 Notes (such indenture, the “Existing 2026 Notes Indenture”) and the 2029 Notes (such indenture, the “Existing 2029 Notes Indenture”) were issued. These amendments allow the Company to subordinate the liens on certain of the collateral securing the obligations under each of the Existing 2026 Notes Indenture and Existing 2029 Notes Indenture to the liens on the same collateral securing certain intercompany loans due to NFE Financing, and to remove all covenants and events of default that may be removed in compliance with terms of such indentures (the “Indenture Amendments”). The adoption of the Indenture Amendments required the consent of holders of at least 66.67% the outstanding principal amount of each of the 2026 Notes and 2029 Notes. The Company received the required level of consent, and subsequently executed a supplemental indenture to the Existing 2026 Notes Indenture (the “2026 Supplemental Indenture”) and a supplemental indenture to the Existing 2029 Notes Indenture (the “2029 Supplemental Indenture,” and, together with the 2026 Supplemental Indenture, the “Supplemental Indentures”) effecting the Amendments. The Supplemental Indentures became effective on December 5, 2024.
The repayment of all of the 2025 Notes and the exchange of a portion of the 2026 Notes and 2029 Notes was treated as an extinguishment, and $11,442 of unamortized deferred debt issuance costs was recognized as a loss on extinguishment of debt in the Consolidated Statements of Operations and Comprehensive (Loss) Income. Fees paid to lenders, including the issuance of Commitment Fee Shares and Commitment Fee Notes, of $193,370 were included in the loss on extinguishment of debt. The Company also recognized $30,541 of loss on extinguishment of debt, which represents the fair value of the New 2029 Notes issued in excess of the carrying amount of debt exchanged or repaid. The New 2029 Notes are recorded at fair value on the date of the Refinancing Transactions and fees paid to third parties of$32,341 are amortized over the term of the New 2029 Notes.
As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the New 2029 Notes of$27,887 and$31,747, respectively. As of December 31, 2025 and 2024, total remaining unamortized premium for the New 2029 Notes were$23,839 and$29,890, respectively.
The New 2029 Notes Indenture contains cross default provisions that would allow the holders to accelerate the maturity date under the New 2029 Notes following the occurrence of a default by the Company or any of its subsidiaries on indebtedness for borrowed money if the principal amount of such indebtedness is equal to $10,000 in the case of NFE Financing and $100,000 in the case of the Company and any of its other subsidiaries unless such defaulted indebtedness has been discharged, the default has been cured or the holders have rescinded or waived the acceleration, notice or action giving rise to the event of default. Such defaults are subject to forbearance under the RSA pursuant to which the holders have agreed, subject to certain conditions, to refrain from exercising remedies with respect to specified defaults until termination of the RSA or the closing of the Restructuring Transaction. If the Restructuring Transaction is not consummated or the RSA is terminated, the holders thereunder could accelerate the outstanding indebtedness. Upon completion of the Restructuring Transaction contemplated under the RSA, the New 2029 Notes will no longer be outstanding.
2025 Notes
In 2020, the Company issued an aggregate amount of$1,250,000 of 6.75% senior secured notes in private offerings pursuant to Rule 144A under the Securities Act (the “2025 Notes”). In connection with the offering of the 2029 Notes (defined below) in March 2024, the Company completed a cash tender offer to repurchase$375,000 of the outstanding 2025 Notes, for an aggregate repurchase price of$376,875. The tender offer was closed and the partial repurchase of the 2025 Notes was completed in the first quarter of 2024. The premium over the repurchase price of$1,875 was recognized as Loss on extinguishment of debt, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The remaining outstanding principal under the 2025 Notes was repaid in conjunction with the Refinancing Transactions.
2026 Notes
In April 2021, the Company issued $1,500,000 of 6.50% senior secured notes in a private offering pursuant to Rule 144A under the Securities Act (the “2026 Notes”). Interest is payable semi-annually in arrears on March 31 and September 30 of each year; no principal payments are due until maturity on September 30, 2026. The Company may redeem the 2026 Notes, in whole or in part, at any time prior to maturity, subject to certain make-whole premiums.
The 2026 Notes are guaranteed, jointly and severally, on a senior secured basis by certain domestic and foreign subsidiaries. Subsequent to the Refinancing Transactions, the 2026 Notes are subject to the 2026 Supplemental Indenture.
In connection with the issuance of the 2026 Notes, the Company incurred $25,240 in origination, structuring and other fees, which was deferred as a reduction of the principal balance of the 2026 Notes on the Consolidated Balance Sheets. As part of the Refinancing Transactions, the Company exchanged $989,121 of the 2026 Notes on a dollar-for-dollar basis for New 2029 Notes, resulting in a partial extinguishment. This partial extinguishment of the 2026 Notes resulted in the proportionate write-off of unamortized deferred financing fees, and as of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the 2026 Notes was $717 and $1,857, respectively.
The Company did not make the interest payment of $16,604 due to holders of the 2026 Notes on March 15, 2026. An event of default under the indenture governing the 2026 Notes will arise on April 15, 2026, when the contractual grace period for interest payments on such notes expires. The 2026 Supplemental Indenture contains cross acceleration provisions that would allow these lenders to accelerate the maturity date under the 2026 Notes upon an acceleration of outstanding principal balances under other credit agreements and indentures, including the Revolving Credit Agreement, Term Loan B Credit Agreement and Term Loan A Credit Agreement. Uncured events of default exist under these credit agreements, and as such, the outstanding principal balance of the 2026 Notes has been presented as a current liability. Upon completion of the Restructuring Transaction contemplated under the RSA, the 2026 Notes will no longer be outstanding.
2029 Notes
In March 2024, the Company issued $750,000 of 8.75% senior secured notes in a private offering pursuant to Rule 144A under the Securities Act (the “2029 Notes”). Interest is payable semi-annually in arrears on March 15 and September 15 of each year; no principal payments are due until maturity on March 15, 2029. The Company may redeem the 2029 Notes, in whole or in part, at any time prior to maturity, subject to certain make-whole premiums.
The 2029 Notes are guaranteed on a senior secured basis by each domestic subsidiary and foreign subsidiary that is a guarantor under the 2026 Notes. Subsequent to the Refinancing Transactions, the 2029 Notes are subject to the 2029 Supplemental Indenture.
In connection with the issuance of the 2029 Notes, the Company incurred $14,171 in origination, structuring and other fees, which was deferred as a reduction of the principal balance of the 2029 Notes on the Consolidated Balance Sheets. As part of the Refinancing Transactions, the Company exchanged $513,272 of the 2029 Notes on a dollar-for-dollar basis for New 2029 Notes, resulting in a partial extinguishment. This partial extinguishment of the 2029 Notes resulted in the proportionate write-off of unamortized deferred financing fees, and as of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the 2029 Notes were$2,484 and$2,939, respectively.
The Company did not make the interest payment of $10,357 due to holders of the 2029 Notes on March 31, 2026. An event of default under the indenture governing the 2029 Notes will arise on April 30, 2026, when the contractual grace period for interest payments on such notes expired. The 2029 Supplemental Indenture contains cross acceleration provisions that would allow these lenders to accelerate the maturity date under the 2029 Notes upon an acceleration of outstanding principal balances under other credit agreements and indentures, including the Revolving Credit Agreement, Term Loan B Credit Agreement and Term Loan A Credit Agreement. Uncured events of default exist under these credit agreements, and as such, the outstanding principal balance of the 2029 Notes has been presented as a current liability. Upon completion of the Restructuring Transaction contemplated under the RSA, the 2029 Notes will no longer be outstanding.
Revolving Facility
In April 2021, the Company entered into a credit agreement (the “Revolving Credit Agreement”) for a $200,000 senior secured revolving credit facility (the “Revolving Facility”). The obligations under the Revolving Facility are guaranteed by certain of the Company’s subsidiaries, including those that own the Company’s offshore FLNG facility at Altamira (“FLNG 1 Project”) and FLNG 2 Co, andare secured by substantially the same collateral securing the obligations under certain intercompany loans entered into in conjunction with the Refinancing Transactions, as well as the assets comprising the FLNG 1 Project and FLNG 2.
The borrowings under the Revolving Facility bear interest at a Secured Overnight Financing Rate (“SOFR”) based rate plus a margin based upon usage of the Revolving Facility. The rates applicable to outstanding borrowings as of December 31, 2025 and 2024 were 7.51% and 8.22%, respectively. Borrowings under the Revolving Facility may be prepaid, at the option of the Company, at any time without premium.
Through May 2024, the Revolving Facility was amended to increase the borrowing capacity to $1,000,000. The amendments did not impact the interest rate or term of the Revolving Facility, and no deferred costs were written off. As of December 31, 2025 and 2024,$660,400 and$1,000,000 of revolving loans were outstanding under the Revolving Facility.
Concurrent with the Refinancing Transactions, the Company entered into an amendment with certain lenders in the Revolving Facility (the “Consenting Lenders”) to extend the maturity of their commitments from April 15, 2026 to October 15, 2027. The Consenting Lenders hold $900,000 of the total revolving commitments. The applicable margin payable on revolving borrowings to the Consenting Lenders increased by 100 basis points. The remainder of the Revolving Facility will mature in April 2026 with the potential for the Company to extend the maturity date once for aone-year increment. The Company is required to reduce the commitments with proceeds from certain assets sales and by certain amounts received from the settlement of the Company’s claims following the termination of the Company’s contract to provide emergency power services in Puerto Rico (Note 8).
In May 2025, the Company entered into an amendment to the Revolving Credit Agreement to, among other things, (i) provide for a covenant holiday with respect to the consolidated first lien debt ratio and fixed charge coverage ratio, (ii) permit $270,000 of proceeds from the sale of the Jamaica Business to be used to prepay and terminate a portion of loans and commitments currently outstanding and otherwise not require the proceeds of the sale of the Jamaica Business to be used to prepay loans and commitments, (iii) provide that the asset sale sweep mandatory prepayment will no longer apply once aggregate commitments are reduced to $550,000 and (iv) restrict the Company from prepaying the 2026 Notes in excess of $200,000 other than to avoid springing maturities unless any such prepayment is made using proceeds from refinancing indebtedness or capital contributions. In May 2025, the Company repaid $270,000 of outstanding revolving loans under the Revolving Facility which permanently reduced the borrowing capacity to $730,000. As a result, the Company recognized a Loss on extinguishment of debt, net of $10,634 in the Consolidated Statements of Operations and Comprehensive (Loss) Income representing write-off of unamortized deferred financing costs. The Company has issued letters of credit of $69,533 in 2025, and including the outstanding letters of credit, the Company has fully utilized the borrowing capacity of $729,933 as of December 31, 2025.
The Company incurred $48,612 in origination, structuring and other fees, associated with entry into the Revolving Facility, which includes additional fees incurred to expand the facility and extend the maturity through 2024. These costs have been capitalized within Other current assets on the Consolidated Balance Sheets. As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the Revolving Facility was $18,878 and $38,190, respectively.
The Company is required to comply with the below covenants under the Revolving Credit Agreement:
Beginning with the fiscal quarter ended March 31, 2025, for quarters in which the Revolving Facility is greater than 50% drawn, the Consolidated First Lien Debt Ratio must be below the following: (i)6.50 to 1.00, for the fiscal quarter ended December 31, 2025, (ii)7.25 to 1.00, for the fiscal quarters ending March 31, 2026 through September 30, 2026, and (iii)6.75 to 1.00, for the fiscal quarter ending December 31, 2026 and each fiscal quarter thereafter. The Consolidated First Lien Debt Ratio test was not tested for the Test Periods ended June 30, 2025 and September 30, 2025.
Beginning with fiscal quarter ended March 31, 2025, the Fixed Charge Coverage Ratio must be less than or equal to (i)1.00 to 1.00, for the fiscal quarter ended December 31, 2025 and each fiscal quarter thereafter. The Fixed Charge Coverage Ratio test was not tested for the Test Periods ended June 30, 2025 and September 30, 2025.
The Company is also required to maintain a minimum consolidated liquidity of (i) $50,000 as of the last day of each month and (ii) $100,000 as of the last day of any fiscal quarter (other than for the fiscal quarter ended December 31, 2025, which shall not be tested).
The Company was not in compliance with the Consolidated First Lien Debt Ratio and the Fixed Charge Coverage Ratio as of December 31, 2025. Under the RSA, the lenders under the Revolving Facility have agreed to not accelerate the outstanding principal for an event of default due to non-compliance with covenants. However, uncured events of default exist under the Revolving Credit Agreement, and as such, the outstanding principal balance has been presented as a current liability. Such defaults are subject to forbearance under the RSA pursuant to which the lenders have agreed, subject to certain conditions, to refrain from exercising remedies with respect to specified defaults until termination of the RSA or the closing of the Restructuring Transaction. If the Restructuring Transaction is not consummated or the RSA is terminated, the lenders thereunder could accelerate the maturity and the outstanding debt. Upon completion of the Restructuring Transaction contemplated under the RSA, the Revolving Facility will no longer be outstanding.
Letter of Credit Facility
In July 2021, the Company entered into an uncommitted letter of credit and reimbursement agreement (the “Letter of Credit Agreement”) with a bank for the issuance of letters of credit for an aggregate amount of up to $75,000 (the “Letter of Credit Facility”). Through December 31, 2023, the Letter of Credit Facility was amended multiple times to increase the availability to $350,000. In 2025, the Letter of Credit Facility was amended multiple times to reduce the availability to $195,000. As of December 31, 2025, the Company had $195,000 of letters of credit outstanding under the Letter of Credit Facility.
The obligations under the Letter of Credit Facility are guaranteed by certain of the Company’s subsidiaries, including those that own our FLNG 1 Project and FLNG 2 Co. The Letter of Credit Facility is secured by substantially the same collateral as the first lien obligations under the Revolving Facility and the Term Loan B Credit Agreement.
During 2025, the Company entered into a number of amendments to its Letter of Credit Agreement in response to evolving liquidity needs, covenant requirements, and upcoming maturity and cash collateralization deadlines. Collectively, these amendments (i) provided various covenant holidays related to the consolidated first lien debt ratio and fixed charge coverage ratio, (ii) deferred or modified the timing of cash collateralization requirements, (iii) provided extensions of the maturity date of the Letter of Credit facility, (iv) revised or added provisions relating to commitment levels, asset sale sweep prepayment, and fees and pricing, (v) converted the facility from uncommitted to committed, and (vi) tightened certain restrictions on dividends, distributions, and the payment of principal or interest on specified indebtedness. These changes also incorporated enhanced limitations around the use of cash for repurchasing certain notes and aligned aspects of the facility with the Company’s broader capital structure initiatives.
In March 2026, the Company entered into an amendment to extend the maturity date to September 15, 2026.
The Company is required to comply with the below covenants under the Letter of Credit Agreement:
The Consolidated First Lien Debt Ratio must be below 7.25 to 1.00 for the fiscal quarter ended March 31, 2026. The Consolidated First Lien Debt Ratio test was not tested for the Test Periods ended June 30, 2025, September 30, 2025 and December 31, 2025.
The Fixed Charge Coverage Ratio must be less than or equal to 1.00 to 1.00 for the fiscal quarter ended March 31, 2026 and each fiscal quarter thereafter. The Fixed Charge Coverage Ratio test was not be tested for the Test Periods ended June 30, 2025, September 30, 2025 and December 31, 2025.
The Company is also required to maintain a minimum consolidated liquidity of $50,000 as of the last day of each month.
Additional lender fees and third party costs are capitalized within Other current assets on the Consolidated Balance Sheets. As of December 31, 2025 and 2024, total remaining unamortized costs for the Letter of Credit Facility was $4,057 and $766, respectively.
In March 2026, the Company entered into a forbearance agreement (“LCF Forbearance Agreement”), pursuant to which such lenders agreed not to exercise any remedies with respect to certain events of default under the Letter of Credit Facility. Unless earlier terminated, the LCF Forbearance Agreement will terminate on September 15, 2026. If the forbearance agreement is terminated, the lenders thereunder could require cash collateralization of all letters of credit outstanding under the Letter of Credit Facility. Under the RSA, a new letter of credit facility will be issued as upon completion of the Restructuring Transaction.
Term Loan B Credit Agreement
In October 2023, the Company entered into a credit agreement (the “Term Loan B Credit Agreement”) pursuant to which the lenders funded term loans in an aggregate principal amount of$856,000 (“Term Loan B”). Borrowings were issued at a discount, and the Company received proceeds of $787,520. The Term Loan B will mature on the earliest of (i) October 30, 2028 if the 2026 Notes are refinanced in full prior to their maturity and (ii) July 31, 2026, if any of the 2026 Notes remain outstanding as of such date. Quarterly principal payments of approximately $2,140 were required beginning March 2024.
The obligations under the Term Loan B Credit Agreement are guaranteed by certain of the Company’s subsidiaries, including those that own the Company’s FLNG 1 Project and FLNG 2 Co. The Term Loan B is secured by substantially the same collateral as the first lien obligations under the Revolving Facility and Letter of Credit Facility.
In March 2025, the Company entered into an amendment to the Term Loan B Credit Agreement. Pursuant to the amendment, certain lenders agreed to provide incremental term loans in an aggregate principal amount of up to $425,000, which increased the total outstanding principal amount to$1,272,440. The incremental term loans were issued at a discount, and the Company received proceeds, net of discount, of$391,000. The incremental term loans are subject to the same maturity date as the term loans under the original agreement. Quarterly principal payments of approximately$3,181 are required beginning June 2025. The amendment was accounted for as a modification, and fees paid to lenders of$20,000 were deferred and are amortized over the remaining term of the Term Loan B Credit Agreement. The additional third party costs associated with the amendment of$2,880 were recognized as expense in Transaction and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. In connection with the amendment, all unused term loan commitments under the Term Loan A Credit Agreement were terminated.
As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs, including the unamortized original issue discount, for the Term Loan B were $99,294 and $71,087, respectively.
