true 0001697500 0001697500 2024-09-11 2024-09-11

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D)

OF THE SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): November 18, 2024 (September 11, 2024)

 

 

Solaris Energy Infrastructure, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-38090   81-5223109
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

9651 Katy Freeway, Suite 300

Houston, Texas 77024

(address of principal executive offices) (zip code)

(281) 501-3070

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencements communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading
Symbol(s)

 

Name of each Exchange
on Which Registered

Class A Common Stock, $0.01 par value   SEI   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 


Introductory Note.

On September 17, 2024, Solaris Energy Infrastructure, Inc. (f/k/a Solaris Oilfield Infrastructure, Inc.) (the “Company”) filed a Current Report on Form 8-K (the “Original Report”) with the U.S. Securities and Exchange Commission. The Original Report disclosed the consummation of the previously announced acquisition contemplated by the Contribution Agreement, dated July 9, 2024, by and between the Company, Solaris Energy Infrastructure, LLC (f/k/a Solaris Oilfield Infrastructure, LLC), a Delaware limited liability company and a subsidiary of the Company (“Solaris LLC”), John A. Johnson, an individual resident of the State of Florida, John Tuma, an individual resident of the State of Texas, J Turbines, Inc., a Delaware corporation (“J Turbines”) and KTR Management Company, LLC, a Texas limited liability company (“KTR” and together with J Turbines, the “Contributors”), pursuant to which the Contributors agreed to contribute (the “Contribution”) all of the issued and outstanding equity interests of Mobile Energy Rentals, LLC, a Texas limited liability company (“MER”), to Solaris LLC.

The Contribution was consummated on September 11, 2024.

This Current Report on Form 8-K/A amends the Original Report to include the financial statements required by Item 9.01(a) and the pro forma financial information required by Item 9.01(b). Except as provided herein, the disclosures made in the Original Report remain unchanged.

 

Item 9.01.

Financial Statements and Exhibits.

(a) Financial Statements of Businesses Acquired

The following historical financial statements of the business acquired in the Contribution are attached as Exhibit 99.1 and Exhibit 99.2 hereto.

 

   

The audited financial statements of MER as of December 31, 2023 and 2022 and for the year ended December 31, 2023 and the period from February 23, 2022 (inception) to December 31, 2022, and the related notes to the financial statements, attached as Exhibit 99.1 hereto and are incorporated herein by reference; and

 

   

The unaudited condensed financial statements of MER as of June 30, 2024 and December 31, 2023 and for the six months ended June 30, 2024 and 2023, and the related notes to the condensed financial statements, attached as Exhibit 99.2 hereto and are incorporated herein by reference.

(b) Pro Forma Financial Information

The following unaudited pro forma condensed combined financial information of the Company, giving effect to the Contribution, is attached as Exhibit 99.3 hereto:

 

   

The unaudited pro forma condensed combined financial statements of the Company for the nine months ended September 30, 2024 and for the year ended December 31, 2023, and the related notes to the pro forma condensed combined financial statements, attached as Exhibit 99.3 hereto and are incorporated herein by reference.

(d) Exhibits

 

Exhibit
 No. 

  

Description

23.1    Consent of BDO USA, P.C.
99.1    Historical audited financial statements of Mobile Energy Rentals, LLC as of December 31, 2023 and 2022 and for the year ended December 31, 2023 and the period from February 23, 2022 (inception) to December 31, 2022.
99.2    Historical unaudited condensed financial statements of Mobile Energy Rentals, LLC as of June 30, 2024 and December 31, 2023 and for the six months ended June 30, 2024 and 2023.
99.3    Unaudited pro forma combined financial statements of Solaris Energy Infrastructure, Inc. for the nine months ended September 30, 2024 and for the year ended December 31, 2023.
104    Cover Page Interactive Data File (embedded within Inline XBRL document).

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    SOLARIS ENERGY INFRASTRUCTURE, INC.
Date: November 18, 2024    
    By:  

/s/ Kyle S. Ramachandran

    Name:   Kyle S. Ramachandran
    Title:   President and Chief Financial Officer

 

3

Exhibit 23.1

Consent of Independent Auditor

We hereby consent to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-260289) and Form S-8 (No. 333-218043 and 333-276682) of Solaris Oilfield Infrastructure, Inc. (n/k/a Solaris Energy Infrastructure, Inc.) (the Company) of our report dated July 25, 2024, relating to the financial statements of Mobile Energy Rentals, LLC, which appears as an exhibit in this Form 8-K/A. Our report contains an explanatory paragraph regarding Mobile Energy Rentals, LLC’s ability to continue as a going concern.

/s/ BDO USA, P.C.

Houston, Texas

November 18, 2024

Exhibit 99.1

Mobile Energy Rentals, LLC

Financial Statements

As of December 31, 2023 and 2022, for the

Year Ended December 31, 2023, and the Period from

February 23, 2022 (Inception) to December 31, 2022


Independent Auditor’s Report

To the Members of

Mobile Energy Rentals, LLC

Houston, Texas

Opinion

We have audited the financial statements of Mobile Energy Rentals, LLC (the “Company”), which comprise the balance sheets as of December 31, 2023 and 2022, and the related statements of income, changes in members’ equity, and cash flows for the year then ended December 31, 2023 and the period from February 23, 2022 (inception) to December 31, 2022, and the related notes to the financial statements.

In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for the year ended December 31, 2023 and the period from February 23, 2022 (inception) to December 31, 2022 in accordance with accounting principles generally accepted in the United States of America.

Basis for Opinion

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Substantial Doubt About the Company’s Ability to Continue as a Going Concern

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As described in Note 1 to the financial statements, the Company has material purchase commitments entered into subsequent to December 31, 2023 and has stated that substantial doubt exists about the Company’s ability to continue as a going concern. Management’s evaluation of the events and conditions and management’s plans regarding these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.

Responsibilities of Management for the Financial Statements

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are available to be issued.

Auditor’s Responsibilities for the Audit of the Financial Statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The

 

1


risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

In performing an audit in accordance with GAAS, we:

 

   

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

   

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

 

   

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

   

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

 

   

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control-related matters that we identified during the audit.

/s/ BDO USA, P.C.

Houston, Texas

July 25, 2024

 

2


Financial Statements

 

3


Mobile Energy Rentals, LLC

Balance Sheets

 

     December 31,
2023
     December 31,
2022
 
Assets      

Current assets:

     

Cash

   $ 943,275      $ 583,014  

Accounts receivable, net

     591,158        802,125  

Unbilled receivables

     355,585        29,790  

Prepaid expenses and other current assets

     4,441        —   
  

 

 

    

 

 

 

Total current assets

     1,894,459        1,414,929  

Property and equipment, net of accumulated depreciation of $813,996 and $348,796, respectively

     3,907,004        4,372,204  
  

 

 

    

 

 

 

Total Assets

   $ 5,801,463      $ 5,787,133  
  

 

 

    

 

 

 
Liabilities and Members’ Equity      

Current liabilities:

     

Accounts payable

   $ 339,749      $ —   

Accrued expenses

     65,350        75,814  

Deferred revenue

     68,000        220,000  
  

 

 

    

 

 

 

Total liabilities

     473,099        295,814  

Members’ equity

     5,328,364        5,491,319  
  

 

 

    

 

 

 

Total Liabilities and Members’ Equity

   $ 5,801,463      $ 5,787,133  
  

 

 

    

 

 

 

 

 

See accompany notes to financial statements.

 

4


Mobile Energy Rentals, LLC

Statements of Income

 

     Year Ended
December 31,
2023
    From February 23,
2022 (Inception Date) to
December 31,

2022
 

Revenues:

    

Lease income

   $ 2,244,007     $ 2,632,183  

Service revenue

     201,850       100,739  

Sales of ancillary products

     14,420       28,200  
  

 

 

   

 

 

 

Total revenues

     2,460,277       2,761,122  
  

 

 

   

 

 

 

Cost of revenues:

    

Depreciation

     465,200       348,796  

Supplies and materials

     179,231       599,065  

Equipment rentals

     157,404       —   

Labor and service cost

     135,632       467,510  

Freight and transportation

     124,512       400  

Repairs and maintenance

     61,605       —   
  

 

 

   

 

 

 

Total cost of revenues

     1,123,584       1,415,771  
  

 

 

   

 

 

 

Gross profit

     1,336,693       1,345,351  

Selling, general, and administrative expenses

     300,643       158,345  
  

 

 

   

 

 

 

Income from operations

     1,036,050       1,187,006  

Other expense (income):

    

Interest expense

     —        31  

Other (income), net

     (995     (364
  

 

 

   

 

 

 

Total other (income)

     (995     (333
  

 

 

   

 

 

 

Net Income

   $ 1,037,045     $ 1,187,339  
  

 

 

   

 

 

 

 

See accompany notes to financial statements.

 

5


Mobile Energy Rentals, LLC

Statements of Changes in Members’ Equity

 

Balance, February 23, 2022 (Inception Date)

   $ —   

Contributions from members

     5,303,980  

Distributions to members

     (1,000,000

Net income

     1,187,339  
  

 

 

 

Balance, December 31, 2022

     5,491,319  

Distributions to members

     (1,200,000

Net income

     1,037,045  
  

 

 

 

Balance, December 31, 2023

   $ 5,328,364  
  

 

 

 

 

 

 

See accompany notes to financial statements.

