EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1

Earnings Release

ENLIGHT RENEWABLE ENERGY REPORTS
THIRD QUARTER 2025 FINANCIAL RESULTS
 
All of the amounts disclosed in this press release are in U.S. dollars unless otherwise noted
 
TEL AVIV, ISRAEL, November 12, 2025 – Enlight Renewable Energy (NASDAQ: ENLT, TASE: ENLT) today reported financial results for the third quarter of 2025 ending September 30, 2025. Registration links for the Company’s earnings English and Hebrew conference call and webcasts can be found at the end of this earnings release.
 
The entire suite of the Company’s 3Q25 financial results can be found on our IR website at https://enlightenergy.co.il/data/financial-reports/

Financial Highlights
 
9 months ending September 30, 2025
 
Revenue and income of $430m, up 46% year over year
Net income of $140m, up 140% year over year
Adjusted EBITDA1 of $339m, up 52% year over year
Cash flow from operations of $162m, up 3% year over year
 
3 months ending September 30, 2025
 
Revenues and income of $165m, up 46% year over year
Net Income of $32m, up 33% year over year
Adjusted EBITDA1 of $112m, up 23% year over year
Cash flow from operations of $71m, up 7% year over year
 

1 The Company is unable to provide a reconciliation of Adjusted EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. Please refer to the reconciliation table in Appendix 2.

Summary of key financial results for 3Q25 and 9M25

 
For the three months ended
For the nine months ended 
 ($ millions)
30/09/2025
30/09/2024
% change
30/09/2025
30/09/2024
% change
Revenues and Income
165
113
46%
430
295
46%
Net Income
32
24
33%
140
58
140%
Adjusted EBITDA
112
91
23%
339
224
52%
Cash Flow from Operating Activities
71
66
7%
162
158
3%
 
Raising full-year guidance ranges
 
On the back of strong 9M25 results, we are increasing full year 2025 guidance ranges. Revenue guidance rises to $555-565m from $520-535m previously, and Adjusted EBITDA guidance rises to $405-415m from $385-400m previously. This represents a 6.0% and 4.5% increase at the midpoint for both metrics, respectively. The increase in guidance and the narrowing of the range reflect our confidence in the continued robust growth across all parts of our business.
A detailed analysis of financial results appears below.
 
Adi Leviatan, CEO of Enlight Renewable Energy: “The third quarter financial results reflect impressive achievements above our expectations, underscoring the Company's strength, the dedication of team, and our focused business strategy. Enlight is well positioned for continued accelerated global growth, capitalizing on opportunities in the renewable energy market, which continues to benefit from favorable fundamentals. We will continue to operate with innovation and responsibility to develop the clean energy sector and strengthen our position as a leading player in the global energy market.”
 
Portfolio Review
 
This quarter we continued to expand our portfolio and advance our projects through the various phases of development. Enlight’s total portfolio is comprised of 20.4 GW of generation capacity and 58.1 GWh energy storage (totaling 37.0 FGW2), an increase of 23% from the total portfolio of 30.2 FGW at the end of 2024. Of this, the Mature portfolio component (including operating projects, projects under construction or in pre-construction) contains 6.2 GW generation capacity and 11.8 GWh of storage (9.6 FGW in total), an increase of 12% from the Mature portfolio of 8.6 FGW at the end of 2024.
 

2 FGW (Factored GW) is a consolidated metric combining generation and storage capacity into a uniform figure based on the ratio of construction costs. The company’s current weighted average construction cost ratio is 3.5 GWh of storage per 1 GW of generation: FGW = GW + GWh / 3.5

Enlight has achieved safe harbor status for its entire U.S. Mature portfolio (5.6 FGW), as well as for an additional 3.3 FGW of projects in its Advanced Development and Development portfolios. An additional 5-8 FGW of projects are expected to achieve safe harbor status by July 2026, of which 2-4 FGW are expected to be safe harbored by the end of this year.
 
The composition of Enlight’s portfolio appears in the following table:
 
Component
Status
FGW3
Annual revenues & income run rate4 ($m)
Operating
Commercial operation
3.1
~560
Under Construction
Under construction
2.9
~550
Pre-Construction
0-12 months to start of construction
3.6
~500
Total Mature Portfolio
Mature
9.6
~$1,610m
Advanced Development
13-24 months to start of construction
6.1
-
Development
2+ years to start of construction
21.3
-
Total Portfolio
 
37.0
-


Operating component of the portfolio: 3.1 FGW
 

o
The operational portfolio generates annualized revenues and income run rate of approximately $560m.
 