The initial term loans under Term Loan B bear interest at a per annum rate equal to Adjusted Term SOFR (as defined in the Term Loan B Credit Agreement) plus 5.0%. The incremental term loans under the Term Loan B bear interest at a per annum rate equal to Adjusted Term SOFR plus 5.5%. The Company was permitted prepay the Term Loan B subject to prepayment premiums until March 2028 and customary break funding costs. The Company is required to prepay the Term Loan B with the net proceeds of certain asset sales, condemnations, and debt and convertible securities issuances, in each case subject to certain exceptions and thresholds. Additionally, the Company is required to prepay the Term Loan B with Excess Cash Flow (as defined in the Term Loan B Credit Agreement).The Company must comply with the same covenant requirements as those under the original agreement, which includes usual and customary affirmative and negative covenants.
The Term Loan B contains cross acceleration provisions that would allow the lenders to accelerate the maturity date under the Term Loan B upon an acceleration of outstanding principal balances under other credit agreements and indentures, including the New 2029 Notes Indenture, Revolving Credit Agreement and Term Loan A Credit Agreement. Uncured events of default exist under the Term Loan B Credit Agreement, as well as the other indentures and credit agreements, and as such, the outstanding principal balance of the Term Loan B has been presented as a current liability. Such defaults are subject to forbearance so long as the RSA is in effect and has not been terminated. If the Restructuring Transaction is not consummated or the RSA is terminated, the lenders thereunder could accelerate the maturity and the outstanding debt under the Term Loan B Credit Agreement. Upon completion of the Restructuring Transaction contemplated under the RSA, the Term Loan B will no longer be outstanding.
Term Loan A Credit Agreement
In July 2024, the Company entered into a credit agreement (“Term Loan A Credit Agreement”) for a senior secured, multiple draw term loan facility in an aggregate principal amount of up to $700,000 (“Term Loan A”). In connection with the issuance of the Term Loan A, the Company incurred $39,227 in origination, structuring and other fees, which was initially capitalized in Other non-current assets on the Consolidated Balance Sheets as the Term Loan A is a delayed draw term loan. In addition, the Company recorded a debt discount of $2,757 as a result of an embedded derivative (Note 10). During the year ended December 31, 2024, the Company drew$350,000 on the Term Loan A. The Term Loan A bore interest at a per annum rate equal to Term SOFR plus 3.75%, or at a base rate plus 2.75%, with increases by 0.25% every 180 days beginning on June 30, 2025.
The obligations under the Term Loan A Credit Agreement are guaranteed, jointly and severally, on a senior secured basis by each subsidiary that is a guarantor under the Revolving Facility, the Letter of Credit Facility and the Term Loan B, other than the guarantors comprising the FLNG 1 Project (who guarantee the Revolving Facility, Letter of Credit Facility and Term Loan B). The obligations under the Term Loan A Credit Agreement are secured by substantially the same collateral as the collateral securing such facilities, with the exception of the collateral comprising the FLNG 1 Project (which secures the Revolving Facility, Letter of Credit Facility and Term Loan B). Additionally, the Term Loan A is guaranteed by FLNG 2 Co, and secured by the assets, comprising FLNG 2. An equal priority intercreditor agreement governs the treatment of the collateral.
The Term Loan A will mature in July 2027 and is payable in full on the maturity date. In the event that the Company’s 2026 Notes are not refinanced or repaid at least 60 days prior to maturity, amounts outstanding under the Term Loan A will become due and payable on such date. The Company may prepay the Term Loan A at its option without premium or penalty at any time subject to customary break funding costs. The Company is required to prepay the Term Loan A with the net proceeds of certain asset sales, condemnations, debt and convertible securities issuances, and extraordinary receipts related to FLNG 2. Additionally, commencing with the first fiscal quarter after the date of completion of the FLNG 2 project, the Company will be required to prepay the Term Loan A with FLNG 2’s Excess Cash Flow (as defined in the Term Loan A Credit Agreement).
The Term Loan A Credit Agreement includes certain other covenants related solely to FLNG 2, including limitations on capital expenditures, restrictions on additional accounts, and restrictions on amendments or termination of certain material documents related to FLNG 2.
In March 2025, the Company entered into an amendment to the Term Loan A Credit Agreement. Pursuant to the amendment, the remaining undrawn commitments were reduced tozero, eliminating the potential for future borrowings under the Term Loan A Credit Agreement. As a result of the amendment,$18,121 of origination, structuring and other fees, which were previously capitalized in Other non-current assets on the Consolidated Balance Sheets were recognized as interest expense in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
In May 2025, the Company entered into an additional amendment to the Term Loan A Credit Agreement, which, among other things, (i) required $55,000 of proceeds from the sale of the Jamaica Business to be used to prepay a portion of outstanding loans; (ii) increased the applicable margin to 6.70% for SOFR loans and 5.70% for Base Rate Loans and implemented a Term SOFR floor of 4.30% for the initial term loans and a base rate minimum of 5.30%; (iii) required the Company to make mandatory prepayments with 12.5% of proceeds of a request for equitable adjustment related to the early termination of contracts associated with the grid stabilization project in Puerto Rico, if and when such proceeds are received. Additionally, the amendment amended certain of the financial covenants, whereby the consolidated first lien debt ratio cannot exceed (i)6.50 to 1.00, for the fiscal quarter ended December 31, 2025, (ii)7.25 to 1.00, for the fiscal quarters ending March 31, 2026 and September 30, 2026 and (iii)6.75 to 1.00, for the fiscal quarter ending December 31, 2026 and each fiscal quarter thereafter. The amendment added a fixed charge coverage ratio covenant and removed the debt to total capitalization covenant. The Company cannot permit the fixed charge coverage ratio for the Company and its restricted subsidiaries to be less than or equal to 1.00 to 1.00 for the fiscal quarter ended December 31, 2025 and each fiscal quarter thereafter.
Following the amendment, the Company repaid $55,000 of the Term Loan A using proceeds from the sale of the Jamaica Business (Note 6). This repayment was recognized as a partial extinguishment of debt, and a portion of unamortized deferred financing costs of $2,956 were written off within Loss on extinguishment of debt, net in the Consolidated Statements of Operations and Comprehensive (Loss) Income. As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs and debt discount reducing the principal balance were $11,679 and $22,354, respectively.
The Term Loan A contains cross acceleration provisions that would allow the lenders to accelerate the maturity date under the Term Loan A upon an acceleration of outstanding principal balances under other credit agreements and indentures, including the New 2029 Notes Indenture, Revolving Credit Agreement and Term Loan B Credit Agreement. Uncured events of default exist under the Term Loan A Credit Agreement, as well as these other indentures and credit agreements, and as such, the outstanding principal balance of the Term Loan A has been presented as a current liability. Such defaults are subject to forbearance so long as the RSA is in effect and has not been terminated. If the Restructuring Transaction is not consummated or the RSA is terminated, the lenders thereunder could accelerate the maturity and the outstanding debt under the Term Loan A Credit Agreement. Upon completion of the Restructuring Transaction contemplated under the RSA, the Term Loan A will no longer be outstanding.
Short-term Borrowings
The Company has an LNG cargo financing arrangement where it may, from time to time, enter into sales and repurchase agreements with a financial institution, whereby the Company sells to the financial institution an LNG cargo and concurrently enters into an agreement to repurchase the same LNG cargo immediately with the repurchase price payable at a future date, generally not to exceed 90-days from the date of the sale and repurchase (the “Short-term Borrowings”). As of December 31, 2025, the Company had $73,224 due under repurchase arrangements with a weighted average interest rate of 14.79%. As of December 31, 2024, the Company had $179,890 due under repurchase arrangements with a weighted average interest rate of 8.87%. Borrowings under this arrangement are uncommitted, and as such, there can be no assurance that the Company will have a right to extend the due dates on outstanding balances or borrow additional amounts in the future. During 2025, the Company executed multiple amendments to this financing arrangement primarily to extend payment terms. Each of these amendments was accounted for as a debt modification. We did not incur material costs and fees associated with the modifications.
Vessel Financing Obligation
In August 2022, the Company completed a transaction to sell certain vessels to Energos and concurrently entered into long-term time charter agreements for certain vessels for periods of up to 20 years. Vessels chartered to the Company at the time of the transaction were classified as finance leases. Additionally, the Company’s charter of certain other vessels commence only upon the expiration of the vessel’s existing third-party charters. These forward starting charters prevented the recognition of a sale of these vessels. As such, the Company accounted for the transaction as a failed sale leaseback and has recorded a financing obligation for consideration received.
The Company continues to be theowner for accounting purposes of vessels that are treated as a failed sale leaseback, and as such, the Company recognizes revenue and operating expenses related to vessels under charter to third parties. Revenue recognized from these third-party charters form a portion of the debt service for the financing obligation; the weighted average effective interest rate on this financing obligation was approximately 18.1% and 13.4%, respectively, for the years ended December 31, 2025 and 2024, and includes the cash flows that Energos receives from these third-party charters.
As discussed in Note 16, in November 2025, the Company completed a transaction with Energos, pursuant to which the Company early terminated the long-term charter agreements with Energos for Energos Eskimo, Energos Winter, Energos Igloo and Energos Freezeand novated associated sub-charter agreements for these vessels to Energos. This transaction resulted in the sale of these vessels that were previously accounted for as a failed sale leaseback. Upon closing of the transaction, the Company derecognized these vessels from Property, plant and equipment with a carrying value of $667,043, and derecognized debt of $734,172. Unamortized deferred financing costs of $3,093 were written off within (Gain) loss on sale in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
As of December 31, 2025 and 2024, the remaining unamortized deferred financing costs for the Vessel Financing Obligation was $2,731 and $6,141, respectively.
Tugboat Financing
In December 2023, the Company sold and leased back four tugboat vessels for 15 years receiving proceeds of $46,728. (“Tugboat Financing”). The leasebacks of the tugboat vessels were classified as finance leases, and as such, the Company accounted for the Tugboat Financing as a failed sale-leaseback and has recorded a financing obligation for consideration received. The effective interest rate on this financing obligation is approximately 16.92%.
NFE provides a parent company guarantee under this financing obligation. Uncured events of default exist under the EB-5 Loan Agreement (as defined below), and as such, the outstanding principal balance of Tugboat Financing has been presented as a current liability.
Brazil Financing Notes
In February 2025, one of the Company’s consolidated subsidiaries entered into an agreement to issue up to $350,000 aggregate principal amount of 15.00% Senior Secured Notes due 2029 (the “Brazil Financing Notes”) at a purchase price of 97.75% of par. The Brazil Financing Notes mature on August 30, 2029; the principal is due in full on the maturity date. Interest is payable quarterly in arrears beginning on June 30, 2025, and for the first 30 months that the Brazil Financing Notes are outstanding, interest due can be paid in kind and added to the principal amount. A portion of the proceeds from the issuance of the Brazil Financing Notes of$208,727 was used to repay the Barcarena Debentures in full.
The repayment of the Barcarena Debentures was evaluated on a creditor-by-creditor basis to determine whether the transaction should be accounted for as a modification or extinguishment of debt. As a result of this evaluation, a portion of the repayment was determined to be an extinguishment of debt and, therefore, the Company recorded a debt extinguishment loss of$392 to write off a pro-rata amount of unamortized issuance costs. A portion of the repayment was treated as a modification, and fees and unamortized issuance costs amounted to$3,484 that were attributable to the lender that participated in both the Barcarena Debentures and the Brazil Financing Notes will be amortized over the life of the Brazil Financing Notes. The additional third-party fees associated with the Brazil Financing Notes of$4,171 were recognized as expense in Transaction and integration costs in the Consolidated Statements of Operations and Comprehensive (Loss) Income. As of December 31, 2025, total remaining unamortized deferred financing costs, including the unamortized original issue discount, for the Brazil Financing Notes were $10,167.
Although the Company does not believe that any event of default exists under the Brazil Financing Notes, on March 17, 2026, holders of a majority of the Brazil Financing Notes entered into a forbearance agreement, pursuant to which such holders agreed not to exercise any remedies with respect to any insolvency event of default under the Brazil Financing Notes that may result from the Company’s entry into the RSA and the insolvency proceedings contemplated by the RSA. The forbearance period terminates on the earlier of December 31, 2026 and the occurrence of certain events (such as an additional default or event of default under the Brazil Financing Notes).
NFE provides a parent company guarantee to holders of the Brazil Financing Notes. Uncured events of default exist under certain of NFE’s indentures and credit agreements, including the Revolving Credit Agreement, Term Loan B Credit Agreement and Term Loan A Credit Agreement, and as such, the outstanding principal balance of Brazil Financing Notes has been presented as a current liability. Upon completion of the Restructuring Transaction contemplated under the RSA, NFE will no longer own BrazilCo, or be subject to the Brazil Financing Notes.
PortoCem Financings
In November 2024, one of the Company’s indirect Brazilian subsidiaries, Portocem Geração de Energia S.A. (“PortoCem”), issued R$4.5 billion ($817,875 based on exchange rates in effect at December 31, 2025) of debentures (“PortoCem Debentures”). Borrowings bear interest at SOFR +9.15%. No principal or interest payments are due until September 2027; at that point, PortoCem will be required to make semi-annual payments until maturity in September 2040. Proceeds received were utilized to repay a previously outstanding bridge loan, and the remaining proceeds are restricted to fund the construction of the PortoCem Power Plant. Portocem also entered into an Equity Contribution Agreement in November 2024 for the benefit of the debenture holders in which the Company agreed to contribute up to $50,000 in the event there are additional costs over the projected budget for the PortoCem Power Plant.
The repayment of the previous bridge loan was treated as an extinguishment, and the Company recognized $25,010 of repayment penalty and unamortized deferred financing fees as loss on extinguishment of debt in the Consolidated Statements of Operations and Comprehensive (Loss) Income at the time of repayment. The Company incurred $6,301 of new third party fees in conjunction with the repayment of the previous bridge loan and issuance of the PortoCem Debentures. As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the PortoCem Debentures were$8,157 and$6,301, respectively.
The PortoCem Debentures included a non-automatic early maturity provision whereby upon multiple downgrades of the Company’s credit rating, early maturity may be declared if approved by the majority of debenture holders. The Company’s credit ratings were downgraded multiple times during 2025, and the debenture holders have unanimously permanently waived their ability to declare an early maturity event due to these credit rating downgrades in exchange for two additional bank guarantees totaling $129,100. During 2025, the Company provided the first required $50,000 bank guarantee, which may be drawn by the debenture holders if there is a breach under the Equity Contribution Agreement; an additional bank guarantee of $79,100 is required to be provided by May 10, 2026, subject to a 45 day cure period. Based on the Company’s current liquidity, the Company determined that it is not currently probable that the bank guarantee can be provided absent an agreement with its existing creditors or new lenders, and as such the PortoCem Debentures have been classified as a current liability. If the Company fails to provide the bank guarantee of $79,100, an automatic early maturity event will occur and substantially all of the Company’s outstanding indebtedness would be payable on demand. In addition, certain of the creditors that have executed the RSA would have the right to terminate the RSA if the debenture holders declare automatic early maturity.
Upon completion of the Restructuring Transaction contemplated under the RSA, NFE will no longer own BrazilCo, or be subject to the PortoCem Debentures.
Barcarena Financings
In October 2023, certain of the Company’s Brazilian subsidiaries entered intotwo long-term financing arrangements, fully funding the construction of the Company’s power plant located in Pará, Brazil (the “Barcarena Power Plant”). The parent of the owner of the Barcarena Power Plant entered into an agreement for the issuance of up to $200 million of convertible debentures maturing in October 2028 (“Barcarena Debentures”) and issued $180 million of the Barcarena Debentures prior to December 31, 2023. Interest on the Barcarena Debentures was due quarterly, and interest accrued at an annual rate of 12.0%, increasing 1.25% each year after the third anniversary of issuance.
The Company incurred $5,061 of structuring and other fees, and such fees were deferred as a reduction to the principal balance of the Barcarena Debentures. As of December 31, 2024, the remaining unamortized deferred financing costs for the Barcarena Debentures were $3,085. In February 2025, the Barcarena Debentures were repaid in full using proceeds from the issuance of the Brazil Financing Notes.
The owner of the Barcarena Power Plant entered into a credit agreement with BNDES, the Brazilian Development Bank (the “BNDES Credit Agreement”). The Company is able to borrow up to $355,566 under the BNDES Credit Agreement, segregated into three tranches based on the use of proceeds (“BNDES Term Loan”). The Company borrowed $344,735 under the BNDES Credit Agreement in 2024. Each tranche bears a different rate of interest ranging from 2.61% to 4.41% plus the fixed rate announced by BNDES. No principal payments are required until April 2026 and are due quarterly thereafter until maturity in 2045. Interest payments prior to April 2026 are made through an increase in the outstanding principal amount and are due quarterly thereafter.
The obligations under the BNDES Credit Agreement are guaranteed by certain indirect Brazilian subsidiaries that are constructing the Barcarena Power Plant, and are secured by the Barcarena Power Plant and receivables under the Barcarena Power Plant’s PPAs. These Brazilian subsidiaries are required to comply with customary affirmative and negative covenants, and the BNDES Credit Agreement also provides for customary events of default, prepayment and cure provisions.
South Power 2029 Bonds
In 2022, NFE South Power Holdings Limited, a wholly owned subsidiary of NFE, entered into an agreement for the issuance of secured bonds (“South Power 2029 Bonds”) and subsequently authorized the issuance of up to$285,000 in South Power 2029 Bonds. The South Power 2029 Bonds held anannual interest fixed rate of 6.5%. In May 2025, in conjunction with closing of the sale of its Jamaica Business (Note 5), the Company repurchased all outstanding South Power Bonds for $227,157, including a 1.0% prepayment penalty and accrued interest. The Company recognized a Loss on extinguishment of debt, net of $5,880 in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
Turbine Financing
In May 2024, the Company executed a loan agreement with a lender to borrow$148,500 under a promissory note secured by certain turbines owned by a wholly-owned subsidiary of the Company (the “Turbine Financing”). The Turbine Financing bears interest at 10.30%, and the principal is partially repayable in monthly installments over the 36-month term of the loan with the balance due upon maturity in June 2027.
The Turbine Financing contains usual and customary representations and warranties, and usual and customary affirmative and negative covenants. The Turbine Financing does not contain any restrictive financial covenants. The Company was required to pay a deposit of approximately$5,963 that will be held by the lender throughout the term of the borrowing which was recorded in Other non-current assets, net on the Consolidated Balance Sheets.