 

6


Mobile Energy Rentals, LLC

Statements of Cash Flows

 

     Year Ended
December 31,
2023
    From February 23,
2022 (Inception Date) to
December 31,

2022
 

Cash flows from operating activities:

    

Net income

   $ 1,037,045     $ 1,187,339  

Adjustments to reconcile net income to net cash from operating activities:

    

Depreciation expense

     465,200       348,796  

Credit loss expense

     24,122       —   

Supplies and materials contributed by members

     —        595,480  

Changes in operating assets and liabilities:

    

Accounts receivable

     186,845       (802,125

Unbilled receivables

     (325,795     (29,790

Prepaid expenses and other current assets

     (4,441     —   

Accounts payable

     339,749       —   

Accrued expenses

     (10,464     75,814  

Deferred revenue

     (152,000     220,000  
  

 

 

   

 

 

 

Net cash provided by operating activities

     1,560,261       1,595,514  
  

 

 

   

 

 

 

Cash flows from investing activity:

    

Purchase of property and equipment

     —        (12,500
  

 

 

   

 

 

 

Net cash used in investing activity

     —        (12,500
  

 

 

   

 

 

 

Cash flows from financing activity:

    

Distributions to members

     (1,200,000     (1,000,000
  

 

 

   

 

 

 

Net cash used in financing activities

     (1,200,000     (1,000,000
  

 

 

   

 

 

 

Net change in cash

     360,261       583,014  

Cash, beginning of year and period

     583,014       —   
  

 

 

   

 

 

 

Cash, End of Year and Period

   $ 943,275     $ 583,014  
  

 

 

   

 

 

 

Supplemental cash flow information:

    

Cash paid for interest

   $ —      $ 31  

Noncash financing and investing activity:

    

Additions to property and equipment through contributions from members

   $ —      $ 4,708,500  

Supplies and materials charged to “Cost of Revenues” contributed by members

   $ —      $ 595,480  

See accompany notes to financial statements.

 

7


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

Note 1 – Organization and Nature of Business

Mobile Energy Rentals, LLC (“Company” or “MER”), a Texas limited liability company headquartered in Houston, Texas, was incorporated on February 23, 2022 (Inception Date). The Company operates throughout the United States and offers its customers a comprehensive range of power equipment for lease, including generators, transformers, and power distribution systems.

Going Concern

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities and other commitments in the normal course of business. As such, the financial statements do not include adjustments relating to the recoverability and classification of assets and their carrying amount, or the amount and classification of liabilities that may result should the Company be unable to continue as a going concern.

Subsequent to December 31, 2023, the Company entered into a purchase commitment for various property and equipment of $307.6 million. The purchase commitment of $307.6 million began in June 2024 and is expected to be completed in July 2025. The Company does not have the liquidity necessary to fulfill the payment terms of the purchase commitment. Refer to Note 9, Subsequent Events for additional information.

The Company’s priority is focused on generating sufficient cash flow from operational activity by maintaining and increasing the utilization of its property and equipment and the closing of the Solaris Transaction, as defined and described in Note 9, Subsequent Events.

There can be no assurance that the Company will be able to implement these plans successfully or that such plans will generate sufficient liquidity to continue as a going concern. The factors discussed above raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are available to be issued.

Note 2 – Significant Accounting Policies

Basis of Presentation

The Company prepares its financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Specific accounting principles followed and the methods of applying those principles that materially affect the determination of the Company’s financial position, results of operations, and cash flows are summarized below.

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 and the disclosure of contingent liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Cash

The Company considers all short-term, highly liquid investments with an original maturity of three months or less to be cash equivalents. The Company does not have any cash equivalents as of December 31, 2023 and 2022.

 

8


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

The Company has concentrated its credit risk for cash by maintaining deposits in financial institutions; at times, balances in the accounts may exceed the amount insured by the United States Federal Deposit Insurance Corporation. The Company monitors the financial health of the institutions with which it does business, has not experienced any losses in such accounts, and believes it is not exposed to any significant credit risk for cash.

Accounts Receivable, net

Accounts receivable represents billed receivables for equipment leasing arrangements, service revenue, and sales of ancillary products.

The accounts receivable for equipment leasing arrangements is stated net of an allowance for uncollectible receivables. The Company provides allowances, which management believes are adequate to absorb losses to be incurred in realizing the amounts of accounts receivable recorded in the accompanying financial statements. Accounts are periodically assessed for collectability, and a provision for uncollectible accounts is charged to earnings. Accounts deemed uncollectible are applied against the allowance for uncollectible receivables. Management has determined that no allowance for uncollectible receivables is necessary as of December 31, 2023 and 2022. At the beginning of each arrangement, the Company generally collects first and last month’s consideration for that arrangement. As such, the Company believes that its exposure to losses are fully cash collateralized and determined that no significant allowance was necessary.

Accounts receivable for service revenue and sales of ancillary equipment is stated net of an allowance for credit losses. The Company provides allowances, which management believes are adequate to absorb losses to be incurred in realizing the amounts of accounts receivable recorded in the accompanying financial statements. Accounts are periodically assessed for collectability, and a provision for credit losses is charged to earnings. Accounts deemed uncollectible are applied against the allowance for credit losses. As of December 31, 2023 and 2022, the allowance for credit losses was $24,122 and $0, respectively. During the year ended December 31, 2023 and period from inception date to December 31, 2022, credit loss expense amounted to $24,122 and $0, respectively.

Unbilled Receivables

Unbilled receivables represent lease income for various property and equipment that has been earned and recognized but not yet billed to the applicable customers.

Deferred Revenue

Deferred revenue represents customers’ payments received at the beginning of the lease term and applicable to the last months’ lease rentals.

Property and Equipment, net

Property and equipment are stated at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the respective assets. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income for the period. Expenditures for major additions that extend the useful life of the assets are capitalized. Minor replacements, maintenance, and repairs that do not improve or extend the life of such assets are charged to expense as incurred.

 

9


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

Major classifications and estimated depreciable lives of property and equipment are as follows:

 

Switchgears    10 years
Trailers    10 years
Other Ancillary Equipment    10-25 years

Impairment of Long-Lived Assets

Long-lived assets, such as property and equipment, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable, such as insufficient cash flows or plans to dispose of or sell long-lived assets before the end of their previously estimated useful lives. For the year ended December 31, 2023 and the period from inception date to December 31, 2022, there were no impairments.

Revenue Recognition

The Company enters into various contract arrangements with its customers. These arrangements have historically been short-term in nature, generally under 12 months. Such arrangements may include both lease components, such as rentals of power distribution systems, turbines, switchgear equipment, power trailers, and generators and non-lease components, such as operations and maintenance and commissioning and decommissioning of such equipment. The Company has determined that the lease component is the predominant component in these arrangements. Additionally, the Company also sells various ancillary products to its customers.

Lease Components

The Company elected to apply the practical expedient to not separate the non-lease components that relate to operations and maintenance as management determined that the pattern and timing of revenue recognition such non-lease components aligns with those of the lease components. The Company accounts for these combined components as leases in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 842, Leases. These leases are classified as operating leases due to their short-term nature and the absence of transfer of ownership and bargain purchase options. Additionally, the Company’s arrangements do not include residual value guarantees.

The Company recognizes these operating leases on a straight-line basis over each lease’s term. Lease payments are generally fixed, and there are no significant variable lease payments in the Company’s arrangements. Arrangements may generally be renewed on a month-to-month basis, subject to price negotiation between the Company and the customer.

Certain arrangements include subleases of various equipment to the Company’s customers. These arrangements are also classified as operating leases. Sublease income from payments on these leases is also recognized on a straight-line basis over the lease term and recorded on the statements of income as a component of lease income.

Non-Lease Components

Certain non-lease components that relate to commissioning and decommissioning do not qualify for the practical expedient. The contract value is allocated to such non-lease components on the basis of its stand-alone selling price. For these components, the Company applies FASB ASC Topic 606, Revenue with Customers, and recognizes revenue at the point in time when the transfer of services has been completed and recorded as service revenue in the statements of income.

 

10


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

Activities that Do Not Constitute Components of a Contract

The Company also charges insurance and taxes to its customers in certain of its arrangements. These activities are not separate components of the contract because they do not transfer to the lessee a good or service that is separate from the right to use the underlying asset. The Company elected to apply an accounting policy for these taxes to not evaluate whether such taxes are the primary obligation of the lessor as owner of the underlying leased asset. As such, the Company excludes taxes from the total consideration in the contract and from variable payments not included in the consideration in the contract. Customer payments for activities that are not separate components of the contract, such as insurance, are generally fixed in nature. As such, the Company allocates such payments to lease components and non-lease components and recognizes them according to their classification.

Ancillary Sales

In accordance with FASB ASC Topic 606, the Company recognizes revenue from the sale of ancillary products at the point in time when the transfer of control passes to buyer.

Income Taxes

The Company is organized as a limited liability company and has elected to be treated as a pass-through entity for federal income tax purposes. As such, no expense for federal taxes is included in these financial statements. The annual federal income tax liability resulting from the Company’s activities is the responsibility of its members. Each member will report their respective share of the Company’s taxable income or loss. In the event of an examination of the Company’s tax return, the liability of the members could be changed if an adjustment of the Company’s income or loss is ultimately sustained by taxing authorities.

Leases – Company as a Lessee

The Company enters as lessee into various lease arrangements wherein the Company is the lessee with third parties and certain related parties. These leases are short-term in nature, generally ranging from five to seven months, and may be renewed on a month-to-month basis subject to price negotiation between the Company and the lessor. The Company has determined that it is not reasonably certain that it will exercise the renewal options on these leases, and as such, did not include such renewal periods in the determination of its lease terms.