Proceeds received were net of upfront fees due to the lender, and the Company incurred$2,136 in origination, structuring and other fees, associated with entry into the Turbine Financing. As of December 31, 2025 and 2024, total remaining unamortized deferred financing costs for the Turbine Financing were$1,045 and $1,753, respectively.
In July 2023, the Company entered into a loan agreement under the U.S. Citizenship and Immigration Services EB-5 Program (“EB-5 Loan Agreement”) to pay for the development and construction of a new green hydrogen facility in Texas. The maximum aggregate principal amount available under the EB-5 Loan Agreement is$100,000, and outstanding borrowings bear interest at a fixed rate of 4.75%. The loan matures in 5 years from the initial advance with an option to extend the maturity bytwo one-year periods. It is expected that the loan will be secured by NFE’s green hydrogen facility, and NFE has provided a guarantee of the obligations under the EB-5 Loan Agreement. As of December 31, 2025, the availability under the EB-5 Loan Agreement has been fully funded, and the Company has an aggregate principal amount of $100,000 outstanding (the “EB-5 Loan”).
The Company incurred$1,728 inorigination, structuring and other fees associated with entry into the EB-5 Loan Agreement. As of December 31, 2025 and 2024, the total remaining unamortized deferred financing costs for the EB-5 Loan Agreement was $999 and $1,353, respectively.
In January 2026, the Company did not make the interest payment of $2,375 due under the EB-5 Loan Agreement. An event of default under the EB-5 Loan Agreement arose (i) on January 8, 2026, when the contractual grace period for interest payments on the loans expired and (ii) on or about January 30, 2026, when the Company failed to comply with certain job creation requirements. Due to the expected future occurrence of events of defaults, the EB-5 Loan has been classified as a current liability as of December 31, 2025.
On March 13, 2026, the Company entered into a term sheet with CanAm Texas Regional Center LP, IV., a Delaware limited partnership in respect of the EB-5 Loan Agreement that contemplates, among other things, the incurrence by the Company of a new unsecured note in the aggregate principal amount of $22,500, with an interest rate of 7.00% per annum, with the option to pay interest in kind, and that matures on December 31, 2029. After completion of the transactions contemplated by this term sheet, the Company would no longer own the green hydrogen development project and, other than the new unsecured note, the Company would be released from it’s obligations under the EB-5 Loan.
Equipment Notes
In June 2023, the Company executed a Master Loan and Security Agreement with a lender to borrow up to $200,000 under promissory notes secured by certain turbines acquired in the first quarter of 2023 to support our grid stabilization project in Puerto Rico (the “Equipment Notes”). During 2023, the Company borrowed the full capacity bearing interest at approximately 7.68%, and the principal was partially repayable in monthly installments over the 36-month term of the loan with the balance due upon maturity in July 2026.
In conjunction with the execution of the APA to sell certain turbines to PREPA in March 2024 (Note 6), the Company repaid the Equipment Notes in full, releasing any liens held on the turbines prior to their sale. The balance outstanding as of the repayment date was $188,431, and the Company incurred a prepayment premium of 3%. The prepayment premium and any unamortized financing costs of $7,879 were recognized as Loss on extinguishment of debt, net, in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
Interest Expense
Interest and related amortization of debt issuance costs, premiums and discounts recognized during major development and construction projects are capitalized and included in the cost of the project. Interest expense, net of amounts capitalized, recognized for the years ended December 31, 2025, 2024 and 2023 consisted of the following:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 (As Restated) | 2023 (As Restated) | |
| Interest per contractual rates | $868,746 | $566,763 | $339,631 |
| Interest expense on Vessel Financing Obligation | 172,667 | 192,107 | 211,745 |
| Amortization of debt issuance costs, premiums and discounts | 75,716 | 58,348 | 18,569 |
| Interest expense incurred on finance lease obligations | 281 | 981 | 3,706 |
| Total interest costs | $1,117,410 | $818,199 | $573,651 |
| Capitalized interest | 339,565 | 501,862 | 289,632 |
| Total interest expense | $777,845 | $316,337 | $284,019 |
Interest expense on the Vessel Financing Obligations includes non-cash expense of $75,485, $120,962, and $169,641 for the years ended December 31, 2025, 2024, and 2023, respectively, related to payments received by Energos from third party charterers.
- Other Long-Term Liabilities (As Restated)
As of December 31, 2025 and 2024, Other long-term liabilities consisted of the following:
| December 31,2025 · December 31,2024 (As Restated) | ||||
|---|---|---|---|---|
| Guarantee liabilities | $53,289 | $115,359 | ||
| Derivative liabilities | 2,579 | 19,917 | ||
| Contract liability (Note 8) | 9,750 | 11,750 | ||
| Uncertain taxes (Note 24) | 15,943 | — | — | |
| Other | 10,730 | 20,139 | ||
| Total other long-term liabilities | $92,291 | $167,165 | ||
Guarantee liabilities primarily include the fair value of the obligation for the performance of the LNG supplier related to the LNG supply contract (Note 21).
- Income Taxes (As Restated)
The components of the Company’s income (loss) before income taxes for the years ended December 31, 2025, 2024 and 2023 were as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 (As Restated) | 2023 (As Restated) | |
| United States | $(454,662) | $(146,909) | $271,781 |
| Foreign | (1,315,941) | (27,320) | 379,415 |
| Income before taxes | $(1,770,603) | $(174,229) | $651,196 |
Income tax expense is comprised of the following for the years ended December 31, 2025, 2024 and 2023:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 (As Restated) | 2023 (As Restated) | |
| Current: | |||
| Domestic | $(646) | $42,521 | $40,916 |
| Foreign | 36,149 | 31,119 | 48,244 |
| Total current tax expense | 35,503 | 73,640 | 89,160 |
| Deferred: | |||
| Domestic | 11,024 | (8,436) | 1,088 |
| Foreign | 14,823 | 5,104 | 12,724 |
| Total deferred tax (benefit) expenses | 25,847 | (3,332) | 13,812 |
| Total provision for (benefit from) income taxes | $61,350 | $70,308 | $102,972 |
Effective Tax Rate
Upon the adoption of ASU 2023-09, as described in Note 5, the reconciliation of taxes at the federal statutory rate to our provision for (benefit from) income taxes for the year ended December 31, 2025 was as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2025 | ||
| U.S. Federal Statutory Tax Rate | (371,826) | 21.0% |
| State and Local Income Taxes, Net of Federal Income Tax Effect | 644 | — |
| Effect of Cross-Border Tax Laws | 11,308 | (0.6) |
| Changes in Valuation Allowance | 126,824 | (7.2) |
| Other | ||
| Gain on Disposal of Business | 32,460 | (1.8) |
| Loss from Taxable Liquidation of Subsidiary | (69,797) | 3.9 |
| Others | 2,146 | (0.1) |
| Foreign Tax Effects | ||
| BERMUDA | ||
| Statutory Tax Rate Difference between Bermuda and United States | 31,103 | (1.8) |
| Impairment | 85,193 | (4.8) |
| Other | (9) | — |
| BRAZIL | ||
| Nontaxable or Nondeductible Items | (25,923) | 1.5 |
| Valuation Allowance | 17,853 | (1.0) |
| Other | 33,097 | (1.9) |
| MEXICO | ||
| Nontaxable or Nondeductible items | 37,535 | (2.1) |
| Valuation Allowance | 2,736 | -0.2 |
| Other | (567) | — |
| UNITED KINGDOM | ||
| Statutory Tax Rate Difference between United Kingdom and United States | (25,165) | 1.4 |
| Impairment | 155,405 | (8.8) |
| Other | 18,590 | (1.0) |
| OTHER FOREIGN JURISDICTIONS | (1,656) | 0.1 |
| Changes in Unrecognized Tax Benefits | 1,399 | (0.1) |
| Grand Total | $61,350 | (3.5)% |
The reconciliation of taxes at the federal statutory rate to our provision for (benefit from) income taxes for the years ended December 31, 2024 and 2023 in accordance with the guidance prior to the adoption of ASU 2023-09 was as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2024 (As Restated) | 2023 (As Restated) | |
| Income tax at the statutory rate | 21.0% | 21.0% |
| Foreign tax rate differential | 69.0 | (12.5) |
| US taxation on foreign earnings | (7.4) | (0.6) |
| Impact from foreign operations | 8.7 | — |
| Change in valuation allowance | (152.7) | 8.6 |
| Effects of share-based compensation | (3.0) | 0.3 |
| Withholding taxes | — | 0.6 |
| Income tax credits | 9.3 | (4.9) |
| Outside basis differences | — | 0.1 |
| Changes in deferred taxes and payable | 13.9 | — |
| Other | 0.8 | 3.3 |
| Effective income tax rate | (40.4%) | 15.8% |
The Company has certain operations in jurisdictions that are not subject to income taxes or are subject to preferential tax rates. The effect of these earnings taxed at zero percent, as well as the impact of such preferential tax rates, are included in the foreign rate differential.
On July 4, 2025, the One Big Beautiful Bill Act (the “Tax Act of 2025”) was enacted. The Tax Act of 2025 includes significant provisions, such as the permanent extension of certain expiring provisions of the Tax Cuts and Jobs Act, modifications to the international tax framework, and the restoration of favorable tax treatment of certain business provisions. The legislation has multiple effective dates, with certain provisions effective in 2025 and others implemented through 2027. The Company has evaluated the provisions of the Tax Act of 2025 that could have an impact on the Company’s provision for the year ended December 31, 2025 related to Section 163(j), and such provisions have no impact to the effective tax rate for the year ended December 31, 2025.
The Organization for Economic Cooperation and Development (OECD) released the Pillar Two model rules to reform international corporate taxation that aim to ensure that applicable multinationals pay a minimum global effective tax rate of 15%. The rules are passed into national legislation based on each country’s approach, and some countries already enacted or substantively enacted the rules. The Company continues to assess the effective tax rate and cash tax impact for Pillar Two in light of legislative changes in multiple countries. During 2025, the Company incurred $8,632 of tax expense related to its Pillar Two obligations as a period cost and included such expenses as part of the consolidated annual effective tax rate.
Upon adoption of ASU 2023-09 as described in Note 5, cash paid for income taxes, net of refunds, during the year ended December 31, 2025 was as follows:
| Year Ended December 31, | |
|---|---|
| 2025 | |
| Domestic Federal | $44,172 |
| Domestic State | 477 |
| Foreign | |
| Brazil | 17,083 |
| Jamaica | 11,604 |
| Puerto Rico | 32,467 |
| Other | 3,288 |
| Total Foreign | 64,442 |
| Total | $109,091 |
Income tax paid were $27,932 and $52,897 for the years ended December 31, 2024 and 2023, respectively.
The tax effect of each type of temporary difference and carryforward that give rise to a significant deferred tax asset or liability as of December 31, 2025 and 2024 are as follows:
| Year Ended December 31, | ||
|---|---|---|
| 2025 | 2024 (As Restated) | |
| Deferred tax assets: | ||
| Accrued interest | $— | $40,255 |
| IRC Section 163(j) interest carryforward | 154,086 | 27,533 |
| Federal and state net operating loss carryforward | 55,485 | 1,904 |
| Foreign net operating loss carryforward | 246,308 | 253,337 |
| Debt | 140,555 | 264,460 |
| Lease liability | 346,578 | 316,896 |
| Goodwill | 38,901 | 43,004 |
| Other | 50,767 | 78,189 |
| Total deferred tax assets | 1,032,680 | 1,025,578 |
| Valuation allowance | (549,493) | (449,819) |
| Deferred tax assets, net of valuation allowance | 483,187 | 575,759 |
| Deferred tax liabilities: | ||
| Property and equipment | (139,492) | (277,109) |
| Right-of-use assets | (300,996) | (285,870) |
| Investments | (11,671) | — |
| Intangibles | (50,156) | (46,258) |
| Capitalized costs | (40,424) | (20,514) |
| Other | (16,950) | (17,522) |
| Total deferred tax liabilities | $(559,689) | $(647,273) |
| Net deferred tax liabilities | $(76,502) | $(71,514) |
Tax Attributes
United States
As of December 31, 2025, NFE has approximately $261,466 of federal and $4,867 of state net operating loss carry forwards. The federal and state net operating losses are generally allowed to be carried forward indefinitely and can offset up to 80 percent of future taxable income.
Under the provisions of Internal Revenue Code Section 382, certain substantial changes in the Company’s ownership may result in a limitation on the amount of U.S. net operating loss carryforwards that can be utilized annually to offset future taxable income and taxes payable. The Company’s net operating loss carryforwards are subject to an annual limitation of $5,431 under Section 382 of the Internal Revenue Code.
Foreign Jurisdictions
The Company’s foreign subsidiaries file income tax returns in certain foreign jurisdictions. As of December 31, 2025, the Company’s foreign subsidiaries have approximately $983,111 of net operating loss carry forwards, of which $320,558 will expire, if unused between 2028 and 2041, and the remaining $662,553 are allowed to be carried forward indefinitely.
Valuation Allowances
The following table summarizes the changes in the Company’s valuation allowance on deferred tax assets for the years ended December 31, 2025 and 2024:
| Year Ended December 31, | ||
|---|---|---|
| 2025 | 2024 (As Restated) | |
| Balance at the beginning of the period | $449,819 | $189,690 |
| Change in valuation allowance | 99,674 | 260,129 |
| Balance at the end of the period | $549,493 | $449,819 |
The change in valuation allowance was mainly due to net operating losses, increase in deferred tax asset related to interest expense disallowance under section 163(j) in the U.S. and increase in net operating losses in foreign jurisdictions for the year ended December 31, 2025.
NFE recorded a valuation allowance against its US federal and state deferred tax assets to reduce the net carrying value to an amount that it believes is more likely than not to be realized. The Company concluded, based on the weight of all available positive and negative evidence, those deferred tax assets are not more likely than not to be realized and accordingly, a valuation allowance has been recorded on this deferred tax asset for the amount not supported by reversing taxable temporary differences. The Company recorded a valuation allowance against foreign deferred tax assets to reduce the net carrying value to an amount that it believes is more likely than not to be realized.
Uncertain Taxes
The following table summarizes the changes in the Company’s unrecognized tax benefits for the years ended December 31, 2025 and 2024:
| Year Ended December 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Balance at the beginning of the period | $— | $— |
| Recognized in the income tax provision | 15,943 | — |
| Balance at the end of the period | $15,943 | $— |
Income Tax Examinations
The Company and its subsidiaries file income tax returns in the U.S. federal and various state and local jurisdictions, as well as various foreign jurisdictions. The U.S. Federal and state income tax returns filed for tax years 2022, 2023 and 2024 are open for examination. The Company is generally open to tax examinations in other foreign jurisdictions for a period offour tosix years from the filing of the income tax return.
Undistributed Earnings
The Company has not recorded a deferred tax liability for undistributed earnings for any controlled foreign corporation as of December 31, 2025 and 2024. The Company has unremitted earnings in certain jurisdictions where distributions can be made at no net tax cost. From time to time, the Company may remit these earnings. The Company has the ability and intent to indefinitely reinvest any earnings that cannot be remitted at no net tax cost. It is not practicable to estimate the amount of any additional taxes which may be payable on these undistributed earnings.
Preferential Tax Rates
The Company has subsidiaries incorporated in Bermuda. Under prior Bermuda law before the Bermuda Corporate Income Tax Act 2023, the Company was not required to pay taxes in Bermuda on either income or capital gains. The Company has received an undertaking from the Bermuda government that, in the event of income or capital gain taxes being imposed, it will be exempted from such taxes until 2035. On December 27, 2023, Bermuda enacted the Bermuda Corporate Income
Tax Act 2023, which institutes a corporate income tax rate of 15% effective for tax years beginning January 1, 2025. As a result, such tax exemptions will not be valid beyond such subsidiaries’ taxable year ended December 31, 2024, the impact of which has been included in the tax provision and was not material.
Certain of the Company’s Puerto Rican subsidiaries received tax decrees from the Puerto Rico government that affords such subsidiaries a 4% tax rate on qualifying income. The effect of the earnings taxed at a 4% foreign tax rate is included in the foreign rate differential line in the Company’s effective tax rate. For the years ended December 31, 2025 and 2024, the income tax benefits attributable to the tax decrees, before taking into consideration the impact on U.S. taxation and the associated U.S. foreign tax credits, are estimated to be approximately $27,823 ($(0.10) per share of issued and outstanding Class A common stock on a diluted basis) and $142,776 ($(0.65) per share of issued and outstanding Class A common stock on a diluted basis), respectively.
- Commitments and contingencies
The Company is subject to certain legal and regulatory proceedings, claims and disputes that arise in the ordinary course of business. The Company will recognize a loss contingency when it is probable a liability has been incurred and the amount of the loss can be reasonably estimated. The Company will disclose any loss contingencies that do not meet both conditions if there is a reasonable possibility that a material loss may be incurred. The Company is currently focusing on managing its working capital and liquidity, which has resulted in delays in making payments to certain vendors. While the amounts due to these vendors are recorded on the Consolidated Balance Sheets, potential legal actions against the Company enforcing payments may result in interest, penalties and/or legal expenses, which may materially affect the Company’s financial position, results of operations or cash flows.
With respect to the specific legal proceedings and claims described below, unless otherwise noted, the amount or range of possible losses is not reasonably estimable. There can be no assurance that the settlement, resolution, or other outcome of one or more matters, including the matters set forth below, during any subsequent reporting period will not have a material adverse effect on the Company’s results of operations or cash flows for that period or on the Company’s financial condition.
In 2024, Jamaica Power Service Company Limited (“JPS”) initiated arbitration proceedings claiming damages of approximately $32,900 for use of alternative fuel due to infrastructure changes required by the Port of Montego Bay where the Company’s Montego Bay terminal was located. The Company asserted force majeure under the contract and has made a counterclaim of approximately $7,200. Arbitration proceedings commenced in the first quarter of 2026, and the Company expects this matter to be resolved in 2026. The Company has accrued for the probable loss as of December 31, 2025.