The Company has elected to apply the practical expedient permitted by FASB ASC Topic 842 when accounting for these short-term leases. As such, the Company recognizes the short-term lease payments in net income on a straight-line basis over the lease term, and variable lease payments in the period in which the obligation for those payments is incurred. Short-term lease expense amounted to $157,404 for the year ended December 31, 2023, and $0 from the period from inception date to December 31, 2022 and is included as a component of cost of revenues – equipment rentals on the statements of income.

Refer to Note 6, Related Party Transactions, for additional information regarding related party transactions recognized.

The Company also subleases certain leased equipment to its customers in agreements classified as operating leases. Upon completion of the primary term, both parties have substantive rights to terminate the leases. As a result, enforceable rights and obligations do not exist under the rental agreements subsequent to the initial term.

During 2022 and 2023, the Company did not have any finance leases.

 

11


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

Recent Accounting Pronouncements

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (“ASU 2016-13”), which provides new authoritative guidance with respect to the measurement of credit losses on financial instruments. This update changes the impairment model for most financial assets and certain other instruments by introducing a current expected credit loss (“CECL”) model. The CECL model is a more forward-looking approach based on expected losses rather than incurred losses, requiring entities to estimate and record losses expected over the remaining contractual life of an asset. ASU 2016-13 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years for smaller reporting companies. ASU 2016-13 applies to accounts receivables from certain of the Company’s revenue transactions, including service revenue and sales of ancillary products, which are accounted for under ASC Topic 606 - Revenues from Contracts with Customers (“Topic 606”). The Company adopted ASU 2016-13 on January 1, 2023. There was no impact upon adoption of ASU 2016-13 on January 1, 2023 as the Company had no outstanding receivables under Topic 606 as of the adoption date.

Other recent accounting pronouncements issued by the FASB or other authoritative standards groups with future effective dates are either not applicable or are not expected to be significant to the Company’s financial statements.

Note 3 – Property and Equipment, net

Property and equipment as of December 31, 2023 and 2022, are summarized as follows:

 

     December 31,      December 31,  
     2023      2022  

Switchgear equipment

   $ 4,506,500      $ 4,506,500  

Trailers

     87,000        87,000  

Other ancillary equipment

     127,500        127,500  
  

 

 

    

 

 

 

Total property and equipment

     4,721,000        4,721,000  

Less: accumulated depreciation

     (813,996      (348,796
  

 

 

    

 

 

 
   $ 3,907,004      $ 4,372,204  
  

 

 

    

 

 

 

The Company recorded depreciation expense of $465,200 and $348,796 for the year ended December 31, 2023 and the period from inception date to December 31, 2022, respectively.

Note 4 – Revenue

The following table summarizes revenues from our contracts disaggregated by revenue generating activity contained therein for the year ended December 31, 2023 and for the period from February 23, 2022 (Inception Date) to December 31, 2022:

 

            From February 23, 2022  
   Year Ended      (Inception Date) to  
   December 31,      December 31,  
     2023      2022  

Lease income

   $ 2,244,007      $ 2,632,183  

Service revenue

     201,850        100,739  

Sales of ancillary products

     14,420        28,200  
  

 

 

    

 

 

 
   $ 2,460,277      $ 2,761,122  
  

 

 

    

 

 

 

 

12


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

Lease Income

Included in lease income is sublease income amounting to $1,183,750 and $1,002,833 for the year ended December 31, 2023 and for the period from inception date to December 31, 2022, respectively.

Service Revenue and Sales of Ancillary Products

Service revenue relates to commissioning and decommissioning service components are recognized when transfer of services are completed. Ancillary product sales that are recognized when control passes on to the buyer. For further information, see Note 2, Revenue Recognition section. As of December 31, 2023 and 2022, the outstanding accounts receivable for service revenue and sales of ancillary products were $64,069 and $0, respectively. There were no contract asset or contract liability balances related to service revenue or sales of ancillary products as of December 31, 2023 and 2022.

Note 5 – Members’ Equity

The Company was formed using contributions from its founding members. There is one class of units, and all units were issued as of December 31, 2023 and 2022.

In 2022, founding members contributed property and equipment amounting to $4,708,500, and supplies and materials amounting to $595,480. The contributed property and equipment was capitalized as property and equipment in the balance sheets, and the supplies and materials were recorded as a component of cost of revenues on the statements of income.

The Company also paid distributions to the members of $1,200,000 for the year ended December 31, 2023, and $1,000,000 for the period from inception date to December 31, 2022.

Note 6 – Related Party Transactions

As stated in Note 2, the Company has entered into various arrangements with members that qualify as related party transactions.

The Company is the lessor in various arrangements with members. Revenue arising from these transactions amounted to $312,795 for the year ended December 31, 2023, and $41,488 for the period from inception date to December 31, 2022. This revenue is recorded as a component of lease income on the statements of income. As of December 31, 2023 and 2022, outstanding receivables arising from these transactions amounted to $342,585 and $29,790, respectively, which is recorded on the balance sheets as a component of unbilled receivables.

The Company also enters into arrangements to purchase supplies and labor from a member. Expenses related to these transactions amounted to $27,664 for labor and service cost, $136,167 for equipment rentals, and $155,608 for supplies and materials totaling $319,439 for the year ended December 31, 2023, and $363,510 for labor and service cost for the period from inception date to December 31, 2022, and are recognized on the statements of income as a component of cost of revenue. Payables outstanding from these transactions amounted to $208,272 and $0 as of December 31, 2023 and 2022, respectively, and are recognized as a component of accounts payable on the balance sheets.

 

13


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

Additionally, the Company leases certain property and equipment from members and related parties under short-term operating leases. See Note 2, Leases – Company as a Lessee section. Short-term lease expense arising from these related-party transactions amounted to $136,167 for the year ended December 31, 2023, and $0 for the period from inception date to December 31, 2022, which is recognized as equipment rentals (a component of cost of revenues) on the statements of income.

The Company pays a management fee to a member for accounting and legal services the member provides to the Company. The Company paid the member $25,000 related to this fee during the year ended December 31, 2023, and $0 for the period from inception date to December 31, 2022, which is recognized as selling, general, and administrative expenses on the statements of income.

Note 7 – Commitments and Contingencies

Purchase Commitments

In the normal course of business, the Company enters into purchase obligations for its power equipment and services. As of the balance sheet date, there were no outstanding purchase obligations.

Note 8 – Concentrations

For the year ended December 31, 2023, four customers each accounted for more than 10% of the Company’s revenue, and two suppliers accounted for more than 10% of the Company’s total purchases.

For the period from inception date to December 31, 2022, three customers accounted for more than 10% of the Company’s revenue, and two suppliers accounted for more than 10% of the Company’s total purchases.

As of December 31, 2023, three customers accounted for more than 10% of the Company’s accounts receivable, and two suppliers accounted for more than 10% of the Company’s accounts payable.

As of December 31, 2022, one customer accounted for more than 10% of the Company’s accounts receivable, and no supplier accounted for more than 10% of the Company’s accounts payable.

Note 9 – Subsequent Events

The Company has evaluated subsequent events through, July, 25 2024, the date the financial statements presented herein were available to be issued.

On January 10, 2024, the Company made distributions to the members of $1.0 million.

In March 2024, the Company has entered into a revenue contract of $39.0 million with a third party customer. The Company has billed and collected $6.8 million under this contract.

On April 8, 2024, the Company entered into a third-party purchase obligation for property and equipment totaling $30.0 million. On April 9, 2024, the Company paid a non-refundable deposit of $3.0 million to the supplier. The remaining $27.0 million was paid by a member on behalf of the Company in exchange for membership interest in the Company, and all the property and equipment has been received from the supplier.

 

14


Mobile Energy Rentals, LLC

Notes to the Financial Statements

For the Year Ended December 31, 2023 and Period from February 23, 2022 (Inception Date) to December 31, 2022

 

 

On May 21, 2024, the Company entered into a long-term lease agreement with an affiliate wherein the Company is the lessee of certain commercial property. This agreement commenced on June 1, 2024 for a monthly payment of $18,000 for initial term of 24 months, ending on May 31, 2026.

The Company also entered into a short-term lease commitment for certain equipment with a third-party that commenced on June 1, 2024, with a monthly amount of $850,000 and contract end date of November 30, 2024.

On July 9, 2024, members of the Company and Solaris Oilfield Infrastructure, Inc. (“Solaris”) entered into a contribution agreement (“Solaris Transaction”), whereby the members of the Company will contribute all of the issued and outstanding equity of the Company to Solaris Oilfield Infrastructure, LLC (“Solaris LLC,” a subsidiary of Solaris) in exchange for:

1. $60.0 million in cash, subject to certain adjustments for indebtedness, closing cash, working capital, transaction expenses, and authorized for expenditures amounts, and

2. 16,464,778 units of Solaris LLC and equal number of shares of Class B of Solaris common stock , subject to certain adjustments.

The Solaris Transaction is subject to the approval of Solaris shareholders, certain customary closing conditions, and receipt of regulatory approvals.