In 2024, the Company’s contract to provide temporary power services ended as a result of FEMA not renewing the funding of the temporary power project in Puerto Rico. The Company determined that a force majeure event occurred under the lease agreement with the owner of a portion of the turbines used in this temporary power project and accordingly terminated the turbine lease agreement pursuant to the force majeure termination provisions. The lessor subsequently initiated arbitration proceedings seeking damages, fees and costs up to $46,200 as a result of the termination of the lease and alleged damages suffered by certain of the leased units during operation and decommissioning. The Company has a counterclaim of approximately $6,500. Arbitration proceedings have commenced in the first quarter of 2026, and the Company expects this matter to be resolved in 2026. The Company has accrued for the probable loss as of December 31, 2025.
In the first quarter of 2025, Alunorte Alumina do Norte do Brasil S.A. (“Alunorte”) initiated arbitration proceedings at the International Chamber of Commerce (“ICC”). Alunorte claims it is owed damages for alleged delays by the Company to supply gas at the Barcarena Facility and is claiming damages up to BRL 375,700 (approximately $68,200 using exchange rates as of December 31, 2025). The Company believes Alunorte’s claims are without merit and not supported by the contract between the parties, and as a result the Company plans to vigorously defend itself in these proceedings. However, due to the inherent difficulty in predicting the outcome of arbitration, the amount of any probable loss is uncertain. The Company has not accrued any probable losses as of December 31, 2025.
PortoCem is a thermal power plant project originally developed by a third party and later acquired by the Company in 2024. Under its prior ownership, the project was designed for a different location and had executed a CUST, a transmission system usage agreement that establishes rights and obligations for grid connection. As part of the acquisition, the Company redesigned the project to be implemented in Barcarena, Pará, where it could be integrated with the Company’s LNG import and power infrastructure. In 2024, PortoCem submitted a request—approximately two years before the applicable milestones—to relocate the originally approved transmission connection point, and the Brazilian power regulator, ANEEL, subsequently approved this relocation. The change produced no impact on the tariff paid by consumers for transmission use.
In 2024, despite having approved the new connection point, ANEEL informed PortoCem that certain obligations tied to the original connection point had not been fulfilled and that a penalty of approximately BRL 610,000 ($110,900 using exchange rates in effect as of December 31, 2025) could be imposed under the CUST. PortoCem appealed, and in November 2024, ANEEL suspended imposition of any penalty, which remains in force and prevents enforcement until the ANEEL Board of Directors issues a final decision. During the fourth quarter of 2025, the matter was scheduled to be examined by ANEEL’s Board of Directors, however, as of the date of the issuance of these financial statements, ANEEL’s Board has not rendered a final decision and the outcome remains uncertain. The Company has not accrued any probable losses as of December 31, 2025.
If the Company were to receive an unfavorable decision, the matter may still be challenged in the Brazilian courts. Finally, the Company believes that if any penalty is ultimately imposed and enforced by the courts, the original third-party developer of the project is required to indemnify the Company for any losses incurred related to the relocation of the project because the relocation request resulting in any penalty was submitted before the closing of the sale of PortoCem to the Company, thus such regulatory request was filed when PortoCem was controlled by its prior owner. These matters are not expected to be resolved in the near term, and as such, the Company’s ability to collect amounts due under the indemnification obligation are subject to the future condition of the prior owner, which is uncertain. There can be no assurance that the prior owner will have sufficient solvency and financial condition to honor an indemnification obligation.
In the third quarter of 2025, a contractor under an Engineering, Procurement and Construction (“EPC”) contract initiated arbitration proceedings. The contractor claims that it is owed damages for alleged breach of the EPC contract for the construction of the Barcarena Power Plant by the Company and is claiming damages up to approximately BRL 501,000 ($91,000 using exchange rates as of December 31, 2025). The Company has a counterclaim of approximately BRL 400,100 ($72,700 using exchange rates as of December 31, 2025). The Company believes the plaintiff’s claims are without merit and not supported by the contract between the parties, and as a result the Company plans to vigorously defend itself in these proceedings. However, due to the inherent difficulty in predicting the outcome of arbitration, the amount of any probable loss is uncertain. The Company has not accrued any probable losses as of December 31, 2025.
Various local communities and organizations in Brazil have made claims against the Company seeking compensation for alleged damages arising out of the Company’s operations in Brazil. The plaintiffs are claiming damages up to BRL 616,300 (approximately $112,000 using exchange rates as of December 31, 2025). The Company believes the plaintiffs’ claims are without merit, and as a result the Company plans to vigorously defend itself in these proceedings. However, due to the inherent difficulty in predicting the outcome of arbitration, the amount of any probable loss is uncertain. The Company has not accrued any probable losses as of December 31, 2025.
On September 17, 2024, plaintiff Mikolaj Bojdol filed a putative class action lawsuit in the U.S. District Court for the Southern District of New York against the Company and certain officers alleging violations of Sections 10(b) and 20(a) of the Securities and Exchange Act of 1934 and certain rules promulgated thereunder relating to statements concerning the Company’s FLNG project in Altamira, Mexico. On November 1, 2024, plaintiff Taylor Anderson filed a similar class action lawsuit also in the U.S. District Court for the Southern District of New York. The cases were consolidated and a lead plaintiff was appointed on December 17, 2024. The lead plaintiff filed an amended complaint on February 18, 2025 asserting claims on behalf of persons and entities that purchased the Company’s securities between September 20, 2022 and August 8, 2024 and seeks compensatory damages, interest, fees, and costs. On February 19, 2026, the Court denied the defendants’ motion to dismiss. While the Company believes the claims are without merit, and plans to vigorously defend itself in these proceedings, a loss is reasonably possible. A liability has not been recognized as of December 31, 2025, since the Company is unable to predict the outcome given the significant uncertainty with regard to whether such matters will proceed to trial, among other uncertainties. Therefore, the Company is not in a position to assess the likely outcome, and therefore unable to estimate of the range of possible loss.
Changes in regulatory or other governmental policies may affect the delivery of LNG to our terminals, including our San Juan terminal, which may have an adverse effect on the Company’s financial position, results of operations or cash flows.
As of December 31, 2025 and 2024, the Company has accrued a liability of $52,421 and $0, respectively. The liability as of December 31, 2025 represents management’s estimate of probable lossesfor certain legal matters.
- Earnings per share (As Restated)
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 (As Restated) | 2023 (As Restated) | |
| Basic | |||
| Numerator: | |||
| Net (loss) income | $(1,831,953) | $(244,537) | $548,224 |
| Net (loss) income attributable to non-controlling interests | (11,653) | (6,652) | (994) |
| Convertible preferred stock dividend | (1,304) | (3,462) | — |
| Deemed dividend from the preferred stock exchange | — | (17,605) | — |
| Net (loss) income attributable to Class A common stock | $(1,844,910) | $(272,256) | $547,230 |
| Denominator: | |||
| Weighted-average shares - basic | 278,474,487 | 217,578,487 | 205,942,837 |
| Net (loss) income per share - basic | $(6.63) | $(1.25) | $2.66 |
| Diluted | |||
| Numerator: | |||
| Net (loss) income | $(1,831,953) | $(244,537) | $548,224 |
| Net (loss) income attributable to non-controlling interests | (11,653) | (6,652) | (994) |
| Convertible preferred stock dividend | (1,304) | (3,462) | — |
| Deemed dividend from the preferred stock exchange | — | (17,605) | — |
| Adjustments attributable to dilutive securities | — | (2,418) | (736) |
| Net (loss) income attributable to Class A common stock | $(1,844,910) | $(274,674) | $546,494 |
| Denominator: | |||
| Weighted-average shares - diluted | 278,474,487 | 218,622,419 | 206,481,977 |
| Net (loss) income per share - diluted | $(6.63) | $(1.26) | $2.65 |
The following table presents potentially dilutive securities excluded from the computation of diluted net (loss) income per share for the years ended December 31, 2025, 2024 and 2023 because its effects would have been anti-dilutive.
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Unvested RSUs | — | 1,579,802 | — |
| Series B convertible preferred stock(1) | — | 81,746 | — |
| Equity agreement shares(2) | 13,907,346 | — | — |
(1)Represents the number of unconverted Series B convertible preferred shares as of December 31, 2024.
(2)Represents Class A common stock that would be issued in relation to an agreement to issue shares executed in conjunction with a prior year asset acquisition.
- Stockholders’ equity
Redeemable preferred stock
On October 1, 2024, the Company issued 96,746 shares of the Company’s 4.8% Series B Convertible Preferred Stock, par value $0.01 per share and liquidation preference $1,000 per share (the “Series B Convertible Preferred Stock”), in exchange for all outstanding shares of the Company’s Series A convertible preferred stock.
Conversion to Class A common shares
During the first quarter of 2025, holders of Series B Convertible Preferred Stock submitted conversion notices to convert a total of 45,000 shares of Series B Convertible Preferred Stock, including accrued and unpaid dividends of $107 on these shares, into 4,977,837 Class A common shares at a conversion price of $9.06 per share. The Company issued a total of 6,651,511 Class A common shares to the holders of Series B Convertible Preferred Stock during the three months ended March 31, 2025, which included 1,673,674 shares issued for a conversion notice received in December 2024.
During the third quarter of 2025, the Company notified the holders of Series B Convertible Preferred Stock of a Change Event as a result of downgrades in the credit rating of the Company’s debt, which allowed the holders to require redemption of all outstanding shares by the Company. On August 1, 2025, the Company redeemed a total of 36,746 shares with an updated liquidation preference of $950 per share, including accumulated and unpaid dividends of $756. The conversion price was $4.01, and the Company issued 10,351,348 shares of Class A common stock, which were delivered on August 1, 2025. There areno shares of Series B Convertible Preferred Stock outstanding as of December 31, 2025.
Dividends
The Company paid dividends of$453 and $969 on the Series B Convertible Preferred Stock during the years ended December 31, 2025 and 2024. The Company paid dividends on the Series A Convertible Preferred Stock of $2,493 for the year ended December 31, 2024.
The Company did not declare a dividend on its Class A common stock during the year ended December 31, 2025. The Company declared dividends of $0.10 per share totaling $61,517 during the year ended December 31, 2024, respectively, of which $20,507 remains unpaid. Under certain intercompany agreements entered into in conjunction with the Refinancing Transaction s completed in the fourth quarter of 2024, the Company is no longer permitted to pay dividends to shareholders. The Company also entered into forbearance agreements during the fourth quarter of 2025 and first quarter of 2026 (Note 3); these agreements contains covenants that preclude the Company from making dividend payments.
During the years ended December 31, 2025, 2024, and 2023, the Company paid dividends of $3,019, $12,076, and $12,076 to holders of Golar LNG Partners LP’s (“GMLP”)8.75% Series A Cumulative Redeemable Preferred Units (“GMLP Preferred Units”), respectively. As these equity interests have been issued by the Company’s consolidated subsidiaries, the value of the GMLP Preferred Units is recognized as non-controlling interest in the consolidated financial statements.
Upon the sale of the vessel Mazo (Refer to Note 17), one of the Company’s non-wholly owned subsidiaries paid a dividend using proceeds from the sale. The dividend of $8,662 paid to the other shareholder in this subsidiary was recognized as a reduction to non-controlling interest during the first quarter of 2024.
Equity issuance
On October 1, 2024, the Company entered into an Underwriting Agreement with several underwriters to issue and sell 46,349,942 shares of the Company’s Class A common stock, at a purchase price to the public of $8.63 per share, less underwriting discounts and commissions, in a registered public offering (the “Equity Offering”). The Company’s Chief Executive Officer, Wesley R. Edens, agreed to purchase 5,793,742 shares at the public offering price per share and on the same terms as the other purchasers in the Equity Offering. The Equity Offering closed on October 2, 2024. The Company received net proceeds of approximately $386,583 after underwriters’ discounts and commissions and the estimated offering expenses payable by the Company.
- Share-based compensation
The Company has granted RSUs to select officers, employees and certain non-employees under the Incentive Plan. The fair value of RSUs on the grant date is estimated based on the closing price of the underlying shares on the grant date. The following table summarizes the RSU activity for the year ended December 31, 2025:
| Restricted StockUnits | Weighted-averagegrant date fairvalue per share | |
|---|---|---|
| Non-vested RSUs as of December 31, 2024 | 1,579,802 | $32.60 |
| Granted | 1,417,682 | 1.10 |
| Vested | (2,212,770) | 12.42 |
| Forfeited | (511,040) | 32.66 |
| Non-vested RSUs as of December 31, 2025 | 273,674 | $32.66 |
The unvested RSUs as of December 31, 2025 vested in the first quarter of 2026, and there is no significant remaining unrecognized compensation cost as of December 31, 2025.
For the years ended December 31, 2025,2024, and 2023, the Company recognized compensation costs associated with equity awards in the Consolidated Statements of Operations and Comprehensive (Loss) Income as follows:
| Year Ended December 31, | |||
|---|---|---|---|
| 2025 | 2024 | 2023 | |
| Operations and maintenance | $58 | $250 | $— |
| Selling, general and administrative | 14,488 | 50,375 | 1,574 |
| Total share-based compensation expense | $14,546 | $50,625 | $1,574 |
During 2024, the Company granted an equity award to certain employees that would settle in shares of a subsidiary owning the Company’s Brazilian operations. In the fourth quarter of 2025, the Company granted a new equity award that fully cancelled and replaced those vested and unvested restricted share units issued during 2024. Vesting of the new award is subject to the Brazilian operations meeting certain development milestones as defined in the agreement. The total expected compensation expense is recognized ratably for each vesting tranche over the respective vesting periods if it is probable that these milestones will be met. Total unrecognized compensation cost of$13,196 under the previous award, along with the incremental compensation cost of $5,406 resulted from the modification, will be recognized over the remaining service period, which is currently expected to conclude in the third quarter of 2027. Included in the table above are compensation expenses of$21,168 and $11,537 for theyears ended December 31, 2025 and 2024, respectively, which does not reflect the impact of forfeitures. Unrecognized compensation cost from this equity award was $12,514 as of December 31, 2025.
During the years ended December 31, 2025 and 2024, the Company recognized a reversal of previous compensation expense of $14,025 and $13,584, respectively, due to the forfeiture of awards upon separation with certain employees. The Company recognizes the income tax benefits resulting from vesting of RSUs in the period of vesting, to the extent the compensation expense has been recognized.
- Related party transactions
Management services
Messrs. Edens, chief executive officer and chairman of the Board of Directors, and Nardone, member of the Board of Directors, are currently employed by Fortress Investment Group LLC (“Fortress”). In the ordinary course of business, Fortress, through affiliated entities, charges the Company for administrative and general expenses incurred pursuant to its Administrative Services Agreement (“Administrative Agreement”). The charges under the Administrative Agreement that are attributable to the Company totaled $802, $6,822 and $5,845 for the years ended December 31, 2025, 2024 and 2023, respectively. Costs associated with the Administrative Agreement are included within Selling, general and administrative in the Consolidated Statements of Operations and Comprehensive (Loss) Income. As of December 31, 2025 and 2024, $738 and $6,755 were due to Fortress, respectively.
In addition to administrative services, Mr. Edens owns an aircraft that the Company charters from a third party operator for business purposes in the ordinary course of operations. The Company incurred, at aircraft operator rates, charter costs of $1,837, $2,126 and $2,784 for the years ended December 31, 2025, 2024 and 2023, respectively. As of December 31, 2025 and 2024, $318 and $1,146 was due to this affiliate, respectively.
Fortress affiliated entities
The Company provides certain administrative services to related parties including entities affiliated with Fortress. No costs are incurred for such administrative services by the Company as the Company is fully reimbursed for all costs incurred. The Company has subleased a portion of office space to affiliates of entities managed by Fortress, and for the years ended December 31, 2025, 2024 and 2023, rent and office related expenses of$1,592, $1,080 and $913 were incurred by these affiliates, respectively. As of December 31, 2025 and 2024,$4,263 and$2,637 were due from affiliates, respectively.
Additionally, an entity formerly affiliated with Fortress and currently owned by Messrs. Edens and Nardone provides certain administrative services to the Company, as well as providing office space under a month-to-month non-exclusive license agreement. In May 2024, this affiliate assigned the office lease to the Company, and after this point, the Company no longer incurs rent expense with this affiliate. The Company incurred rent and administrative expenses of approximately $912 and $2,702 for the years ended December 31, 2024 and 2023, respectively. As of December 31, 2025 and 2024, $3,614 was due to Fortress affiliated entities.
Land leases
Prior to the sale of the Company’s Miami Facility in the fourth quarter of 2024, the Company leased land from Florida East Coast Industries, LLC (“FECI”), which is controlled by funds managed by an affiliate of Fortress. The Company recognized expense related to the land lease of $349 and $505 during the years ended December 31, 2024 and 2023, respectively, which was included within Operations and maintenance in the Consolidated Statements of Operations and Comprehensive (Loss) Income. No amounts are due to FECI as of December 31, 2025 and 2024.
In September 2023, the Company entered into a lease agreement to lease land from Jefferson Terminal South LLC, which is an indirect, majority-owned subsidiary of a public company which is managed by an affiliate of Fortress. The Company recognized expense related to the land lease of$731, $731, and$—, during the years ended December 31, 2025, 2024, and 2023, respectively, which was included within Operations and maintenance in the Consolidated Statements of Operations and Comprehensive (Loss) Income. As of December 31, 2025, the right-of-use asset balance is $0 after recognizing an impairment charge during the year (Refer to Note 17), and the lease liability balance is $4,813 on the Consolidated Balance Sheets. As of December 31, 2024, the Company recorded a right-of-use asset of $3,530 and a lease liability of $4,474 on the Consolidated Balance Sheets.
DevTech investment
In 2018, the Company entered into a consulting arrangement with DevTech Environment Limited (“DevTech”) to provide business development services to increase the customer base of the Company. DevTech also contributed cash consideration in exchange for a 10% interest in a consolidated subsidiary. The 10% interest was reflected as non-controlling interest in the Company’s consolidated financial statements.
In March 2025, the Company entered into an agreement to acquire DevTech’s 10% non-controlling interest, and concurrently, terminated the consulting arrangement. A cash payment of $950 was made to DevTech, of which $822 was allocated to the value of the acquired shares of the subsidiary. The Company recognized approximately $0, $537 and $424 in expense within Selling, general and administrative for the years ended December 31, 2025, 2024 and 2023, respectively. As of December 31, 2025 and 2024,$— and $149 were due to DevTech, respectively.