Subsequent to the balance sheet date, the Company has third-party purchase obligations for property and equipment totaling $307.6 million through July 2025. The Company made payments totaling $2.5 million, and its members made payments totaling $37.1 million on behalf of the Company for the property and equipment. The Company has received property and equipment of $28.5 million related to the total purchase obligation. The Company intends to obtain funds for the purchase obligations through a combination of free cash flows, capital support from its members, and closing of the Solaris Transaction. If such funding were not available, the contracts are cancellable subject to termination penalties. In the event of termination or cancellation of the order by the Company (other than due to a material breach by the supplier), the Company shall pay seller cancellation charges. The termination or cancellation charges are substantial and range from 5% to 90% of the purchase price, depending on when the order is terminated or cancelled.

 

15

Exhibit 99.2

Mobile Energy Rentals, LLC

Condensed Interim Balance Sheets (Unaudited)

As of June 30, 2024 and December 31, 2023

 

 

 

     June 30,
2024
     December 31,
2023
 

Assets

     

Current assets:

     

Cash

   $ 2,932,250      $ 943,275  

Accounts receivable, net

     2,090,763        591,158  

Unbilled receivables

     1,643,679        355,585  

Prepaid expenses and other current assets

     72,607        4,441  
  

 

 

    

 

 

 

Total current assets

     6,739,299        1,894,459  
  

 

 

    

 

 

 

Noncurrent assets:

     

Property and equipment, net of accumulated depreciation of $2,717,814 and $813,996, respectively

     134,192,404        3,907,004  

Operating lease right-of-use asset, net

     397,137        —   
  

 

 

    

 

 

 

Total noncurrent assets

     134,589,541        3,907,004  
  

 

 

    

 

 

 

Total Assets

   $ 141,328,840      $ 5,801,463  
  

 

 

    

 

 

 

Liabilities and Members’ Equity

     

Current liabilities:

     

Accounts payable

   $ 34,938,434      $ 339,749  

Accrued expenses

     1,298,441        65,350  

Related party debt

     37,102,000        —   

Current operating lease liabilities

     202,859        —   

Current finance lease liabilities

     315,877        —   

Deferred revenue

     4,608,288        68,000  
  

 

 

    

 

 

 

Total current liabilities

     78,465,899        473,099  

Noncurrent operating lease liabilities

     194,278        —   
  

 

 

    

 

 

 

Total liabilities

     78,660,177        473,099  

Members’ equity

     62,668,663        5,328,364  
  

 

 

    

 

 

 

Total Liabilities and Members’ Equity

   $ 141,328,840      $ 5,801,463  
  

 

 

    

 

 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

1


Mobile Energy Rentals, LLC

Condensed Interim Statements of Income (Unaudited)

For the Six Months Ended June 30, 2024 and 2023

 

 

 

     June 30,
2024
    June 30,
2023
 

Revenues:

    

Lease income

   $ 7,821,210     $ 539,975  

Service revenue

     1,612,304       2,106  

Sales of ancillary products

     118,000       —   
  

 

 

   

 

 

 

Total revenues

     9,551,514       542,081  
  

 

 

   

 

 

 

Cost of revenues:

    

Labor and service cost

     1,198,427       10,870  

Depreciation

     1,903,818       232,600  

Supplies and materials

     346,849       1,835  

Freight and transportation

     425,372       66,643  

Equipment rentals

     1,310,008       —   

Repairs and maintenance

     144,272       14,012  
  

 

 

   

 

 

 

Total cost of revenues

     5,328,746       325,960  
  

 

 

   

 

 

 

Gross profit

     4,222,768       216,121  

Selling, general, and administrative expenses

     475,168       139,491  
  

 

 

   

 

 

 

Income from operations

     3,747,600       76,630  
  

 

 

   

 

 

 

Other expense (income):

    

Interest expense

     108,092       —   

Other income, net

     (791     (173
  

 

 

   

 

 

 

Total other expense

     107,301       (173
  

 

 

   

 

 

 

Net Income

   $ 3,640,299     $ 76,803  
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

2


Mobile Energy Rentals, LLC

Condensed Interim Statements of Changes in Members’ Equity (Unaudited)

For the Six Months Ended June 30, 2024 and 2023

 

 

 

Balance, January 1, 2023

   $ 5,491,319  

Net income

     76,803  
  

 

 

 

Balance, June 30, 2023

   $ 5,568,122  
  

 

 

 

Balance, January 1, 2024

   $ 5,328,364  

Non-cash contributions from members

     54,700,000  

Distributions to members

     (1,000,000

Net income

     3,640,299  
  

 

 

 

Balance, June 30, 2024

   $ 62,668,663  
  

 

 

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

3


Mobile Energy Rentals, LLC

Condensed Interim Statements of Cash Flows (Unaudited)

For the Six Months Ended June 30, 2024 and 2023

 

 

 

     June 30,
2024
    June 30,
2023
 

Cash flows from operating activities:

    

Net income

   $ 3,640,299     $ 76,803  

Adjustments to reconcile net income to net cash from operating activities:

    

Depreciation expense

     1,903,818       232,600  

Interest expense

     108,092       —   

Changes in operating assets and liabilities:

    

Accounts receivable

     (1,499,605     802,126  

Unbilled receivables

     (1,288,094     (74,475

Prepaid expenses and other current assets

     (68,166     —   

Accounts payable

     928,830       53,976  

Accrued expenses

     1,126,678       99,882  

Deferred revenue

     4,540,288       (220,000
  

 

 

   

 

 

 

Net cash provided by operating activities

     9,392,140       970,912  
  

 

 

   

 

 

 

Cash flows from investing activity:

    

Purchase of property and equipment

     (6,403,165     —   
  

 

 

   

 

 

 

Net cash used in investing activity

     (6,403,165     —   
  

 

 

   

 

 

 

Cash flows from financing activity:

    

Distributions to members

     (1,000,000     —   
  

 

 

   

 

 

 

Net cash used in financing activity

     (1,000,000     —   
  

 

 

   

 

 

 

Net change in cash

     1,988,975       970,912  

Cash, beginning of period

     943,275       583,014  
  

 

 

   

 

 

 

Cash, End of Period

   $ 2,932,250     $ 1,553,926  
  

 

 

   

 

 

 

Non-cash operating, financing and investing activities:

    

Right-of-use assets acquired from operating lease

   $ 413,627     $ —   

Right-of-use assets acquired from finance lease

     314,198       —   

Property and equipment accrued in accounts payable

     33,669,855       —   

Additions to property and equipment through contributions from members

     54,700,000       —   

Additions to property and equipment
paid by members through related party debt

     37,102,000       —   

 

The accompanying notes are an integral part of these unaudited financial statements.

 

4


Mobile Energy Rentals, LLC

Notes to the Unaudited Condensed Interim Financial Statements

For the Six Months Ended June 30, 2024 and 2023

 

 

Note 1 – Organization and Nature of Business

Mobile Energy Rentals, LLC (“Company” or “MER”), a Texas limited liability company headquartered in Houston, Texas, was incorporated on February 23, 2022. The Company operates throughout the United States and offers its customers a comprehensive range of power equipment for lease, including generators, transformers, and power distribution systems.

Liquidity

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities and other commitments in the normal course of business. As such, the financial statements do not include adjustments relating to the recoverability and classification of assets and their carrying amount, or the amount and classification of liabilities that may result should the Company be unable to continue as a going concern.

During the six-month period ended June 30, 2024, and as further described in Note 6, the Company entered into a purchase commitment for various property and equipment in the amount of $307.6 million. This purchase commitment began in June 2024 and is expected to be completed in July 2025. The Company intends to obtain funds for the purchase obligations through a combination of free cash flows, capital support from its members, and the closing of the Solaris Transaction, which is defined and described in Note 8. Should such funding not be available, the contracts are cancellable subject to termination penalties. In the event of termination or cancellation of the order by the Company for reasons other than a material breach of contract by the supplier, the Company would owe cancellation charges. These charges range from 5% to 90% of the purchase price depending on when the order is terminated or cancelled.

The Company is focused on increasing its cash flows from operational activity, primarily by improving utilization of its property and equipment as more equipment becomes available. Additionally, on September 11, 2024, the Company closed the Solaris Transaction and is now a subsidiary of Solaris Energy Infrastructure, Inc. (“Solaris”), which provided the Company with the necessary financial support to be able to meet its purchase obligations and to fund operations for at least one year from the date of issuance of these financial statements.

Note 2 – Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed interim financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). These financial statements reflect all normal recurring adjustments that are necessary for fair presentation. Operating results for the six months ended June 30, 2024 and 2023 are not necessarily indicative of the results that may be expected for the full year or for any interim period.

The unaudited condensed interim financial statements do not include all information or notes required by GAAP for annual financial statements and should be read together with the Company’s annual financial statements for the year ended December 31, 2023 and notes thereto.

Revenue Recognition

The Company enters into various contract arrangements with its customers. These arrangements have historically been short-term in nature, generally under 12 months. Such arrangements may include both lease components, such as rentals of various power distribution system turbines, switchgear equipment, power trailers, and generators, and non-lease components, such as operations, maintenance, commissioning, and decommissioning of such equipment. The Company has determined that the lease component is the predominant component in these arrangements. Additionally, the Company sells various ancillary products to its customers.

 

5


Lease Components

The Company has elected to apply the practical expedient not to separate non-lease components that relate to operations and maintenance as management determined that pattern and timing of revenue recognition of such non-lease components aligns with those of the lease components. The Company accounts for these combined components as leases in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 842, Leases. These leases are classified as operating leases due their short-term nature and the absence of transfer of ownership and bargain purchase options. Additionally, the Company’s arrangements do not include residual value guarantees.

The Company recognizes these operating leases on a straight-line basis over each lease’s term. Lease payments are generally fixed, and there are no significant variable lease payments in the Company’s arrangements. Arrangement may generally be renewed on a month-to-month basis subject to price negotiation between the Company and the customer.

Certain arrangements include subleases of various equipment to the Company’s customers; these arrangements are also classified as operating leases. Sublease income from payments on these leases is also recognized on a straight-line basis over the lease term and recorded on the statements of income as a component of lease income.

Non-Lease Components

Certain non-lease components that relate to commissioning and decommissioning do not qualify for the practical expedient. The contract value is allocated to such non-lease components on the basis of its stand-alone selling price. For these components, the Company applies FASB ASC Topic 606, Revenue with Customers, and recognizes revenue at the point in time when the transfer of services has been completed and recorded as service revenue in the statements of income.

Activities that Do Not Constitute Components of a Contract

The Company also charges insurance and taxes to its customers in certain of its arrangements. These activities are not separate components of the contract because they do not transfer to the lessee a good or service that is separate from the right to use the underlying asset. The Company elected to apply an accounting policy for these taxes to not evaluate whether such taxes are the primary obligation of the lessor as owner of the underlying leased asset. As such, the Company excludes taxes from the total consideration in the contract and from variable payments not included in the consideration in the contract. Customer payments for activities that are not separate components of the contract, such as insurance, are generally fixed in nature. As such, the Company allocates such payments to lease components and non-lease components and recognizes them according to their classification.

Ancillary Sales

In accordance with FASB ASC Topic 606, the Company recognizes revenue from the sale of ancillary products at the point in time when the transfer of control passes to buyer.

Note 3 – Property and Equipment, net

The following summarizes the Company’s property and equipment as of:

 

     June 30,
2024
     December 31,
2023
 

Turbines

   $ 88,686,000      $ —   

Switchgear equipment

     4,506,500        4,506,500  

Trailers

     222,120        87,000  

Other ancillary equipment

     869,400        127,500  

Finance lease assets

     314,198        —   

Construction in progress

     42,312,000        —   
  

 

 

    

 

 

 

Total property and equipment

     136,910,218        4,721,000  

 

6


     June 30,
2024
     December 31,
2023
 

Less: accumulated depreciation

     (2,717,814      (813,996
  

 

 

    

 

 

 

Total property and equipment, net

   $ 134,192,404      $ 3,907,004  
  

 

 

    

 

 

 

Included in the Company’s property and equipment is construction in progress, which represents deposits and progress billings paid to the Company’s suppliers for the purchase of turbines and other equipment that has not yet been delivered. The Company expects to depreciate such equipment once it is delivered and ready for use within the next twelve months.

The Company recorded depreciation expense of $1,903,818 and $232,600 for the six-month periods ended June 30, 2024 and 2023, respectively.

Note 4 – Revenue

The following table summarizes revenues from contracts disaggregated by revenue-generating activity for the six-month periods ended:

 

     June 30,  
     2024      2023  

Lease income

   $ 7,821,210      $ 539,975  

Service revenue

     1,612,304        2,106  

Sales of ancillary products

     118,000        —   
  

 

 

    

 

 

 
   $ 9,551,514      $ 542,081  
  

 

 

    

 

 

 

Lease Income

Included in lease income is sublease income amounting to $5,034,533 and $203,250 for the six-month periods ended June 30, 2024 and 2023, respectively.

Service Revenue and Sales of Ancillary Products

Service revenue related to commissioning and decommissioning service components is recognized when transfer of services is completed. Sales related to ancillary product sales are recognized when control passes on to the buyer. For further information, see Note 2, Revenue Recognition section.

As of June 30, 2024 and December 31, 2023 and 2022, the outstanding accounts receivable for service revenue and sales of ancillary products was $62,740, $64,069, and $0, respectively. Contract asset balances applicable to service revenue or sales of ancillary products amounted to $1,482,746, $0 and $0 as of June 30, 2024, and December 31, 2023 and 2022.

As of June 30, 2024 and December 31, 2023 and 2022, the deferred revenue (contract liability) for service revenue and sales of ancillary products was $70,621, $0, and $0, respectively.

Note 5 – Related Party Transactions

The Company is involved in various arrangements with members that qualify as related party transactions.

Revenue Transactions

The Company is the lessor in various arrangements with members. Revenue arising from these transactions amounted to $1,167,093 and $74,475 for the six-month periods ended June 30, 2024 and 2023, respectively, which is included on the unaudited condensed interim statements of income as a component of lease income.

As of June 30, 2024 and December 31, 2023, there were no outstanding receivables from these transactions. Any such receivables would be recognized on the balance sheets within accounts receivable and unbilled receivables.

 

7


Purchase Transactions

The Company also enters into arrangements to purchase supplies and labor from a member. Purchases recognized arising from these transactions amounted to $1,310,392 and $0, respectively, for the six-month periods ended June 30, 2024 and 2023, and are recognized on the unaudited condensed interim statements of income as a component of cost of revenue. Payables outstanding from these transactions recognized on the unaudited condensed interim balance sheets amounted to $536,790 and $208,272 as a component of accounts payable and amounted to $119,000 and $0 as a component of accrued expenses as of June 30, 2024 and December 31, 2023, respectively.

Lease Transactions

On May 21, 2024, the Company entered into a long-term lease agreement with an affiliate wherein the Company is the lessee of certain commercial property. See Note 6.

Debt Transactions

The Company issued short-term promissory notes to its members amounting to $37.1 million as of June 30, 2024. Interest expense recognized arising from these promissory notes amounted to $106 thousand and $0 during the six-month periods ended June 30, 2024 and 2023, respectively. Subsequent to the unaudited condensed interim balance sheet date, the Company issued additional short-term promissory notes to its members amounting to $3.6 million. These promissory notes matured on September 11, 2024, are subject to 7% interest per annum, and were used to finance the purchase commitments as disclosed in Note 6. These debts have been settled as part of the closing of the Solaris Transaction. See Note 8.

Note 6 – Commitments and Contingencies

Purchase Commitments

In the normal course of business, the Company enters into purchase obligations for its power equipment and services.

During the six-month period ended June 30, 2024, the Company entered into material third-party purchase commitments for property and equipment totaling $307.6 million through July 2025. During the six-month period ended June 30, 2024, the members loaned $37.1 million of related party debt to the Company that were paid to the vendor directly for the purchase commitments and also contributed $54.7 million as additions to property and equipment. The Company has received and placed in service property and equipment of $31.0 million related to the purchase obligation. The Company intends to obtain funds for the remaining purchase obligations through a combination of free cash flows, capital support from its members, and closing of the Solaris Transaction. If such funding were not available, the contracts are cancellable subject to termination penalties. In the event of termination or cancellation of the order by the Company (other than due to a material breach by the supplier), the Company shall pay seller cancellation charges. The termination or cancellation charges range from 5% to 90% of the purchase price, depending on when the order is terminated or cancelled.

Operating Leases

On May 21, 2024, the Company entered into a long-term lease agreement with an affiliate wherein the Company is the lessee of certain commercial property. This agreement commenced on June 1, 2024, and requires payments of $18,000 monthly for an initial term of 24 months, which ends May 31, 2026. The Company has the option to renew such lease for up to two consecutive one-year extensions.

The Company classifies this lease agreement as an operating lease, and lease expense is recognized on a straight-line basis over the lease term. For the six months ended June 30, 2024, the Company recognized operating lease cost of $18,000. The depreciable lives of operating lease right-of-use assets are limited by the expected lease term unless there is a transfer of title or purchase option that is reasonably certain of being exercised. As of June 30, 2024, the weighted-average remaining operating lease term and discount rate are 1.9 years and 4.58%, respectively.

 

8


As of June 30, 2024, future maturities of operating lease obligations are as follows

 

     June 30,
2024
 

2025

   $ 216,000  

2026

     198,000  
  

 

 

 

Total future undiscounted payments

     414,000  

Less: interest

     (16,863
  

 

 

 

Present value of operating lease liabilities

   $ 397,137  
  

 

 

 

As of June 30, 2024, the summary of operating lease related assets and liabilities is as follows:

 

     June 30,
2024
 

Operating lease right-of-use assets

   $ 413,627  

Less: accumulated amortization

     (16,490
  

 

 

 

Net operating lease right-of-use assets

   $ 397,137  
  

 

 

 

Current operating lease liabilities

   $ 202,859  

Noncurrent operating lease liabilities

     194,278  
  

 

 

 

Total operating lease liabilities

   $ 397,137  
  

 

 

 

There were no similar long-term operating lease transactions prior to 2024.

The Company also entered into short-term lease commitments for certain equipment with third parties wherein the Company is the lessee of such equipment. These agreements commenced between May to July 2024, with monthly payments ranging from of $17,500 to $850,000 and contract end dates between November 2024 to July 2025. Short-term lease expense recognized for the six-months period ended June 30, 2024 arising from these transactions amounted to $898,424, which is recognized on the unaudited condensed interim statements of income as a component of cost of revenues.

Finance Leases

On April 16, 2024, the Company entered into a lease agreement for certain equipment with a third-party wherein the Company is the lessee of such equipment. This agreement commenced in May 2024, with monthly payments of $27,980 required for a term of 12 months. The agreement contains a bargain purchase option at the end of the lease term that the Company is reasonably certain to exercise. Accordingly, the Company classified this lease agreement as finance lease.