- Customer concentrations (As Restated)
For the year ended December 31, 2025, revenue from one significant customer constituted approximately 30% of total revenue, or$444,021; no other customers comprised more than 10% of our revenue. For the year ended December 31, 2024, revenue from three significant customers constituted approximately 48% of the total revenue. These three customers each constituted revenues of$433,972,$395,209, and$295,558, respectively. For the year ended December 31, 2023, revenue from two significant customers constituted 47% of the total revenue. These customers each constituted revenues of$755,841 and $371,389, respectively. These customers’ revenues are included in the Company’s Terminals and Infrastructure segment.
During the years ended December 31, 2025, 2024 and 2023, revenue from external customers that were derived from customers located in the United States were $567,802, $1,043,845 and $1,062,487, respectively, and from customers outside of the United States were $936,235, $1,318,322, and $1,352,618, respectively. The Company attributes revenue from customers to the country in which the party to the applicable agreement has its principal place of business.
The table below shows long-lived assets, which are all non-current assets excluding long-term receivables, deposits, investment in equity securities, deferred tax assets, goodwill, and intangible assets, by country, and for those countries with significant long-lived assets:
| (in thousands) | December 31, 2025 | December 31, 2024 (As Restated) |
|---|---|---|
| Long-lived assets | ||
| United States | $1,397,828 | $1,661,913 |
| Mexico | 4,148,176 | 4,355,753 |
| Brazil | 1,944,315 | 1,225,969 |
| Other foreign countries | 1,441,334 | 2,980,545 |
| Total long-lived assets | $8,931,653 | $10,224,180 |
Long-lived assets located in Mexico includes the Company’s FLNG 1 project, which operates in Mexican waters.
- Segments (As Restated)
As of December 31, 2025, the Company operates intwo reportable segments: Terminals and Infrastructure and Ships:
Terminals and Infrastructure includes the Company’s vertically integrated gas to power solutions, spanning the entire production and delivery chain from natural gas procurement and liquefaction to logistics, shipping, facilities and conversion or development of natural gas-fired power generation. Vessels that are utilized in the Company’s terminal, logistics or sub-charter operations are included in this segment.
Ships includes vessels chartered under long-term arrangements that were part of a historical financing transaction. We exclude such vessels from this segment and include them in our Terminals and Infrastructure segment once we begin to use the vessels in our own operations. One vessel is currently included in this segment. The Company’s investment in Energos was also included in the Ships segment prior to the disposition of this investment in the first quarter of 2024. The Operating Margin of the Ships segment also included the Company’s effective share of revenue, expenses and operating margin attributable to ownership of the common units of Hilli LLC prior to the disposition of this investment in the first quarter of 2023.
The Company’s CEO, who is the CODM, uses Segment Operating Margin to evaluate the performance of the segments and allocate resources. Segment Operating Margin is defined as the segment’s revenue less cost of sales less operations and maintenance less vessel operating expenses, excluding unrealized gains or losses to financial instruments recognized at fair value. The CODM includes deferred earnings from contracted sales for which a prepayment was received in the segment measure.
The CODM considers Segment Operating Margin to be the appropriate metric to evaluate and compare the ongoing operating performance of the Company’s segments on a consistent basis across reporting periods as it eliminates the effect of items which management does not believe are indicative of each segment’s operating performance.
The table below presents segment information for the years ended December 31, 2025, 2024 and 2023:
| Year Ended December 31, 2025 | |||||
|---|---|---|---|---|---|
| (in thousands of $) | Terminals andInfrastructure | Ships | Total Segment | Consolidationand Other(5) | Consolidated |
| Statement of operations: | |||||
| Total revenues | $1,384,693 | $119,344 | $1,504,037 | $— | $1,504,037 |
| Less(1): | |||||
| Cost of sales(2)(4) | 918,603 | — | 918,603 | — | 918,603 |
| Vessel operating expenses | 4,407 | 22,187 | 26,594 | — | 26,594 |
| Operations and maintenance | 218,511 | — | 218,511 | — | 218,511 |
| Segment Operating Margin | $243,172 | $97,157 | $340,329 | $— | $340,329 |
| Balance sheet: | |||||
| Total assets | $10,467,502 | $88,121 | $10,555,623 | $— | $10,555,623 |
| Other segmental financial information: | |||||
| Capital expenditures(3) | $990,724 | $2,680 | $993,404 | $— | $993,404 |
| Year Ended December 31, 2024 (As Restated) | |||||
|---|---|---|---|---|---|
| (in thousands of $) | Terminals andInfrastructure | Ships | Total Segment | Consolidationand Other(5) | Consolidated |
| Statement of operations: | |||||
| Total revenues(6) | $2,041,580 | $170,587 | $2,212,167 | $146,777 | $2,358,944 |
| Less(1): | |||||
| Cost of sales(2)(4) | 1,065,181 | — | 1,065,181 | — | 1,065,181 |
| Vessel operating expenses | — | 33,372 | 33,372 | — | 33,372 |
| Operations and maintenance | 170,763 | — | 170,763 | — | 170,763 |
| Deferred earnings from contracted sales(6) | 150,000 | — | 150,000 | (150,000) | — |
| Segment Operating Margin | $955,636 | $137,215 | $1,092,851 | $(3,223) | $1,089,628 |
| Balance sheet: | |||||
| Total assets | $12,349,356 | $573,869 | $12,923,225 | $— | $12,923,225 |
| Other segmental financial information: | |||||
| Capital expenditures(3) | $2,288,994 | $— | $2,288,994 | $— | $2,288,994 |
| Year Ended December 31, 2023 (As Restated) | |||||
|---|---|---|---|---|---|
| (in thousands of $) | Terminals andInfrastructure | Ships | Total Segment | Consolidationand Other(5) | Consolidated |
| Statement of operations: | |||||
| Total revenues(6) | $2,142,894 | $293,605 | $2,436,499 | $(45,894) | $2,390,605 |
| Less(1): | |||||
| Cost of sales(2)(4) | 766,598 | — | 766,598 | 112,623 | 879,221 |
| Vessel operating expenses | — | 51,387 | 51,387 | (5,948) | 45,439 |
| Operations and maintenance | 175,559 | — | 175,559 | — | 175,559 |
| Segment Operating Margin | $1,200,737 | $242,218 | $1,442,955 | $(152,569) | $1,290,386 |
| Balance sheet: | |||||
| Total assets | $9,677,170 | $836,266 | $10,513,437 | $— | $10,513,437 |
| Other segmental financial information: | |||||
| Capital expenditures(3) | $3,455,738 | $7,568 | $3,463,306 | $— | $3,463,306 |
(1)The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM.
(2)Cost of sales in the Company’s segment measure only includes realized gains and losses on derivative transactions that are an economic hedge of commodity purchases and sales, and a realized gain of $139,089 for the year ended December 31, 2023 was recognized as a reduction to Cost of sales in the segment measure. No realized gains or losses were recognized for the years ended December 31, 2025 and 2024.
The Company recognized unrealized losses of$106,393 on themark-to-market value of derivative transactions for the year ended December 31, 2023, and these losses reconcile Cost of sales in the segment measure to Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income. No unrealized gains or losses were recognized for the years ended December 31, 2025 and 2024.
The Company has excluded contract acquisition costs that do not meet the criteria for capitalization from the segment measure. Contract acquisition costs of$6,232 for the year ended December 31, 2023 reconcile Cost of sales in the segment measure to Cost of sales in the Consolidated Statements of Operations and Comprehensive (Loss) Income. The Company did not incur such costs in the years ended December 31, 2025 and 2024.
(3)Capital expenditures includes amounts capitalized to construction in progress and additions to property, plant and equipment during the period.
(4)Cost of sales is presented exclusive of costs included in Depreciation and amortization in the Consolidated Statements of Operations and Comprehensive (Loss) Income.
(5)For the year ended December 31, 2024, Consolidation and Other adjusts for the inclusion of deferred earnings from contracted sales of $150,000 (Note 8) which were recognized during the third and fourth quarters of 2024.
Deferred earnings from contracted sales represent forward sales transactions that were contracted in the second and third quarters of 2024 and prepayment for these sales was received. Revenue has been recognized in the Consolidated Statements of Operations and Comprehensive (Loss) Income during the third and fourth quarters of 2024.
In 2023, the effective share of revenues, expenses and operating margin attributable to the Company’s ownership of the common units of Hilli LLC was included in the segment measure prior to the disposition of these investments. Unrealized mark-to-market gains or losses on derivative instruments and the exclusion of non-capitalizable contract acquisition costs were also removed.
(6)For the years ended December 31, 2024 and 2023, Consolidation and Other adjusts for $3,223 and $24,500 amortization of intangible assets recognized from acquisition of certain vessels with in-place leases, which was recorded in Vessel charter revenue; such amortization is excluded from Total Segment Operating Margin reviewed by the Company’s CODM.
Consolidated Segment Operating Margin is defined as net (loss) income, adjusted for selling, general and administrative expenses, transaction and integration costs, depreciation and amortization, asset and goodwill impairment expenses, (gain) loss on sale of assets, interest expense, other (income) expense, net, loss on extinguishment of debt, net, and tax (benefit) provision.
The following table reconciles Net income, the most comparable financial statement measure, to Consolidated Segment Operating Margin:
| Year Ended December 31, | |||
|---|---|---|---|
| (in thousands of $) | 2025 | 2024 (As Restated) | 2023 (As Restated) |
| Net (loss) income | (1,831,953) | (244,537) | 548,224 |
| Add: | |||
| Selling, general and administrative | 307,442 | 293,378 | 203,385 |
| Transaction and integration costs | 161,756 | 12,279 | 6,946 |
| Depreciation and amortization | 203,508 | 158,791 | 161,424 |
| Interest expense | 777,845 | 316,337 | 284,019 |
| (Gain) loss on sale | (670,938) | 80,207 | (27,978) |
| Other income (expense), net | (147,593) | 116,308 | 10,408 |
| Tax provision | 61,350 | 70,308 | 102,972 |
| Asset impairment expense | 860,865 | 16,494 | 10,958 |
| Goodwill impairment expense | 598,110 | — | — |
| Loss on extinguishment of debt, net | 19,937 | 270,063 | — |
| (Income) on equity method investments | — | — | (9,972) |
| Consolidated Segment Operating Margin | $340,329 | $1,089,628 | $1,290,386 |
- Subsequent events
Energos Restructuring Support Agreement
On March 8, 2026, the Company entered into a restructuring support agreement with Energos, which was further amended on March 17, 2026 (“Energos RSA”). The Energos RSA, among other things, reduces the hire rates for Energos Mariaand Energos Princessand cancel and terminates the Company’s forward starting charter agreement for Nusantara Regas Satu.
On March 13, 2026, the Company entered into a term sheet with CanAm Texas Regional Center LP. IV., a Delaware limited partnership in respect of the EB-5 Loan Agreement that contemplates, among other things, the incurrence by the Company of a new unsecured note in the aggregate principal amount of $22,500, with an interest rate of 7.0% per annum, with the option to pay interest in kind, and that matures on December 31, 2029.
Turbine Sale-Leaseback Transaction
On April 1, 2026, the Company, entered into an Asset Purchase Agreement (the “Purchase Agreement”) and Master Lease Agreement (the “Turbine Lease”), pursuant to which the parties agreed to consummate a sale and leaseback transaction with respect to certain turbines. On April 1, 2026, the Company completed the sale of these turbines for a purchase price of
$265,883. The Turbine Lease has a 10-year term, which is expected to begin on July 1, 2026. The Company used the net proceeds from the transaction to repay certain indebtedness and provide additional liquidity.
- Restatement of Previously Issued Condensed Consolidated Financial Statements (Unaudited)
In connection with the preparation of the financial statements for the year ended December 31, 2025, the Company identified certain errors in its interest capitalization calculation and determined that adjustments are required to previously issued financial statements for the interim periods ended March 31, June 30, and September 30, 2025. In addition, the Company is restating the previously issued 2025 and 2024 interim financial statements to correct the classification of capital expenditures paid outside of customary payment terms (Note 1), as well as to correct other unrelated errors. Accordingly, the Company has restated its quarterly financial statements for each of the interim periods ended March 31, 2024, June 30, 2024, September 30, 2024, March 31, 2025, June 30, 2025, and September 30, 2025.
The following tables reflect the impact of the restatements to the specific line items presented in our previously financial statements as of and for each of the interim periods ended March 31, 2024, June 30, 2024, September 30, 2024, March 31, 2025, June 30, 2025, and September 30, 2025.
| As of March 31, 2024 | As of June 30, 2024 | As of September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Assets | |||||||||
| Current assets | |||||||||
| Cash and cash equivalents | $143,457 | $— | $143,457 | $132,960 | $— | $132,960 | $90,842 | $— | $90,842 |
| Restricted cash | 171,476 | — | 171,476 | 164,888 | — | 164,888 | 145,881 | — | 145,881 |
| Receivables, net of allowances | 335,313 | (2,897) | 332,416 | 406,779 | (2,897) | 403,882 | 435,883 | (1,199) | 434,684 |
| Inventory | 186,584 | — | 186,584 | 141,723 | — | 141,723 | 88,095 | — | 88,095 |
| Prepaid expenses and other current assets, net | 201,953 | (757) | 201,196 | 277,983 | (12,501) | 265,482 | 273,255 | (17,501) | 255,754 |
| Total current assets | 1,038,783 | (3,654) | 1,035,129 | 1,124,333 | (15,398) | 1,108,935 | 1,033,956 | (18,700) | 1,015,256 |
| Construction in progress | 5,797,511 | (13,237) | 5,784,274 | 6,301,162 | 4,661 | 6,305,823 | 7,051,297 | 4,492 | 7,055,789 |
| Property, plant and equipment, net | 2,175,882 | — | 2,175,882 | 2,144,838 | 1,628 | 2,146,466 | 2,134,987 | — | 2,134,987 |
| Right-of-use assets | 726,391 | — | 726,391 | 673,424 | 6,574 | 679,998 | 640,978 | 6,574 | 647,552 |
| Intangible assets, net | 211,854 | — | 211,854 | 207,731 | — | 207,731 | 206,266 | — | 206,266 |
| Goodwill | 776,760 | 16,380 | 793,140 | 776,760 | 16,380 | 793,140 | 776,760 | 16,380 | 793,140 |
| Deferred tax assets, net | 27,549 | — | 27,549 | 43,023 | (17,600) | 25,423 | 13,380 | — | 13,380 |
| Other non-current assets, net | 125,632 | (1,812) | 123,820 | 137,106 | (1,694) | 135,412 | 112,272 | (2,771) | 109,501 |
| Total assets | $10,880,362 | $(2,323) | $10,878,039 | $11,408,377 | $(5,449) | $11,402,928 | $11,969,896 | $5,975 | $11,975,871 |
| Liabilities | |||||||||
| Current liabilities | |||||||||
| Current portion of long-term debt and short-term borrowings | $291,518 | $— | $291,518 | $236,147 | $— | $236,147 | $1,145,865 | $— | $1,145,865 |
| Accounts payable | 524,535 | (676) | 523,859 | 572,746 | 276 | 573,022 | 819,544 | (3,691) | 815,853 |
| Accrued liabilities | 417,612 | 5,024 | 422,636 | 384,476 | 3,752 | 388,228 | 373,882 | 2,534 | 376,416 |
|---|---|---|---|---|---|---|---|---|---|
| Current lease liabilities | 147,793 | — | 147,793 | 120,873 | 4,161 | 125,034 | 120,949 | 4,161 | 125,110 |