For the six months ended June 30, 2024, the Company recognized the following finance lease costs:

 

     June 30,
2024
 

Amortization of right-of-use assets

   $ 4,856  

Interest on lease liabilities

     1,679  
  

 

 

 

Total finance lease cost

   $ 6,535  
  

 

 

 

The depreciable lives of finance lease right-of-use assets are based on the expected economic useful life of 96 months. As of June 30, 2024, the weighted-average remaining finance lease term and discount rate are 0.9 years and 4.44%, respectively.

 

9


As of June 30, 2024, future maturities of finance lease obligations and current maturities of finance lease liabilities are as follows:

 

     June 30,
2024
 

2025 future undiscounted payments

   $ 321,519  

Less: interest

     (5,642
  

 

 

 

Present value of finance lease liabilities

   $ 315,877  
  

 

 

 

As of June 30, 2024, the summary of finance lease related assets is as follows:

 

     June 30
2024
 

Finance lease right-of-use assets

   $ 314,198  

Less: accumulated amortization

     (4,856
  

 

 

 

Net finance lease right-of-use assets

   $ 309,342  
  

 

 

 

Note 7 – Concentrations

For the six-month periods ended June 30, 2024 and 2023, four and three customers, respectively, accounted for more than 10% of the Company’s revenue. As of June 30, 2024 and December 31, 2023, three and six customers, respectively, accounted for more than 10% of the Company’s accounts receivable.

For the six-month periods ended June 30, 2024 and 2023, four and three suppliers accounted for more than 10% of the Company’s total purchases. As of June 30, 2024 and December 31, 2023, one supplier and three suppliers, respectively, accounted for more than 10% of the Company’s accounts payable.

Note 8 – Subsequent Events

The Company has evaluated subsequent events through November 15, 2024, the date the unaudited condensed interim financial statements presented herein were available to be issued.

On July 9, 2024, members of the Company and Solaris entered into a contribution agreement (“Solaris Transaction”), whereby the members of the Company will contribute all of the issued and outstanding equity of the Company to Solaris Energy Infrastructure, LLC (“Solaris LLC,” a subsidiary of Solaris) in exchange for:

 

  1.

Approximately $60.0 million in cash, subject to certain adjustments for indebtedness, closing cash, working capital, transaction expenses, and authorized for expenditures amounts,

 

  2.

16,464,778 units of Solaris LLC and equal number of shares of Class B of Solaris common stock , subject to certain adjustments, and

 

  3.

Payoff of approximately $71,000,000 of indebtedness owed to the members with respect to advances made by the members to fund the Company’s capital expenditures.

On July 29, 2024, the Company issued a short-term promissory note to Solaris amounting to $29.8 million. The note had a maturity date of December 6, 2024, and an interest rate of 10% per annum. The purpose of the note was to finance the purchase commitments as disclosed in Note 6, and the note was to be settled upon the closing of the Solaris Transactions.

The Solaris Transaction closed on September 11, 2024, and all amounts above were settled.

On July 1, 2024, the Company amended its long-term lease agreement with an affiliate wherein the Company is the lessee of certain commercial property. The agreement was amended to change the initial term to ending June 30, 2025, with the option to renew such lease for one-year extension. The lease agreement was also amended to add a lessee purchase option for the property for $4.0 million at the end of lease term.

 

10


Subsequent to the balance sheet date, the Company also entered into long-term power supply agreements with third-party customers with minimum terms of two years.

Subsequent to the balance sheet date, the Company has received and placed in service additional property and equipment of $12.0 million, and the Company, the Company’s members, and Solaris have made additional payments of $157.0 million related to the purchase obligations as disclosed in Note 6. Additionally, the Company also entered into various short-term commitments with the same third party vendor for purchase of additional property and equipment.

* * * * *

 

11

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On September 11, 2024, Solaris Energy Infrastructure, Inc. (“Solaris, Inc.” or “Acquiror Parent”), the managing member of Solaris Energy Infrastructure, LLC (“Solaris, LLC”) (hereinafter, collectively “Solaris”), together with Solaris, LLC, completed its acquisition of Mobile Energy Rentals, LLC (“MER”) in accordance with the contribution agreement dated July 9, 2024 (the “MER Acquisition”). Per the terms of the contribution agreement, the members of MER contributed all equity interest in MER to Solaris in exchange for (i) $60 million in cash, subject to adjustment as described below and (ii) 16,464,778 units of Solaris LLC and an equal number of shares of Class B Common Stock of Solaris Inc in equity consideration, calculated by dividing $140 million by the Closing Price (hereinafter, the “Transaction”).

The MER acquisition is reflected in Solaris, Inc.’s historical condensed consolidated balance sheet as of September 30, 2024 which was filed with the SEC on Form 10-Q November 7, 2024. The following unaudited pro forma condensed combined financial information gives effect to the Transaction, which was accounted for using the acquisition method of accounting with Solaris identified as the acquiror. Under the acquisition method of accounting, Solaris recorded assets acquired and liabilities assumed from MER at their respective acquisition date fair values on the Closing Date. The unaudited pro forma condensed combined statement of operations give pro forma effect to the consummation of the Transaction on the terms provided for in the contribution agreement. For purposes of the pro forma financial statements presented below, it is assumed that Solaris will incur $162 million of additional debt in order to refinance existing debt and fund the cash due at closing.

The unaudited pro forma condensed combined financial statements are based on and have been derived from the following historical financial statements of Solaris and MER:

 

   

Unaudited condensed consolidated interim financial statements of Solaris, Inc. for the nine-month period ended September 30, 2024;

 

   

Audited consolidated financial statements of Solaris, Inc. for the year ended December 31, 2023;

 

   

Unaudited condensed interim financial statements of MER for the six-month period ended June 30, 2024;

 

   

Audited financial statements of MER for the year ended December 31, 2023.

The unaudited pro forma condensed combined financial statements have been prepared pursuant to Article 11 of Regulation S-X, and should be read in conjunction with the separate historical financial statements and related notes of Solaris, Inc. and MER.

The unaudited pro forma condensed combined statements of operations for the nine-month period ended September 30, 2024 and for the year ended December 31, 2023 gives effect to the Transaction as if it had occurred on January 1, 2023.

In the opinion of Solaris management, the unaudited pro forma condensed combined financial statements reflect adjustments that are necessary to present fairly the unaudited pro forma condensed combined financial information as of and for the periods indicated, and the pro forma adjustments are based on currently available information and assumptions Solaris believes are factually supportable and are attributable to the Transaction.

The unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and are not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the Transaction occurred as of the dates indicated. The unaudited pro forma condensed combined financial statements also should not be considered indicative of the future results of operations or financial position of either Solaris or MER.

The proposed transaction is subject to closing adjustments that have not yet been finalized. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial statements as required by SEC rules. Differences between these preliminary estimates and the final transaction accounting may be material.


SOLARIS ENERGY INFRASTRUCTURE, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE NINE-MONTH PERIOD ENDED SEPTEMBER 30, 2024

(share amounts and dollars in thousands, except per share amounts)

 

     Historical Solaris,
Inc.
Nine Months Ended
9/30/2024
    Historical
(Reclassified)
MER January

1, 2024 to
September 10,
2024
    Note      Transaction
Accounting
Pro Forma
Adjustments
    Note      Other
Transaction
Pro Forma
Adjustments
    Note      Pro Forma
Condensed
Combined
 

Revenue

   $ 203,329     $ 24,775       D      $ —         $ —         $ 228,104  

Revenue - related parties

     13,465       1,167       D        —           —           14,632  
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Total Revenue

     216,794       25,942          —           —           242,736  
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Operating costs and expenses:

                   

Cost of services (exclusive of depreciation and amortization)

     132,941       8,449       D        —           —           141,390  

Depreciation and amortization

     30,490       2,122       D        16,795       E2        —           49,407  

Gain on reversal of property tax contingency

     (2,483     —           —           —           (2,483

Selling, general and administrative

     25,048       1,430          —           —           26,478  

Other operating (income) expense, net

     3,721       —           —           —           3,721  
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Total operating costs and expenses

     189,717       12,001          16,795          —           218,513  
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Operating income

     27,077       13,941          (16,795        —           24,223  

Interest expense, net

     (4,416     (1,011     D        —           (8,217     E1        (13,644

Loss on debt extinguishment

     (4,085     —           —           —           (4,085
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Income before income tax expense

     18,576       12,930          (16,795        (8,217        6,494  

Provision for income taxes

     (3,662     —           2,367       E3        1,158       E3        (137
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Net income

     14,914       12,930          (14,428        (7,059        6,357  

Less: net loss (income) related to non-controlling interests

     (5,357     —           (1,536     E4        4,235       E4        (2,658
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Net income (loss) attributable to Solaris Energy Infrastructure, Inc.

   $ 9,557     $ 12,930        $ (15,964)        $ (2,824)        $ 3,699  
  

 

 

   

 

 

      

 

 

      

 

 

      

 

 

 

Earnings (Loss) per share of Class A common stock - basic

   $ 0.31                   E5      $ 0.11  

Earnings (Loss) per share of Class A common stock - diluted

   $ 0.30                   E5      $ 0.09  

Basic weighted-average shares of Class A common stock outstanding

     28,433                   E5        28,433  

Diluted weighted-average shares of Class A common stock outstanding

     43,247                   E5        58,570  


SOLARIS ENERGY INFRASTRUCTURE, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2023

(share amounts and dollars in thousands, except per share amounts)

 

     Historical
Solaris, Inc.
Year Ended
12/31/2023
    Historical
(Reclassified)
MER
Year Ended
12/31/2023
     Note      Transaction
Accounting
Pro Forma
Adjustments
    Note      Other
Transaction
Pro Forma
Adjustments
    Note      Pro Forma
Condensed
Combined
 

Revenue

   $ 269,474     $ 2,147        D      $ —         $ —         $ 271,621  

Revenue - related parties

     23,473       313        D        —           —           23,786  
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Total Revenue

     292,947       2,460           —           —           295,407  
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Operating costs and expenses:

                    

Cost of services (exclusive of

depreciation and amortization)

     177,847       658        D        —           —           178,505  

Depreciation and amortization

     36,185       465        D        24,758       E2        —           61,408  

Selling, general and administrative

     26,951       301           —           —           27,252  

Other operating (income) expense, net

     2,062       —            —           —           2,062  
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Total operating costs and expenses

     243,045       1,424           24,758          —           269,227  
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Operating income (loss)

     49,902       1,036           (24,758        —           26,180  

Total other income (expense)

     (3,307     1        D        —           (14,886     E1        (18,192
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Income (loss) before income tax expense

     46,595       1,037           (24,758        (14,886        7,988  

Provision for income taxes

     (7,820     —            3,489       E3        2,098       E3        (2,232
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Net income (loss)

     38,775       1,037           (21,268        (12,788        5,756  

Less: net loss (income) related to non-controlling interests

     (14,439     —            3,278       E4        7,591       E4        (3,570
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Net income (loss) attributable to Solaris Energy Infrastructure, Inc.

     24,336       1,037           (17,990        (5,197        2,185  
  

 

 

   

 

 

       

 

 

      

 

 

      

 

 

 

Earnings (Loss) per share of Class A common stock - basic

   $ 0.78                    E5      $ 0.05  

Earnings (Loss) per share of Class A common stock - diluted

   $ 0.78                    E5      $ 0.05  

Basic weighted-average shares of Class A common stock outstanding

     29,693                    E5        29,693  

Diluted weighted-average shares of Class A common stock outstanding

     29,693                    E5        29,693  


SOLARIS ENERGY INFRASTRUCTURE, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

(share amounts and dollars in thousands, except per share amounts)

Note A – Description of the Transaction

On September 11, 2024, Solaris Energy Infrastructure, Inc. (“Solaris, Inc.” or “Acquiror Parent”), the managing member of Solaris Energy Infrastructure, LLC (“Solaris, LLC”) (hereinafter, collectively “Solaris”), together with Solaris, LLC, completed the acquisition of 100% of the outstanding equity interest in Mobile Energy Rentals, LLC (“MER”) in accordance with the contribution agreement dated July 9, 2024. Wherein members of MER contributed all equity interest in MER to Solaris in exchange for cash and equity consideration of Solaris (hereinafter, the “Transaction”).

Note B – Basis of Pro Forma Presentation

The unaudited pro forma condensed combined statement of operations have been prepared pursuant to Article 11 of Regulation S-X. The unaudited pro forma condensed combined statement of operations should be read in conjunction with the separate historical financial statements and related notes of Solaris and MER.

The unaudited pro forma condensed combined statement of operations are based on and have been derived from the following historical financial statements of Solaris and MER:

 

   

Unaudited condensed consolidated interim financial statements of Solaris for the nine-month period ended September 30, 2024;

 

   

Audited consolidated financial statements of Solaris for the year ended December 31, 2023;

 

   

Unaudited interim condensed financial statements of MER for the six-month period ended June 30, 2024;

 

   

Audited financial statements of MER for the year ended December 31, 2023.

The MER acquisition is reflected in Solaris, Inc.’s historical condensed consolidated balance sheet as of September 30, 2024 which was filed with the SEC on Form 10-Q November 7, 2024. The unaudited pro forma condensed combined statement of operations for the nine-month period ended September 30, 2024 and for the year ended December 31, 2023 gives effect to the Transaction as if it had occurred on January 1, 2023.

The unaudited pro forma condensed combined statement of operations have been prepared using the acquisition method of accounting in accordance with the business combination provisions of Financial Accounting Standards Board (“FASB”) Accounting Standard Codification (“ASC”) 805, Business Combinations, with Solaris representing the acquirer under this guidance. The unaudited pro forma condensed combined statement of operations give pro forma effect to the consummation of the Transaction on the terms provided for in the contribution agreement. The unaudited pro forma adjustments reflect adjustments related to the application of the acquisition method of accounting wherein the purchase price consideration has been allocated to the assets acquired and liabilities assumed based upon management’s estimate of what their respective fair values would be as of the date of the Transaction. Any excess of the purchase price over the fair value of identified tangible and intangible assets acquired and liabilities assumed will be recognized as goodwill. Preliminary fair value estimates may change as additional information becomes available, and such changes could be material, as certain valuations and other studies have yet to commence or progress to a stage where there is sufficient information for definitive measurement, including property and equipment, lease assets, and customer contracts and their related tax impact. Following the consummation of the Transaction, management will conduct a final review. As a result of that review, management may identify differences that, when finalized, could have a material impact on the unaudited pro forma condensed combined financial statements.

The unaudited pro forma condensed combined statement of operations do not give effect to the potential impact of any anticipated synergies, operating efficiencies, or cost savings that may result from the Transaction or of any integration costs.


Note C – Conforming Accounting Policies

At this time, Solaris is not aware of any material differences between the accounting policies used by Solaris and MER that would continue to exist subsequent to the application of acquisition accounting. Solaris’ review of MER’s accounting policies to determine if any differences in accounting policies require further reclassification of MER’s results of operations or reclassification of assets or liabilities to conform to Solaris’ accounting policies and classifications is ongoing. It is possible that Solaris’ may identify additional differences between the accounting policies of the two companies that, when conformed, could have a material impact on these unaudited pro forma condensed combined financial statements.

Note D – Reclassifications

The following reclassification adjustments below were made to conform the presentation of MER’s financial information to Solaris’ presentation.

 

     Historical MER
Six Months Ended
6/30/2024
    Historical MER
July 1, 2024 to
September 10, 2024
     Historical MER
January 1, 2024 to
September 10 2024
    Reclassification
Adjustments
    Historical
(Reclassified) MER
January 1, 2024 to
September 10, 2024
 

Pro Forma Statement of Operations

           

Revenues:

           

Lease Income

   $ 7,821     $ 15,900      $ 23,721     $ (23,721   $ —   

Service Revenue

     1,612       491        2,103       (2,103     —   

Sales of ancillary products

     118       —         118       (118     —   

Revenue

     —        —         —        24,775       24,775  

Revenue - related parties

     —        —         —        1,167       1,167  

Labor and service cost

     1,198       1,525        2,723       (2,723     —   

Depreciation

     1,904       218        2,122       —        2,122  

Supplies and materials

     347       1,084        1,431       (1,431     —   

Freight and transportation

     425       146        571       (571     —   

Equipment rentals

     1,310       2,170        3,480       (3,480     —   

Repairs and maintenance

     144       100        244       (244     —   

Cost of services (exclusive of depreciation and amortization)

     —        —         —        8,449       8,449  

Selling, general, and administrative expenses

     475       955        1,430       —        1,430  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Income from operations

     3,748       10,193        13,941       —        13,941  

Other expense (income):

              —   

Interest expense

     108       904        1,012       (1,012     —   

Other income, net

     (1     —         (1     1       —   

Interest expense, net

     —        —         —        1,011       1,011  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net Income

   $ 3,641     $ 9,289      $ 12,930     $ —      $ 12,930  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 


     Historical
MER
Year Ended
12/31/2023
    Reclassification
Adjustments
    Historical
(Reclassified)
MER
Year Ended

12/31/2023
 

Pro Forma Statement of Operations

      

Revenues:

      

Lease Income

   $ 2,244     $ (2,244   $ —   

Service Revenue

     202       (202     —   

Sales of ancillary products

     14       (14     —   

Revenue

     —        2,147       2,147  

Revenue - related parties

     —        313       313  

Labor and service cost

     136       (136     —   

Depreciation

     465       —        465  

Supplies and materials

     179       (179     —   

Freight and transportation

     124       (124     —   

Equipment rentals

     157       (157     —   

Repairs and maintenance

     62       (62     —   

Cost of services (exclusive of depreciation and amortization)

     —        658       658  

Selling, general, and administrative expenses

     301       —        301  
  

 

 

   

 

 

   

 

 

 

Income from operations

     1,036       —        1,036  

Other expense (income):

      

Interest expense

     —        —        —   

Other income, net

     (1     1       —   

Interest expense, net

     —        (1     (1
  

 

 

   

 

 

   

 

 

 

Net Income

   $ 1,037     $ —      $ 1,037  
  

 

 

   

 

 

   

 

 

 

Note E – Transaction Accounting Pro Forma Adjustments

 

1.

Incremental pro forma interest expense

The pro forma adjustment relates to the incremental pro forma interest expense as a result of the additional financing obtained related to funding the Transaction with the assumption that such financing was obtained on January 1, 2023, and was outstanding for the entire year ended December 31, 2023, and nine-month period ended September 30, 2024.


On September 11, 2024, Solaris and certain of its subsidiaries entered into a senior secured term loan agreement (the “Term Loan Agreement”) with Banco Santander, S.A. New York Branch, as administrative agent, and Silver Point Finance, LLC, as collateral agent, along with other participating lenders. Under the Term Loan Agreement, the lenders provided term loans totaling $325.0 million. Solaris utilized $162.3 million of the proceeds to fund the MER Acquisition, with the remaining funds restricted for capital expenditures and are excluded from these pro forma. For purposes of the pro forma, we have allocated $5.0 million of the total debt discount and issuance costs of $9.4 million to the pro forma adjustments on a pro-rata basis.