| Other current liabilities | 185,415 | (17,253) | 168,162 | 250,558 | (13,956) | 236,602 | 248,825 | (16,043) | 232,782 |
| Total current liabilities | 1,566,873 | (12,905) | 1,553,968 | 1,564,800 | (5,767) | 1,559,033 | 2,709,065 | (13,039) | 2,696,026 |
| Long-term debt | 6,734,860 | — | 6,734,860 | 7,392,811 | — | 7,392,811 | 6,863,123 | 6,623 | 6,869,746 |
| Non-current lease liabilities | 552,619 | — | 552,619 | 521,225 | 2,366 | 523,591 | 494,222 | 2,366 | 496,588 |
| Deferred tax liabilities, net | 93,083 | 15,757 | 108,840 | 97,936 | (1,843) | 96,093 | 66,226 | 15,757 | 81,983 |
| Other long-term liabilities | 36,645 | — | 36,645 | 46,492 | — | 46,492 | 50,250 | (4,419) | 45,831 |
| Total liabilities | 8,984,080 | 2,852 | 8,986,932 | 9,623,264 | (5,244) | 9,618,020 | 10,182,886 | 7,288 | 10,190,174 |
| Series A convertible preferred stock, $0.01 par value, 96,746 shares authorized, issued and outstanding as of March 31, June 30 and September 30, 2024; aggregate liquidation preference of $96,746 at March 31, June 30 and September 30, 2024 | 96,655 | — | 96,655 | 97,845 | — | 97,845 | 96,555 | — | 96,555 |
| Stockholders’ equity | |||||||||
| Class A common stock, $0.01 par value, 750.0 million shares authorized, 205.0 million issued and outstanding as of March 31, 2024; 205.1 million issued and outstanding as of June 30, 2024; 205.1 million issued and outstanding as of September 30, 2024 | 2,050 | — | 2,050 | 2,050 | — | 2,050 | 2,050 | — | 2,050 |
| Additional paid-in capital | 1,043,652 | — | 1,043,652 | 1,063,426 | — | 1,063,426 | 1,085,950 | — | 1,085,950 |
| Retained earnings | 561,422 | (5,734) | 555,688 | 450,871 | (764) | 450,107 | 438,502 | (1,872) | 436,630 |
| Accumulated other comprehensive income | 64,179 | 559 | 64,738 | 43,653 | 559 | 44,212 | 37,141 | 559 | 37,700 |
| Total stockholders’ equity attributable to NFE | 1,671,303 | (5,175) | 1,666,128 | 1,560,000 | (205) | 1,559,795 | 1,563,643 | (1,313) | 1,562,330 |
| Non-controlling interest | 128,324 | — | 128,324 | 127,268 | — | 127,268 | 126,812 | — | 126,812 |
| Total stockholders’ equity | 1,799,627 | (5,175) | 1,794,452 | 1,687,268 | (205) | 1,687,063 | 1,690,455 | (1,313) | 1,689,142 |
| Total liabilities and stockholders’ equity | $10,880,362 | $(2,323) | $10,878,039 | $11,408,377 | $(5,449) | $11,402,928 | $11,969,896 | $5,975 | $11,975,871 |
Quarterly Consolidated Statements of Operations and Comprehensive (Loss) Income
| Three Months Ended March 31, 2024 | Three Months Ended June 30, 2024 | Three Months Ended September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Revenues | |||||||||
| Operating revenue | $609,504 | $— | $609,504 | $291,222 | $— | $291,222 | $446,048 | $— | $446,048 |
| Vessel charter revenue | 46,655 | (832) | 45,823 | 52,416 | (832) | 51,584 | 59,668 | (727) | 58,941 |
| Other revenue | 34,162 | (3,507) | 30,655 | 84,368 | — | 84,368 | 61,819 | 1,697 | 63,516 |
| Total Revenues | 690,321 | (4,339) | 685,982 | 428,006 | (832) | 427,174 | 567,535 | 970 | 568,505 |
| Operating expenses | |||||||||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 229,117 | (1,206) | 227,911 | 221,860 | (47) | 221,813 | 325,292 | — | 325,292 |
| Vessel operating expenses | 8,396 | — | 8,396 | 8,503 | — | 8,503 | 8,254 | — | 8,254 |
| Operations and maintenance | 68,548 | (2,887) | 65,661 | 39,292 | (6,213) | 33,079 | 32,062 | 2,777 | 34,839 |
| Selling, general and administrative | 70,754 | (2,717) | 68,037 | 70,578 | 3,023 | 73,601 | 82,388 | (1,043) | 81,345 |
| Transaction and integration costs | 1,371 | — | 1,371 | 1,760 | — | 1,760 | 3,154 | — | 3,154 |
| Depreciation and amortization | 50,491 | (832) | 49,659 | 37,413 | (832) | 36,581 | 35,364 | (727) | 34,637 |
| Asset impairment expense | — | — | — | 4,272 | 11,744 | 16,016 | 1,484 | — | 1,484 |
| (Gain) loss on sale | 77,140 | 2,645 | 79,785 | — | — | — | — | — | — |
| Total operating expenses | 505,817 | (4,997) | 500,820 | 383,678 | 7,675 | 391,353 | 487,998 | 1,007 | 489,005 |
| Operating (loss) income | 184,504 | 658 | 185,162 | 44,328 | (8,507) | 35,821 | 79,537 | (37) | 79,500 |
| Interest expense | 77,344 | 7,401 | 84,745 | 80,399 | (17,312) | 63,087 | 71,107 | 795 | 71,902 |
| Other (income) expense, net | 19,112 | — | 19,112 | 47,354 | — | 47,354 | (5,836) | — | (5,836) |
| Loss on extinguishment of debt, net | 9,754 | — | 9,754 | — | — | — | — | — | — |
| (Loss) income before income taxes | 78,294 | (6,743) | 71,551 | (83,425) | 8,805 | (74,620) | 14,266 | (832) | 13,434 |
| Tax provision | 21,624 | (1,661) | 19,963 | 3,435 | 3,835 | 7,270 | 2,953 | 276 | 3,229 |
| Net (loss) income | 56,670 | (5,082) | 51,588 | (86,860) | 4,970 | (81,890) | 11,313 | (1,108) | 10,205 |
| Net (loss) income attributable to common stockholders | $53,939 | $(5,082) | $48,858 | $(90,044) | $4,970 | $(85,075) | $8,138 | $(1,108) | $7,030 |
| Net (loss) income per share – basic | $0.26 | $(0.02) | $0.24 | $(0.44) | $0.03 | $(0.41) | $0.04 | $(0.01) | $0.03 |
|---|---|---|---|---|---|---|---|---|---|
| Net (loss) income per share – diluted | $0.26 | $(0.03) | $0.23 | $(0.44) | $0.02 | $(0.42) | $0.03 | $— | $0.03 |
| Weighted average number of shares outstanding – basic | 205,061,967 | — | 205,061,967 | 205,070,756 | — | 205,070,756 | 205,071,771 | — | 205,071,771 |
| Weighted average number of shares outstanding – diluted | 205,977,720 | — | 205,977,720 | 205,851,364 | — | 205,851,364 | 208,880,044 | — | 208,880,044 |
| Other comprehensive (loss) income: | |||||||||
| Currency translation adjustment | (7,708) | — | (7,708) | (20,557) | — | (20,557) | (5,963) | — | (5,963) |
| Comprehensive (loss) income | 48,962 | (5,082) | 43,880 | (107,417) | 4,970 | (102,447) | 5,350 | (1,108) | 4,242 |
| Comprehensive (income) attributable to non-controlling interest | (2,230) | — | (2,230) | (1,963) | — | (1,963) | (2,563) | — | (2,563) |
| Comprehensive (loss) income attributable to stockholders | $46,732 | $(5,082) | $41,650 | $(109,380) | $4,970 | $(104,410) | $2,787 | $(1,108) | $1,679 |
| Six Months Ended June 30, 2024 | Nine Months Ended September 30, 2024 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Revenues | ||||||
| Operating revenue | $900,726 | $— | $900,726 | $1,346,774 | $— | $1,346,774 |
| Vessel charter revenue | 99,071 | (1,664) | 97,407 | 158,739 | (2,391) | 156,348 |
| Other revenue | 118,530 | (3,507) | 115,023 | 180,349 | (1,809) | 178,540 |
| Total Revenues | 1,118,327 | (5,171) | 1,113,156 | 1,685,862 | (4,200) | 1,681,662 |
| Operating expenses | ||||||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 450,977 | (1,252) | 449,725 | 776,269 | (1,252) | 775,017 |
| Vessel operating expenses | 16,899 | — | 16,899 | 25,153 | — | 25,153 |
| Operations and maintenance | 107,840 | (9,101) | 98,739 | 139,902 | (6,323) | 133,579 |
| Selling, general and administrative | 141,332 | 307 | 141,639 | 223,720 | (736) | 222,984 |
| Transaction and integration costs | 3,131 | — | 3,131 | 6,285 | — | 6,285 |
| Depreciation and amortization | 87,904 | (1,664) | 86,240 | 123,268 | (2,391) | 120,877 |
| Asset impairment expense | 4,272 | 11,744 | 16,016 | 5,756 | 11,744 | 17,500 |
|---|---|---|---|---|---|---|
| (Gain) loss on sale | 77,140 | 2,645 | 79,785 | 77,140 | 2,645 | 79,785 |
| Total operating expenses | 889,495 | 2,679 | 892,174 | 1,377,493 | 3,687 | 1,381,180 |
| Operating income | 228,832 | (7,850) | 220,982 | 308,369 | (7,887) | 300,482 |
| Interest expense | 157,743 | (9,911) | 147,832 | 228,850 | (9,116) | 219,734 |
| Other (income) expense, net | 66,466 | — | 66,466 | 60,630 | — | 60,630 |
| Loss on extinguishment of debt, net | 9,754 | — | 9,754 | 9,754 | — | 9,754 |
| (Loss) income before income taxes | (5,131) | 2,061 | (3,070) | 9,135 | 1,229 | 10,364 |
| Tax provision | 25,059 | 2,173 | 27,232 | 28,012 | 2,449 | 30,461 |
| Net (loss) | (30,190) | (112) | (30,302) | (18,877) | (1,220) | (20,097) |
| Net (loss) attributable to common stockholders | $(36,105) | $(112) | $(36,217) | $(27,967) | $(1,220) | $(29,187) |
| Net (loss) per share – basic | $(0.18) | $— | $(0.18) | $(0.14) | $— | $(0.14) |
| Net (loss) per share – diluted | $(0.18) | $— | $(0.18) | $(0.15) | $(0.01) | $(0.16) |
| Weighted average number of shares outstanding – basic | 205,066,362 | $— | 205,066,362 | 205,068,178 | — | 205,068,178 |
| Weighted average number of shares outstanding – diluted | 205,846,970 | — | 205,846,970 | 206,836,683 | — | 206,836,683 |
| Other comprehensive (loss) income: | ||||||
| Currency translation adjustment | (28,265) | — | (28,265) | (34,228) | — | (34,228) |
| Comprehensive (loss) | (58,455) | (112) | (58,567) | (53,105) | (1,220) | (54,325) |
| Comprehensive (income) attributable to non-controlling interest | (4,193) | — | (4,193) | (6,756) | — | (6,756) |
| Comprehensive (loss) attributable to stockholders | $(62,648) | $(112) | $(62,760) | $(59,861) | $(1,220) | $(61,081) |
Consolidated Statements of Changes in Stockholders’ Equity
| Series A convertible preferred stock | Class A common stock | Additionalpaid-in capital | Accumulateddeficit | Accumulatedothercomprehensive(loss) income | Non-controllingInterest | Totalstockholders’equity | |
| As Reported | Shares | Amount | Shares | Amount | |||
|---|---|---|---|---|---|---|---|
| Balance as of December 31, 2023 (As Reported) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,986 | 71,528 | 137,775 | 1,777,869 |
|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | — | — | — | — | — | 54,081 | — | 2,589 | 56,670 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (7,349) | (359) | (7,708) |
| Share-based compensation expense | — | — | — | — | 5,248 | — | — | — | 5,248 |
| Issuance of shares for vested share-based compensation awards | — | — | 14,126 | — | — | — | — | — | — |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (3,708) | — | (126) | — | — | — | (126) |
| Issuance of Series A convertible preferred stock, net | 96,746 | 96,513 | — | — | — | — | — | — | — |
| Dividends | — | 142 | — | — | — | (20,645) | — | (11,681) | (32,326) |
| Balance as of March 31, 2024 (As Reported) | 96,746 | 96,655 | 205,041,824 | 2,050 | 1,043,652 | 561,422 | 64,179 | 128,324 | 1,799,627 |
| Adjustments | |||||||||
| Balance as of December 31, 2023 | — | — | — | — | — | (652) | 559 | — | (93) |
| Net income (loss) | — | — | — | — | — | (5,082) | — | — | (5,082) |
| Total Adjustments | — | — | — | — | — | (5,734) | 559 | — | (5,175) |
| As Restated | |||||||||
| Balance as of December 31, 2023 (As Restated) | — | — | 205,031,406 | 2,050 | 1,038,530 | 527,334 | 72,087 | 137,775 | 1,777,776 |
| Net income (loss) | — | — | — | — | — | 48,999 | — | 2,589 | 51,588 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (7,349) | (359) | (7,708) |
| Share-based compensation expense | — | — | — | — | 5,248 | — | — | — | 5,248 |
| Issuance of shares for vested share-based compensation awards | — | — | 14,126 | — | — | — | — | — | — |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (3,708) | — | (126) | — | — | — | (126) |
| Issuance of Series A convertible preferred stock, net | 96,746 | 96,513 | — | — | — | — | — | — | — | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividends | — | 142 | — | — | — | (20,645) | — | (11,681) | (32,326) | |||||||||||||||
| Balance as of March 31, 2024 (As Restated) | 96,746 | 96,655 | 205,041,824 | 2,050 | 1,043,652 | 555,688 | 64,738 | 128,324 | 1,794,452 | |||||||||||||||
| Series A convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | ||||||||||||||||||||||||
| As Reported | Shares | Amount | Shares | Amount | ||||||||||||||||||||
| Balance as of March 31, 2024 (As Reported) | 96,746 | 96,655 | 205,041,824 | 2,050 | 1,043,652 | 561,422 | 64,179 | 128,324 | 1,799,627 | |||||||||||||||
| Net income (loss) | — | — | — | — | — | (88,854) | — | 1,994 | (86,860) | |||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | (20,526) | (31) | (20,557) | |||||||||||||||
| Share-based compensation expense | — | — | — | — | 20,064 | — | — | — | 20,064 | |||||||||||||||
| Issuance of shares for vested share-based compensation awards | — | — | 34,578 | — | — | — | — | — | — | |||||||||||||||
| Shares withheld from employees related to share-based compensation, at cost | — | — | (11,074) | — | (290) | — | — | — | (290) | |||||||||||||||
| Dividends | — | 1,190 | — | — | (21,697) | — | (3,019) | (24,716) | ||||||||||||||||
| Balance as of June 30, 2024 (As Reported) | 96,746 | 97,845 | 205,065,328 | 2,050 | 1,063,426 | 450,871 | 43,653 | 127,268 | 1,687,268 | |||||||||||||||
| Adjustments | ||||||||||||||||||||||||
| Balance as of March 31, 2024 | — | — | — | — | — | (5,734) | 559 | — | (5,175) | |||||||||||||||
| Net income (loss) | — | — | — | — | — | 4,970 | — | — | 4,970 | |||||||||||||||
| Total Adjustments | — | — | — | — | — | (764) | 559 | — | (205) | |||||||||||||||
| As Restated | ||||||||||||||||||||||||
| Balance as of March 31, 2024 (As Restated) | 96,746 | 96,655 | — | 205,041,824 | — | 2,050 | — | 1,043,652 | — | 555,688 | — | 64,738 | — | 128,324 | 1,794,452 | |||||||||
| Net income (loss) | — | — | — | — | — | (83,884) | — | 1,994 | (81,890) | |||||||||||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | (20,526) | (31) | (20,557) | |||||||||||||||
| Share-based compensation expense | — | — | — | — | 20,064 | — | — | — | 20,064 | |||||||||||||||
| Issuance of shares for vested share-based compensation awards | — | — | 34,578 | — | — | — | — | — | — | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares withheld from employees related to share-based compensation, at cost | — | — | (11,074) | — | (290) | — | — | — | (290) | |||
| Dividends | — | 1,190 | — | — | — | (21,697) | — | (3,019) | (24,716) | |||
| Balance as of June 30, 2024 (As Restated) | 96,746 | 97,845 | 205,065,328 | 2,050 | 1,063,426 | 450,107 | 44,212 | 127,268 | 1,687,063 | |||
| Series A convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | ||||||||||||
| As Reported | Shares | Amount | Shares | Amount | ||||||||
| Balance as of June 30, 2024 (As Reported) | 96,746 | 97,845 | 205,065,328 | 2,050 | 1,063,426 | 450,871 | 43,653 | 127,268 | 1,687,268 | |||
| Net income (loss) | Net income (loss) | — | — | — | — | — | 9,299 | — | 2,014 | 11,313 | ||
| Other comprehensive income (loss) | Other comprehensive income (loss) | — | — | — | — | — | — | (6,512) | 549 | (5,963) | ||
| Share-based compensation expense | Share-based compensation expense | — | — | — | — | 22,543 | — | — | — | 22,543 | ||
| Issuance of shares for vested share-based compensation awards | Issuance of shares for vested share-based compensation awards | — | — | 5,331 | — | — | — | — | — | — | ||
| Shares withheld from employees related to share-based compensation, at cost | Shares withheld from employees related to share-based compensation, at cost | — | — | (1,299) | — | (19) | — | — | — | (19) | ||
| Dividends | Dividends | — | (1,290) | — | — | — | (21,668) | — | (3,019) | (24,687) | ||
| Balance as of September 30, 2024 (As Reported) | 96,746 | 96,555 | 205,069,360 | 2,050 | 1,085,950 | 438,502 | 37,141 | 126,812 | 1,690,455 | |||
| Adjustments | ||||||||||||
| Balance as of June 30, 2024 | — | — | — | — | — | (764) | 559 | — | (205) | |||
| Net income (loss) | — | — | — | — | — | (1,108) | — | — | (1,108) | |||
| Total Adjustments | — | — | — | — | — | (1,872) | 559 | — | (1,313) | |||
| As Restated | ||||||||||||
| Balance as of June 30, 2024 (As Restated) | 96,746 | 97,845 | 205,065,328 | 2,050 | 1,063,426 | 450,107 | 44,212 | 127,268 | 1,687,063 |
|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | — | — | — | — | — | 8,191 | — | 2,014 | 10,205 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (6,512) | 549 | (5,963) |
| Share-based compensation expense | — | — | — | — | 22,543 | — | — | — | 22,543 |
| Issuance of shares for vested share-based compensation awards | — | — | 5,331 | — | — | — | — | — | — |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (1,299) | — | (19) | — | — | — | (19) |
| Dividends | — | (1,290) | — | — | — | (21,668) | — | (3,019) | (24,687) |
| Balance as of September 30, 2024 (As Restated) | 96,746 | 96,555 | 205,069,360 | 2,050 | 1,085,950 | 436,630 | 37,700 | 126,812 | 1,689,142 |
Restated Consolidated Statements of Cash Flows
| Three Months Ended March 31, 2024 | Six Months Ended June 30, 2024 | Nine Months Ended September 30, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Cash flows from operating activities | |||||||||
| Net income (loss) | $56,670 | $(5,082) | $51,588 | $(30,190) | $(112) | $(30,302) | $(18,877) | $(1,220) | $(20,097) |
| Adjustments for: | |||||||||
| Amortization of deferred financing costs and debt guarantee, net | 4,751 | — | 4,751 | 13,835 | 1,436 | 15,271 | 18,841 | — | 18,841 |
| Depreciation and amortization | 50,491 | (832) | 49,659 | 88,400 | (1,664) | 86,736 | 123,981 | (2,391) | 121,590 |
| Deferred taxes | (6,822) | — | (6,822) | (13,860) | — | (13,860) | (14,155) | — | (14,155) |
| Share-based compensation | 5,248 | — | 5,248 | 25,312 | — | 25,312 | 47,855 | — | 47,855 |
| Asset impairment expense | — | — | — | 4,272 | 11,744 | 16,016 | 5,756 | 11,744 | 17,500 |
| Loss on sale of assets | 77,140 | 2,645 | 79,785 | 77,140 | 2,645 | 79,785 | 77,140 | 2,645 | 79,785 |
| Loss on extinguishment of debt | 9,754 | — | 9,754 | 9,754 | — | 9,754 | 9,754 | — | 9,754 |
| Earnings recognized from vessels chartered to third parties transferred to Energos | (23,952) | — | (23,952) | (51,674) | — | (51,674) | (72,539) | — | (72,539) |
| Other | 26,756 | 833 | 27,589 | 22,930 | 1,607 | 24,537 | 50,026 | 2,344 | 52,370 |
| Changes in operating assets and liabilities: | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Increase) in receivables | (8,656) | 3,507 | (5,149) | (114,030) | 3,507 | (110,523) | (95,928) | 1,809 | (94,119) | ||||||
| (Increase) decrease in inventories | (85,539) | 2,500 | (83,039) | (62,815) | 2,500 | (60,315) | 23,132 | 2,500 | 25,632 | ||||||
| (Increase) in other assets | (19,394) | 1,191 | (18,203) | (91,251) | 1,073 | (90,178) | (53,989) | 7,150 | (46,839) | ||||||
| Decrease in right-of-use assets | 57,190 | — | 57,190 | 111,561 | — | 111,561 | 145,371 | — | 145,371 | ||||||
| Increase in accounts payable/accrued liabilities | 63,208 | (9,328) | 53,880 | 255,337 | (9,648) | 245,689 | 30,168 | (14,833) | 15,335 | ||||||
| (Decrease) in lease liabilities | (62,090) | — | (62,090) | (126,311) | — | (126,311) | (150,251) | — | (150,251) | ||||||
| (Decrease) increase in other liabilities | (74,705) | (2,494) | (77,199) | 44,558 | 803 | 45,361 | 19,915 | 921 | 20,836 | ||||||
| Net cash provided by operating activities | 70,050 | (7,060) | 62,990 | 162,968 | 13,891 | 176,859 | 146,200 | 10,669 | 156,869 | ||||||
| Cash flows from investing activities | |||||||||||||||
| Capital expenditures | (683,449) | 162,524 | (520,925) | (1,346,385) | 218,421 | (1,127,964) | (1,781,278) | 306,263 | (1,475,015) | ||||||
| Sale of equity method investment | 136,365 | — | 136,365 | 136,365 | — | — | 136,365 | 136,365 | — | 136,365 | |||||
| Asset sales | 328,999 | — | 328,999 | 328,999 | — | 328,999 | 328,999 | — | 328,999 | ||||||
| Other investing activities | (1,695) | — | (1,695) | (1,694) | — | (1,694) | 7,360 | — | 7,360 | ||||||
| Net cash used in investing activities | (219,780) | 162,524 | (57,256) | (882,715) | 218,421 | (664,294) | (1,308,554) | 306,263 | (1,002,291) | ||||||
| Cash flows from financing activities | |||||||||||||||
| Proceeds from borrowings of debt | 2,164,687 | — | 2,164,687 | 3,037,127 | — | 3,037,127 | 3,594,229 | — | 3,594,229 | ||||||
| Payments made for capital expenditures paid beyond customary vendor payment terms | — | (155,464) | (155,464) | — | (232,312) | (232,312) | — | (316,932) | (316,932) | ||||||
| Payment of deferred financing costs | (25,781) | — | (25,781) | (37,983) | — | (37,983) | (76,759) | — | (76,759) | ||||||
| Repayment of debt | (1,944,044) | — | (1,944,044) | (2,202,722) | — | (2,202,722) | (2,342,847) | — | (2,342,847) | ||||||
| Payment of dividends | (32,326) | — | (32,326) | (55,710) | — | (55,710) | (61,322) | — | (61,322) | ||||||
| Other financing activities | (4,919) | — | (4,919) | (5,033) | — | (5,033) | (12,424) | — | (12,424) | ||||||
| Net cash provided by financing activities | 157,617 | (155,464) | 2,153 | 735,679 | (232,312) | 503,367 | 1,100,877 | (316,932) | 783,945 |
|---|---|---|---|---|---|---|---|---|---|
| Impact of changes in foreign exchange rates on cash and cash equivalents | (3,768) | — | (3,768) | (28,898) | — | (28,898) | (12,614) | — | (12,614) |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 4,119 | — | 4,119 | (12,966) | — | (12,966) | (74,091) | — | (74,091) |
| Cash, cash equivalents and restricted cash – beginning of period | 310,814 | — | 310,814 | 310,814 | — | 310,814 | 310,814 | — | 310,814 |
| Cash, cash equivalents and restricted cash – end of period | $314,933 | $— | $314,933 | $297,848 | $— | $297,848 | $236,723 | $— | $236,723 |
| Supplemental disclosure of non-cash investing and financing activities: | |||||||||
| Changes in accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | $(117,304) | $(256) | $(117,560) | $(162,056) | $(256) | $(162,312) | $134,069 | $(256) | $133,813 |
| Accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | 623,318 | — | 623,318 | 609,009 | — | 609,009 | 877,210 | — | 877,210 |
| Principal payments on financing obligation to Energos by third party charters | (2,912) | — | (2,912) | (6,445) | — | (6,445) | (6,108) | — | (6,108) |
| Fair value of contingent payments in the Lins Acquisition | — | — | — | — | — | — | 8,080 | — | 8,080 |
| Class A convertible preferred stock issued and debt assumed in the PortoCem Acquisition | (125,198) | — | (125,198) | (125,195) | — | (125,195) | (125,198) | — | (125,198) |
Restated Condensed Consolidated Balance Sheets (Unaudited)
| As of March 31, 2025 | As of June 30, 2025 | As of September 30, 2025 | ||||||
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated |
| Assets | ||||||||
|---|---|---|---|---|---|---|---|---|
| Current assets | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Cash and cash equivalents | $447,862 | $— | $447,862 | $551,109 | $— | $551,109 | $145,237 | $— | $145,237 |
| Restricted cash | 379,537 | — | 379,537 | 270,298 | — | 270,298 | 244,104 | — | 244,104 |
| Receivables, net of allowances | 273,136 | (1,199) | 271,937 | 269,405 | 694 | 270,099 | 419,761 | 3,499 | 423,260 |
| Inventory | 66,695 | — | 66,695 | 74,000 | — | 74,000 | 109,279 | (647) | 108,632 |
| Assets held for sale - current | 104,553 | — | 104,553 | — | — | — | — | — | — |
| Prepaid expenses and other current assets, net | 201,925 | 2,774 | 204,699 | 317,687 | 8,209 | 325,896 | 415,421 | 12,030 | 427,451 |
| Total current assets | 1,473,708 | 1,575 | 1,475,283 | 1,482,499 | 8,903 | 1,491,402 | 1,333,802 | 14,882 | 1,348,684 |
| Construction in progress | 3,901,113 | 32,390 | 3,933,503 | 4,072,291 | 55,888 | 4,128,179 | 4,222,750 | 75,086 | 4,297,836 |
| Property, plant and equipment, net | 5,545,980 | 4,170 | 5,550,150 | 5,539,901 | (3,101) | 5,536,800 | 5,543,873 | (1,640) | 5,542,233 |
| Right-of-use assets | 465,939 | — | 465,939 | 437,548 | — | 437,548 | 418,383 | — | 418,383 |
| Intangible assets, net | 188,118 | — | 188,118 | 194,752 | — | 194,752 | 195,821 | — | 195,821 |
| Goodwill | 594,256 | 14,408 | 608,664 | 15,938 | — | 15,938 | 15,938 | — | 15,938 |
| Deferred tax assets, net | 6,848 | 626 | 7,474 | 155 | 626 | 781 | 6,559 | 626 | 7,185 |
| Assets held for sale - non-current | 633,654 | 1,972 | 635,626 | — | — | — | — | — | — |
| Other non-current assets, net | 218,464 | (830) | 217,634 | 214,246 | 125 | 214,371 | 168,481 | 330 | 168,811 |
| Total assets | $13,028,080 | $54,311 | $13,082,391 | $11,957,330 | $62,441 | $12,019,771 | $11,905,607 | $89,284 | $11,994,891 |
| Liabilities | |||||||||
| Current liabilities | |||||||||
| Current portion of long-term debt and short-term borrowings | $260,848 | $— | $260,848 | $1,181,559 | $— | $1,181,559 | $6,579,321 | $— | $6,579,321 |
| Accounts payable | 655,073 | 2,707 | 657,780 | 578,835 | 934 | 579,769 | 632,777 | 2,440 | 635,217 |
| Accrued liabilities | 268,083 | 19,873 | 287,956 | 253,043 | 29,966 | 283,009 | 488,905 | 22,089 | 510,994 |
| Current lease liabilities | 82,442 | (5,200) | 77,242 | 79,060 | (5,200) | 73,860 | 63,700 | — | 63,700 |
| Liabilities held for sale - current | 35,894 | — | 35,894 | — | — | — | — | — | — |
| Other current liabilities | 171,342 | 879 | 172,221 | 108,807 | (443) | 108,364 | 189,057 | (2,718) | 186,339 |
| Total current liabilities | 1,473,682 | 18,259 | 1,491,941 | 2,201,304 | 25,257 | 2,226,561 | 7,953,760 | 21,811 | 7,975,571 |
| Long-term debt | 8,931,506 | 5,492 | 8,936,998 | 7,805,260 | 4,951 | 7,810,211 | 2,335,994 | 4,001 | 2,339,995 |
| Non-current lease liabilities | 355,050 | — | 355,050 | 341,509 | — | 341,509 | 328,071 | — | 328,071 |
| Deferred tax liabilities, net | 51,359 | 1,792 | 53,151 | 61,770 | 908 | 62,678 | 53,227 | 6,117 | 59,344 |
| Liabilities held for sale - non-current | 135,398 | — | 135,398 | — | — | — | — | — | — |
| Other long-term liabilities | 168,851 | 5,208 | 174,059 | 154,139 | 1,815 | 155,954 | 110,471 | (2,510) | 107,961 |
|---|---|---|---|---|---|---|---|---|---|
| Total liabilities | 11,115,846 | 30,751 | 11,146,597 | 10,563,982 | 32,931 | 10,596,913 | 10,781,523 | 29,419 | 10,810,942 |
| Series B convertible preferred stock, $0.01 par value, 36,746, 36,746 and — shares authorized, issued and outstanding as of March 31, June 30 and September 30, 2025; aggregate liquidation preference of $36,746, $36,746 and $— at March 31, June 30 and September 30, 2025 | 40,708 | — | 40,708 | 41,154 | — | 41,154 | — | — | — |
| Stockholders’ equity | |||||||||
| Class A common stock, $0.01 par value, 750.0 million shares authorized, 273.8 million issued and outstanding as of March 31, 2025; 274.2 million issued and outstanding as of June 30, 2025; 284.6 million issued and outstanding as of September 30, 2025 | 2,738 | — | 2,738 | 2,742 | — | 2,742 | 2,846 | — | 2,846 |
| Additional paid-in capital | 1,722,829 | — | 1,722,829 | 1,725,985 | — | 1,725,985 | 1,772,580 | — | 1,772,580 |
| (Accumulated deficit) | (3,766) | 19,145 | 15,379 | (558,397) | 29,510 | (528,887) | (858,057) | 59,865 | (798,192) |
| Accumulated other comprehensive income | 26,671 | 4,415 | 31,086 | 59,426 | — | 59,426 | 78,025 | — | 78,025 |
| Total stockholders’ equity attributable to NFE | 1,748,472 | 23,560 | 1,772,032 | 1,229,756 | 29,510 | 1,259,266 | 995,394 | 59,865 | 1,055,259 |
| Non-controlling interest | 123,054 | — | 123,054 | 122,438 | — | 122,438 | 128,690 | — | 128,690 |
| Total stockholders’ equity | 1,871,526 | 23,560 | 1,895,086 | 1,352,194 | 29,510 | 1,381,704 | 1,124,084 | 59,865 | 1,183,949 |
| Total liabilities and stockholders’ equity | $13,028,080 | $54,311 | $13,082,391 | $11,957,330 | $62,441 | $12,019,771 | $11,905,607 | $89,284 | $11,994,891 |
Restated Quarterly Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income (Unaudited)
| Three Months Ended March 31, 2025 | Three Months Ended June 30, 2025 | Three Months Ended September 30, 2025 | ||||||
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated |
| Revenues | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Operating revenue | $384,881 | $— | $384,881 | $227,204 | $884 | $228,088 | $240,318 | $— | $240,318 |
| Vessel charter revenue | 45,436 | — | 45,436 | 46,739 | — | 46,739 | 61,048 | — | 61,048 |
| Contract novation revenue | — | 1,746 | 1,746 | — | 1,693 | 1,693 | — | 1,570 | 1,570 |
| Other revenue | 40,219 | — | 40,219 | 27,749 | (169) | 27,580 | 26,001 | 2,974 | 28,975 |
| Total Revenues | 470,536 | 1,746 | 472,282 | 301,692 | 2,408 | 304,100 | 327,367 | 4,544 | 331,911 |
| Operating expenses | |||||||||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 302,377 | — | 302,377 | 208,852 | (690) | 208,162 | 196,908 | — | 196,908 |
| Vessel operating expenses | 7,176 | — | 7,176 | 8,056 | 12 | 8,068 | 7,297 | — | 7,297 |
| Operations and maintenance | 54,957 | (17) | 54,940 | 59,817 | (2,414) | 57,403 | 58,520 | (1,219) | 57,301 |
| Selling, general and administrative | 59,271 | (7,451) | 51,820 | 57,256 | (697) | 56,559 | 86,050 | 417 | 86,467 |
| Transaction and integration costs | 11,931 | — | 11,931 | 75,384 | (30) | 75,354 | 19,649 | 30 | 19,679 |
| Depreciation and amortization | 53,057 | 3,254 | 56,311 | 52,870 | — | 52,870 | 50,474 | (1,144) | 49,330 |
| Goodwill impairment expense | — | — | — | 582,172 | — | 582,172 | — | — | — |
| Asset impairment expense | 246 | — | 246 | 117,312 | 5,571 | 122,883 | 10,353 | (5,571) | 4,782 |
| (Gain) loss on sale | — | — | — | (472,699) | 1,705 | (470,994) | 1,705 | (1,705) | — |
| Total operating expenses | 489,015 | (4,214) | 484,801 | 689,020 | 3,457 | 692,477 | 430,956 | (9,192) | 421,764 |
| Operating (loss) | (18,479) | 5,960 | (12,519) | (387,328) | (1,049) | (388,377) | (103,589) | 13,736 | (89,853) |
| Interest expense | 213,694 | (13,385) | 200,309 | 206,408 | (20,019) | 186,389 | 210,562 | (12,344) | 198,218 |
| Other (income) expense, net | (63,937) | — | (63,937) | (56,262) | (2,762) | (59,024) | (29,042) | (1,524) | (30,566) |
| Loss on extinguishment of debt, net | 467 | — | 467 | 20,320 | — | 20,320 | — | — | — |
| (Loss) before income taxes | (168,703) | 19,345 | (149,358) | (557,794) | 21,732 | (536,062) | (285,109) | 27,604 | (257,505) |
| Tax provision | 28,670 | (2,602) | 26,068 | (967) | 11,367 | 10,400 | 8,247 | (2,751) | 5,496 |
| Net (loss) | (197,373) | 21,947 | (175,426) | (556,827) | 10,365 | (546,462) | (293,356) | 30,355 | (263,001) |
| Net (loss) attributable to common stockholders | $(200,129) | $21,947 | $(178,182) | $(555,077) | $10,365 | $(544,712) | $(299,970) | $30,355 | $(269,615) |
| Net (loss) per share – basic | $(0.73) | $0.08 | $(0.65) | $(2.02) | $0.03 | $(1.99) | $(1.07) | $0.11 | $(0.96) |
| Net (loss) per share – diluted | $(0.73) | $0.08 | $(0.65) | $(2.02) | $0.03 | $(1.99) | $(1.07) | $0.11 | $(0.96) |
|---|---|---|---|---|---|---|---|---|---|
| Weighted average number of shares outstanding – basic | 273,609,766 | — | 273,609,766 | 274,371,636 | — | 274,371,636 | 281,121,646 | — | 281,121,646 |
| Weighted average number of shares outstanding – diluted | 273,609,766 | — | 273,609,766 | 274,371,636 | — | 274,371,636 | 281,121,646 | — | 281,121,646 |
| Other comprehensive (loss) income: | |||||||||
| Currency translation adjustment | 24,253 | — | 24,253 | 34,335 | (4,415) | 29,920 | 18,547 | — | 18,547 |
| Comprehensive (loss) | (173,120) | 21,947 | (151,173) | (522,492) | 5,950 | (516,542) | (274,809) | 30,355 | (244,454) |
| Comprehensive (income) attributable to non-controlling interest | (2,879) | — | (2,879) | 616 | — | 616 | (6,252) | — | (6,252) |
| Comprehensive (loss) attributable to stockholders | $(175,999) | $21,947 | $(154,052) | $(521,876) | $5,950 | $(515,926) | $(281,061) | $30,355 | $(250,706) |
Year to Date Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income (Unaudited)
| Six Months Ended June 30, 2025 | Nine Months Ended September 30, 2025 | |||||
|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Revenues | ||||||
| Operating revenue | $612,085 | $884 | $612,969 | $852,403 | $884 | $853,287 |
| Vessel charter revenue | 92,175 | — | 92,175 | 153,223 | — | 153,223 |
| Contract novation revenue | — | 3,439 | 3,439 | — | 5,009 | 5,009 |
| Other revenue | 67,968 | (169) | 67,799 | 93,969 | 2,805 | 96,774 |
| Total Revenues | 772,228 | 4,154 | 776,382 | 1,099,595 | 8,698 | 1,108,293 |
| Operating expenses | ||||||
| Cost of sales (exclusive of depreciation and amortization shown separately below) | 511,229 | (690) | 510,539 | 708,137 | (690) | 707,447 |
| Vessel operating expenses | 15,232 | 12 | 15,244 | 22,529 | 12 | 22,541 |