The borrowings under the Term Loan Agreement bear a variable interest rate, at Solaris’ option, equal to either Term SOFR plus an applicable margin or the Base Rate (as defined in the Term Loan Agreement) plus an applicable margin. We utilized an assumed interest rate for the purposes of this pro forma of 10.75% consistent with our weighted average interest rate for our Term Loan Agreement.

 

     Pro Forma
Nine-Month
Periods Ended
9/30/2024 (in
thousands)
     Pro Forma
Year Ended
12/31/2023
(in thousands)
 

Adjustment to interest expense

     

Elimination of Solaris’ historical interest expense

   $ 4,416      $ 3,307  

Elimination of MER’s historical interest expense to its owners

     1,012        —   

New Term Loan Facility interest

     (13,093      (17,458

Amortization of Debt Issue Cost

     (552      (735
  

 

 

    

 

 

 

Additional pro forma interest expense as part of “Other income (expense) - net”

   $ (8,217    $ (14,886
  

 

 

    

 

 

 

A 1/8 of a percentage point increase or decrease in the estimated interest rate would result in a change in interest expense of approximately $152 thousand for the nine-month period ended September 30, 2024 and approximately $203 thousand for the year ended December 31, 2023.

 

2.

Incremental pro forma depreciation and amortization

Represents the adjustments to record (i) the elimination of historical depreciation and amortization expense and (ii) recognition of new depreciation and amortization expense related to fair values of identifiable property and equipment and intangible assets calculated on a straight-line basis. The amortization of intangible assets is based on the periods over which the economic benefits of the intangible assets are expected to be realized, which are subject to further adjustment as additional information becomes available.

 

     Pro Forma
Nine-Month
Periods Ended
9/30/2024
(in thousands)
     Pro Forma
Year Ended
12/31/2023
(in thousands)
 

Elimination of MER’s historical property and equipment depreciation

   $ (2,122    $ (465

Depreciation of fair value of MER’s property and equipment acquired

     12,765        17,020  
  

 

 

    

 

 

 

Additional pro forma depreciation expense

     10,643        16,555  
  

 

 

    

 

 

 

Elimination of MER’s historical intangible assets amortization

     —         —   

Amortization of fair value of MER’s intangible assets acquired

     6,152        8,203  
  

 

 

    

 

 

 

Additional pro forma amortization expense

     6,152        8,203  
  

 

 

    

 

 

 

Additional pro forma depreciation and amortization

   $ 16,795      $ 24,758  
  

 

 

    

 

 

 


Included in MER’s property and equipment are “Construction in Progress” which represents deposits and progress billings paid to MER’s suppliers for the purchase of turbines and other equipment that has not yet been delivered. We expect to depreciate this equipment once its delivered and ready for use in the next twelve months.

 

3.

Provision for income taxes

The pro forma adjustment to provision for income taxes of $3.5 million and $5.6 million for the nine-month period ended September 30, 2024, and the year ended December 31, 2023, respectively, relate to the estimated income tax consequences of the pro forma adjustments to income (loss) before income tax expense. Solaris utilized historical effective combined United States federal and state income tax rate of 14.1% for both the nine-month period ended September 30, 2024, and the year ended December 31, 2023. While Solaris has considered the impact to the effective tax rate for the combined entity, this determination is preliminary and subject to change based upon the final determination of the combined entity’s effective tax rate.

 

4.

Net loss (income) related to non-controlling interests

The transaction accounting pro forma adjustment to net loss (income) related to non-controlling interests of $1.5 million and ($3.3 million) for the nine-month period ended September 30, 2024, and the year ended December 31, 2023, respectively, primarily relates to the increase in non-controlling interest percentage as a result of issuance of 16.5 million Solaris LLC units to the members of MER. The other transaction accounting pro forma adjustment to net loss (income) related to non-controlling interests of ($4.2 million) and ($7.6 million) for the nine-month period ended September 30, 2024, and the year ended December 31, 2023, respectively, relates to the share of non-controlling interests in the other transaction pro forma adjustments.

 

5.

Earnings per share

The pro forma adjustments to earnings per share are as follows:

 

     Pro Forma
Nine-Month
Period Ended
9/30/2024
(in thousands)
     Pro Forma
Year Ended
12/31/2023
(in thousands)
 

Numerator

     

Pro Forma Net income attributable to Solaris Energy Infrastructure Inc

   $ 3,699      $ 2,185  

Less: Pro Forma Net Income attributable to participating securities

     (707      (684
  

 

 

    

 

 

 

Pro Forma Net income for basic earnings per share calculation

     2,992        1,501  

Add: Pro Forma net income related to non-controlling interests *

     2,074        —   
  

 

 

    

 

 

 

Pro Forma Net income for diluted earnings per share calculation

   $ 5,066      $ 1,501  
  

 

 

    

 

 

 

Denominator

     

Historical basic weighted-average shares of Class A common stock outstanding

     28,433        29,693  

Add: Diluted weighted average number of shares on as converted basis

     

Historical Class B common stock

     13,672        —   

Issuance of Class B common stock for the proposed transaction

     16,465        —   
  

 

 

    

 

 

 

Pro Forma Class B common stock

     30,137        —   
  

 

 

    

 

 

 

Pro Forma diluted weighted-average shares on as a converted basis

     58,570        29,693  
  

 

 

    

 

 

 

Pro forma earnings per share of Class A common stock - basic

   $ 0.11      $ 0.05  

Pro forma earnings per share of Class A common stock - diluted

   $ 0.09      $ 0.05  

 

*

Pro Forma net income related to non-controlling interest for EPS purposes has been tax affected at Solaris Inc’s estimated effective tax rate of 21.94%.


The Class B shares to be issued as part of the proposed transaction were not included for the calculation of the pro forma diluted earnings per share for the year ended December 31, 2023 period because the effect of including such potentially dilutive shares would have been anti-dilutive upon conversion.

The following number of weighted-average potentially dilutive shares were excluded from the calculation of pro forma diluted earnings per share including the pro forma effect of the equity consideration because the effect of including such potentially dilutive shares would have been antidilutive upon conversion:

 

     Pro Forma
Nine-Month
Period Ended
9/30/2024
(in thousands)
     Pro Forma
Year Ended
12/31/2023
(in thousands)
 

Anti-dilutive weighted average number of shares

     

Historical Class B common stock

     —         13,672  

Issuance of Class B common stock for the proposed transaction

     —         16,465  
  

 

 

    

 

 

 

Pro Forma Class B common stock

     —         30,137  

Restricted stock awards

     1,888        1,478  

Performance-based restricted stock awards

     710        118  

Stock options

     7        7  
  

 

 

    

 

 

 

Total pro forma anti-dilutive weighted average number of shares

     2,605        31,740  
  

 

 

    

 

 

 

 

v3.24.3
Document and Entity Information
Sep. 11, 2024
Cover [Abstract]  
Amendment Flag true
Entity Central Index Key 0001697500
Document Type 8-K/A
Document Period End Date Sep. 11, 2024
Entity Registrant Name Solaris Energy Infrastructure, Inc.
Entity Incorporation State Country Code DE
Entity File Number 001-38090
Entity Tax Identification Number 81-5223109
Entity Address, Address Line One 9651 Katy Freeway
Entity Address, Address Line Two Suite 300
Entity Address, City or Town Houston
Entity Address, State or Province TX
Entity Address, Postal Zip Code 77024
City Area Code (281)
Local Phone Number 501-3070
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Class A Common Stock, $0.01 par value
Trading Symbol SEI
Security Exchange Name NYSE
Entity Emerging Growth Company false
Amendment Description On September 17, 2024, Solaris Energy Infrastructure, Inc. (f/k/a Solaris Oilfield Infrastructure, Inc.) (the “Company”) filed a Current Report on Form 8-K (the “Original Report”) with the U.S. Securities and Exchange Commission. The Original Report disclosed the consummation of the previously announced acquisition contemplated by the Contribution Agreement, dated July 9, 2024, by and between the Company, Solaris Energy Infrastructure, LLC (f/k/a Solaris Oilfield Infrastructure, LLC), a Delaware limited liability company and a subsidiary of the Company (“Solaris LLC”), John A. Johnson, an individual resident of the State of Florida, John Tuma, an individual resident of the State of Texas, J Turbines, Inc., a Delaware corporation (“J Turbines”) and KTR Management Company, LLC, a Texas limited liability company (“KTR” and together with J Turbines, the “Contributors”), pursuant to which the Contributors agreed to contribute (the “Contribution”) all of the issued and outstanding equity interests of Mobile Energy Rentals, LLC, a Texas limited liability company (“MER”), to Solaris LLC. The Contribution was consummated on September 11, 2024. This Current Report on Form 8-K/A amends the Original Report to include the financial statements required by Item 9.01(a) and the pro forma financial information required by Item 9.01(b). Except as provided herein, the disclosures made in the Original Report remain unchanged.

Solaris Energy Infrastru... (NYSE:SEI)
Historical Stock Chart
From Nov 2024 to Dec 2024 Click Here for more Solaris Energy Infrastru... Charts.
Solaris Energy Infrastru... (NYSE:SEI)
Historical Stock Chart
From Dec 2023 to Dec 2024 Click Here for more Solaris Energy Infrastru... Charts.