| Operations and maintenance | 114,774 | (2,431) | 112,343 | 173,294 | (3,650) | 169,644 |
| Selling, general and administrative | 116,527 | (8,148) | 108,379 | 202,577 | (7,731) | 194,846 |
|---|---|---|---|---|---|---|
| Transaction and integration costs | 87,315 | (30) | 87,285 | 106,964 | — | 106,964 |
| Depreciation and amortization | 105,927 | 3,254 | 109,181 | 156,401 | 2,110 | 158,511 |
| Goodwill impairment expense | 582,172 | — | 582,172 | 582,172 | — | 582,172 |
| Asset impairment expense | 117,558 | 5,571 | 123,129 | 127,911 | — | 127,911 |
| (Gain) loss on sale | (472,699) | 1,705 | (470,994) | (470,994) | — | (470,994) |
| Total operating expenses | 1,178,035 | (757) | 1,177,278 | 1,608,991 | (9,949) | 1,599,042 |
| Operating (loss) | (405,807) | 4,911 | (400,896) | (509,396) | 18,647 | (490,749) |
| Interest expense | 420,102 | (33,404) | 386,698 | 630,664 | (45,748) | 584,916 |
| Other (income) expense, net | (120,199) | (2,762) | (122,961) | (149,241) | (4,286) | (153,527) |
| Loss on extinguishment of debt, net | 20,787 | — | 20,787 | 20,787 | — | 20,787 |
| (Loss) before income taxes | (726,497) | 41,077 | (685,420) | (1,011,606) | 68,681 | (942,925) |
| Tax provision | 27,703 | 8,765 | 36,468 | 35,950 | 6,014 | 41,964 |
| Net (loss) | (754,200) | 32,312 | (721,888) | (1,047,556) | 62,667 | (984,889) |
| Net (loss) attributable to common stockholders | $(755,206) | $32,312 | $(722,894) | $(1,055,176) | $62,667 | $(992,509) |
| Net (loss) per share – basic | $(2.76) | $0.12 | $(2.64) | $(3.82) | $0.23 | $(3.59) |
| Net (loss) per share – diluted | $(2.76) | $0.12 | $(2.64) | $(3.82) | $0.23 | $(3.59) |
| Weighted average number of shares outstanding – basic | 273,996,219 | — | 273,996,219 | 276,381,199 | — | 276,381,199 |
| Weighted average number of shares outstanding – diluted | 273,996,219 | — | 273,996,219 | 276,381,199 | — | 276,381,199 |
| Other comprehensive (loss) income: | ||||||
| Currency translation adjustment | 58,588 | (4,415) | 54,173 | 77,135 | (4,415) | 72,720 |
| Comprehensive (loss) | (695,612) | 27,897 | (667,715) | (970,421) | 58,252 | (912,169) |
| Comprehensive (income) attributable to non-controlling interest | (2,263) | — | (2,263) | (8,515) | — | (8,515) |
| Comprehensive (loss) attributable to stockholders | $(697,875) | $27,897 | $(669,978) | $(978,936) | $58,252 | $(920,684) |
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)
| Series B convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported · Shares · Amount · Shares · Amount | |||||||||
| Balance as of Balance as of December 31, 2024 (As Reported) | 96,746 | 90,570 | 266,459,093 | 2,664 | 1,674,312 | 196,363 | 3,089 | 122,660 | 1,999,088 |
| Net income (loss) | — | — | — | — | — | (199,581) | — | 2,208 | (197,373) |
| Other comprehensive income (loss) | — | — | — | — | — | — | 23,582 | 671 | 24,253 |
| Share-based compensation expense | — | — | — | — | (229) | — | — | — | (229) |
| Class A stock issued, net of issuance costs | — | — | 661,207 | 7 | 363 | — | — | — | 370 |
| Acquisition of non-controlling interest | — | — | — | — | (1,356) | — | — | 534 | (822) |
| Issuance of shares for vested share-based compensation awards | — | — | 31,814 | — | — | — | — | — | — |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (13,086) | — | (159) | — | — | — | (159) |
| Issuance of preferred stock and deemed dividend | — | — | — | — | — | — | — | — | — |
| Conversion of Series B convertible preferred stock | (60,000) | (49,969) | 6,651,511 | 67 | 49,898 | — | — | — | 49,965 |
| Dividends | — | 107 | — | — | — | (548) | — | (3,019) | (3,567) |
| Balance as of Balance as of March 31, 2025 (As Reported) | 36,746 | 40,708 | 273,790,539 | 2,738 | 1,722,829 | (3,766) | 26,671 | 123,054 | 1,871,526 |
| Adjustments | |||||||||
| Balance as of December 31, 2024 | — | — | — | — | — | (2,802) | 4,415 | — | 1,613 |
| Net income (loss) | — | — | — | — | — | 21,947 | — | — | 21,947 |
| Total Adjustments | — | — | — | — | — | 19,145 | 4,415 | — | 23,560 |
| As Restated | |||||||||
| Balance as of Balance as of December 31, 2024 (As Restated) | 96,746 | 90,570 | 266,459,093 | 2,664 | 1,674,312 | 193,561 | 7,504 | 122,660 | 2,000,701 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income (loss) | — | — | — | — | — | (177,634) | — | 2,208 | (175,426) | ||
| Other comprehensive income (loss) | — | — | — | — | — | — | 23,582 | 671 | 24,253 | ||
| Share-based compensation expense | — | — | — | — | (229) | — | — | — | (229) | ||
| Class A stock issued, net of issuance costs | — | — | 661,207 | 7 | 363 | — | — | — | 370 | ||
| Acquisition of non-controlling interest | — | — | — | — | (1,356) | — | — | 534 | (822) | ||
| Issuance of shares for vested share-based compensation awards | — | — | 31,814 | — | — | — | — | — | — | ||
| Shares withheld from employees related to share-based compensation, at cost | — | — | (13,086) | — | (159) | — | — | — | (159) | ||
| Issuance of preferred stock and deemed dividend | — | — | — | — | — | — | — | — | — | ||
| Conversion of Series B convertible preferred stock | (60,000) | (49,969) | 6,651,511 | 67 | 49,898 | — | — | — | 49,965 | ||
| Dividends | — | 107 | — | — | — | (548) | — | (3,019) | (3,567) | ||
| Balance as of Balance as of March 31, 2025 (As Restated) | 36,746 | 40,708 | 273,790,539 | 2,738 | 1,722,829 | 15,379 | 31,086 | 123,054 | 1,895,086 | ||
| Series B convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | |||||||||||
| As Reported | Shares | Amount | Shares | Amount | |||||||
| Balance as of March 31, 2025 (As Reported) | 36,746 | 40,708 | 273,790,539 | 2,738 | 1,722,829 | (3,766) | 26,671 | 123,054 | 1,871,526 | ||
| Net income (loss) | — | — | — | — | — | (554,631) | — | (2,196) | (556,827) | ||
| Other comprehensive income (loss) | — | — | — | — | — | — | 32,755 | 1,580 | 34,335 | ||
| Share-based compensation expense | — | — | — | — | 5,250 | — | — | — | 5,250 | ||
| Issuance of shares for vested share-based compensation awards | — | — | 720,642 | 7 | — | — | — | — | 7 |
|---|---|---|---|---|---|---|---|---|---|
| Shares withheld from employees related to share-based compensation, at cost | — | — | (309,718) | (3) | (1,648) | — | — | — | (1,651) |
| Dividends | — | 446 | — | — | (446) | — | — | — | (446) |
| Balance as of June 30, 2025 (As Reported) | 36,746 | 41,154 | 274,201,463 | 2,742 | 1,725,985 | (558,397) | 59,426 | 122,438 | 1,352,194 |
| Adjustments | |||||||||
| Balance as of March 31, 2025 | — | — | — | — | — | 19,145 | 4,415 | — | 23,560 |
| Net income (loss) | — | — | — | — | — | 10,365 | — | — | 10,365 |
| Other comprehensive income (loss) | — | — | — | — | — | — | (4,415) | — | (4,415) |
| Total Adjustments | — | — | — | — | — | 29,510 | — | — | 29,510 |
| As Restated | |||||||||
| Balance as of March 31, 2025 (As Restated) | 36,746 | 40,708 | 273,790,539 | 2,738 | 1,722,829 | 15,379 | 31,086 | 123,054 | 1,895,086 |
| Net income (loss) | — | — | — | — | — | (544,266) | — | (2,196) | (546,462) |
| Other comprehensive income (loss) | — | — | — | — | — | — | 28,340 | 1,580 | 29,920 |
| Share-based compensation expense | — | — | — | — | 5,250 | — | — | — | 5,250 |
| Issuance of shares for vested share-based compensation awards | — | — | 720,642 | 7 | — | — | — | — | 7 |
| Shares withheld from employees related to share-based compensation, at cost | — | — | (309,718) | (3) | (1,648) | — | — | — | (1,651) |
| Dividends | — | 446 | — | — | (446) | — | — | — | (446) |
| Balance as of June 30, 2025 (As Restated) | 36,746 | 41,154 | 274,201,463 | 2,742 | 1,725,985 | (528,887) | 59,426 | 122,438 | 1,381,704 |
| Series B convertible preferred stock · Class A common stock · Additionalpaid-in capital · Accumulateddeficit · Accumulatedothercomprehensive(loss) income · Non-controllingInterest · Totalstockholders’equity | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As Reported · Shares · Amount · Shares · Amount | ||||||||||||||||
| Balance as of June 30, 2025 (As Reported) | 36,746 | 41,154 | 274,201,463 | 2,742 | 1,725,985 | (558,397) | 59,426 | 122,438 | 1,352,194 | |||||||
| Net income (loss) | — | — | — | — | — | (299,660) | — | 6,304 | (293,356) | |||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | 18,599 | (52) | 18,547 | |||||||
| Share-based compensation expense | — | — | — | — | 5,544 | — | — | — | 5,544 | |||||||
| Conversion of Series B convertible preferred stock | (36,746) | (41,464) | 10,351,348 | — | 104 | — | 41,361 | — | — | — | 41,465 | |||||
| Dividends | — | 310 | — | — | (310) | — | — | — | (310) | |||||||
| Balance as of September 30, 2025 (As Reported) | — | — | 284,552,811 | 2,846 | 1,772,580 | (858,057) | 78,025 | 128,690 | 1,124,084 | |||||||
| Adjustments | ||||||||||||||||
| Balance as of June 30, 2025 | — | — | — | — | — | 29,510 | — | — | 29,510 | |||||||
| Net income (loss) | — | — | — | — | — | 30,355 | — | — | 30,355 | |||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | — | — | — | |||||||
| Total Adjustments | — | — | — | — | — | 59,865 | — | — | 59,865 | |||||||
| As Restated | ||||||||||||||||
| Balance as of June 30, 2025 (As Restated) | 36,746 | 41,154 | 274,201,463 | 2,742 | 1,725,985 | (528,887) | 59,426 | 122,438 | 1,381,704 | |||||||
| Net income (loss) | — | — | — | — | — | (269,305) | — | 6,304 | (263,001) | |||||||
| Other comprehensive income (loss) | — | — | — | — | — | — | 18,599 | (52) | 18,547 | |||||||
| Share-based compensation expense | — | — | — | — | 5,544 | — | — | — | 5,544 | |||||||
| Conversion of Series B convertible preferred stock | (36,746) | (41,464) | 10,351,348 | 104 | 41,361 | — | — | — | 41,465 | |||||||
| Dividends | — | 310 | — | — | (310) | — | — | — | (310) | |||||||
| Balance as of September 30, 2025 (As Restated) | — | — | 284,552,811 | 2,846 | 1,772,580 | (798,192) | 78,025 | 128,690 | 1,183,949 | |||||||
Restated Consolidated Cash Flow Statements
| Three Months Ended March 31, 2025 | Six Months Ended June 30, 2025 | Nine Months Ended September 30, 2025 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | As Reported | Adjustments | As Restated | |
| Cash flows from operating activities | |||||||||
| Net loss | $(197,373) | $21,947 | $(175,426) | $(754,200) | $32,312 | $(721,888) | $(1,047,556) | $62,667 | $(984,889) |
| Adjustments for: | |||||||||
| Amortization of deferred financing costs and debt guarantee, net | 23,841 | 7,383 | 31,224 | 36,231 | 6,842 | 43,073 | 47,452 | 8,027 | 55,479 |
| Depreciation and amortization | 63,353 | 3,254 | 66,607 | 124,531 | 3,254 | 127,785 | 183,377 | 2,110 | 185,487 |
| Deferred taxes | (4,740) | 152 | (4,588) | 590 | 11,232 | 11,822 | (15,495) | 13,342 | (2,153) |
| Share-based compensation | — | — | — | 5,021 | — | 5,021 | 10,565 | — | 10,565 |
| Goodwill impairment expense | — | — | — | 582,172 | — | 582,172 | 582,172 | — | 582,172 |
| Asset impairment expense | 246 | — | 246 | 117,558 | 5,571 | 123,129 | 127,911 | — | 127,911 |
| (Gain) on sale of assets | — | — | — | (472,699) | 1,705 | (470,994) | (470,994) | — | (470,994) |
| Loss on extinguishment of debt | 467 | — | 467 | 20,787 | — | 20,787 | 20,787 | — | 20,787 |
| (Earnings) recognized from vessels chartered to third parties transferred to Energos | (13,082) | — | (13,082) | (23,329) | — | (23,329) | (24,856) | — | (24,856) |
| Other | (31,189) | (3,718) | (34,907) | (10,703) | (3,719) | (14,422) | (659) | (3,720) | (4,379) |
| Changes in operating assets and liabilities: | |||||||||
| (Increase) in receivables | (7,001) | (1,174) | (8,175) | (14,951) | (1,366) | (16,317) | (164,452) | (4,172) | (168,624) |
| Decrease (increase) in inventories | 7,622 | — | 7,622 | 6,112 | — | 6,112 | (27,653) | 647 | (27,006) |
| (Increase) in other assets | (1,074) | 2,466 | 1,392 | (31,961) | (5,409) | (37,370) | (81,184) | (7,950) | (89,134) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Decrease in right-of-use assets | 30,848 | — | 30,848 | 32,772 | — | 32,772 | 51,738 | — | 51,738 | ||||||||
| Increase in accounts payable/accrued liabilities | 130,433 | (3,470) | 126,963 | 98,782 | 2,971 | 101,753 | 326,521 | 4,483 | 331,004 | ||||||||
| (Decrease) in amounts due to affiliates | — | — | — | — | — | — | — | — | |||||||||
| (Decrease) in lease liabilities | (42,888) | — | (42,888) | (39,857) | — | (39,857) | (67,816) | — | (67,816) | ||||||||
| Increase (decrease) in other liabilities | 8,832 | (2,372) | 6,460 | (61,012) | (5,428) | (66,440) | (25,045) | (7,468) | (32,513) | ||||||||
| Net cash (used in) provided by operating activities | $(31,705) | 24,468 | (7,237) | (384,156) | 47,965 | (336,191) | (575,187) | 67,966 | (507,221) | ||||||||
| Cash flows from investing activities | |||||||||||||||||
| Capital expenditures | (340,470) | 85,373 | (255,097) | (652,798) | 151,068 | (501,730) | (758,457) | 166,252 | (592,205) | ||||||||
| Sale of Jamaica Business | — | — | — | 949,456 | — | 949,456 | 949,456 | — | 949,456 | ||||||||
| Other investing activities | 4,555 | — | 4,555 | 4,791 | — | 4,791 | 4,654 | — | 4,654 | ||||||||
| Net cash used in (provided by) investing activities | (335,915) | 85,373 | (250,542) | 301,449 | 151,068 | 452,517 | 195,653 | 166,252 | 361,905 | ||||||||
| Cash flows from financing activities | |||||||||||||||||
| Proceeds from borrowings of debt | 901,733 | — | 901,733 | 1,316,864 | — | 1,316,864 | 1,375,495 | — | 1,375,495 | ||||||||
| Payments made for capital expenditures paid beyond customary vendor payment terms | — | (109,841) | (109,841) | — | (199,033) | (199,033) | — | (234,218) | (234,218) | ||||||||
| Payment of deferred financing costs | (26,093) | — | (26,093) | (27,774) | — | (27,774) | (27,781) | — | (27,781) | ||||||||
| Repayment of debt | (664,062) | — | (664,062) | (1,390,187) | — | (1,390,187) | (1,592,321) | — | (1,592,321) |
|---|---|---|---|---|---|---|---|---|---|
| Payment of dividends | (3,460) | — | (3,460) | (3,014) | — | (3,014) | (3,019) | — | (3,019) |
| Other financing activities | (3,662) | — | (3,662) | (6,317) | — | (6,317) | (6,644) | — | (6,644) |
| Net cash provided by (used in) financing activities | 204,456 | (109,841) | 94,615 | (110,428) | (199,033) | (309,461) | (254,270) | (234,218) | (488,488) |
| Impact of changes in foreign exchange rates on cash and cash equivalents | 34,332 | — | 34,332 | 48,965 | — | 48,965 | 57,568 | — | 57,568 |
| Net (decrease) increase in cash, cash equivalents and restricted cash | (128,832) | — | (128,832) | (144,170) | — | (144,170) | (576,236) | — | (576,236) |
| Cash, cash equivalents and restricted cash – beginning of period | 965,577 | — | 965,577 | 965,577 | — | 965,577 | 965,577 | — | 965,577 |
| Cash, cash equivalents and restricted cash – end of period | $836,745 | $— | $836,745 | $821,407 | $— | $821,407 | $389,341 | $— | $389,341 |
| Supplemental disclosure of non-cash investing and financing activities: | |||||||||
| Changes in accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | $(62,874) | $(25,058) | $(87,932) | (161,057) | $(25,058) | $(186,115) | (163,921) | $(31,061) | $(194,982) |
| Accounts payable and accrued liabilities associated with construction in progress and property, plant and equipment additions | 366,358 | 6,003 | 372,361 | 266,191 | 6,003 | 272,194 | 295,174 | — | 295,174 |
| Principal payments on financing obligation to Energos by third party charters | (9,871) | — | (9,871) | (17,027) | — | (17,027) | (16,567) | — | (16,567) |
| Proceeds held in escrow | — | — | — | 98,635 | — | 98,635 | 98,635 | — | 98,635 |
Schedule II
| Description | Balance atBeginning of Year | Additions(1) | Deductions | Balance atEnd of Year |
|---|---|---|---|---|
| Allowance for expected credit losses | $16,490 | $14,044 | $(12,437) | $18,097 |
| Year ended December 31, 2024 - As Restated | ||||
| Allowance for expected credit losses | 1,484 | 15,184 | (178) | 16,490 |
| Allowance for expected credit losses | 1,526 | — | (42) | 1,484 |
Notes:
(1)Amount expensed is included within Selling, general and administrative.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.