Under Construction component of the portfolio: 2.9 FGW
 

o
Contains four major projects in the U.S. with a total capacity of 2.5 FGW.
 

o
Of these, projects Roadrunner and Quail Ranch are expected to reach COD by the end of 2025. Roadrunner has already begun testing and electrification procedures.
 

o
Projects under construction are expected to contribute ~$550m to the annual revenues and income run rate during their first full year of operation.
 

3 FGW (Factored GW) is a consolidated metric combining generation and storage capacity into a uniform figure based on the ratio of construction costs. The company’s current weighted average construction cost ratio is 3.5 GWh of storage per 1 GW of generation: FGW = GW + GWh / 3.5
4 As of as of November 11, 2025 (“the Approval Date”).


Pre-construction component of the portfolio: 3.6 FGW
 

o
Three significant additions were made to this component of the portfolio during the quarter:
 

Bertikow, a 246 FMW stand-alone storage project acquired in Germany, marking the Company's first project in this country.
 

Edison, a 59 FMW stand-alone storage project acquired in Poland.
 

Neot Smadar, a 184 FMW stand-alone storage project located in Israel.
 

o
Pre-construction projects are expected to contribute ~$500 in revenues and income in their first full year of operations.
 

o
Project CO-Bar (1.4 FGW) has obtained an LGIA and is waiting for approvals before execution and construction.
 

o
Pre-construction projects are expected to contribute ~$500m to the annual revenues and income run rate during their first full year of operation.
 
With the completion of the current Mature portfolio’s pre-construction and under construction projects, Enlight’s operating capacity is expected to rise to 9.6 FGW and to generate an annualized revenue and income run rate of $1.6bn by the end of 2028.
 

Advanced Development component of the portfolio component: 6.1 FGW
 

o
5.1 FGW in the U.S., with 100% of the capacity having passed completion of the System Impact Study. The advanced development portfolio also includes 0.7 FGW in Europe and 0.3 FGW in MENA.
 

Development component of the portfolio: 21.3 FGW
 

o
14.6 FGW in the U.S. with broad geographic presence, including the PJM, WECC, SPP and MISO regions. The development portfolio also includes 2.7 FGW in Europe and 4.0 FGW in MENA.


 Roadmap to Revenues and Income Run-Rate of ~$2.0bn  by the end of 20285

Project and Corporate Finance
 

During the quarter, the Company secured project finance from multiple sources to support our U.S. expansion plans:
 

o
Financial close totaling approximately $1.4bn of loans for the Snowflake A project (1.1 FGW), the largest in the Company's history. Snowflake A is expected to reach COD by 2H27, and generate revenues and income of $223-229m and EBITDA of $199-204m in its first full year of operation.
 

o
Tax equity financing for the Roadrunner and Quail Ranch projects (0.8 FGW combined) totaling approximately $470m. Both projects are expected to reach COD by the end of this year, and together generate revenues and income of $143-147m and EBITDA of $124-127m in their first full year of operation.
 

5 Expected Adjusted EBITDA margin of approximately 70%-80% (including tax benefits) for the years shown. FGW (Factored GW) is a consolidated metric combining generation and storage capacity into a uniform figure based on the ratio of construction costs. The company’s current weighted average construction cost ratio is 3.5 GWh of storage per 1 GW of generation: FGW = GW + GWh / 3.5. The expected growth in 2028 encompasses the Company’s operations in all geographies. Expected growth relies on business plans which rely on development conditions and assumptions regarding electricity prices, and are contingent on current trends known to the Company at this time. The company's revenues from tax benefits are estimated at approximately 19-23% of the total revenues & income run rate for December 2025; approximately 24-28% of the total revenue run rate for December 2026, and approximately 28-33% of the total revenues & income run rate for December 2027 and December 2028.


o
Completion of a $350m mezzanine loan with competitive margins of 2.7% - 3.2% above SOFR and flexible drawdown and repayment terms, supporting the development and operational needs of projects now under construction in the U.S.
 

Raising approximately $300m in share equity through a private placement to Israeli institutional investors.
 

Cash and cash equivalents at the “topco” level6 were $387m as at the balance sheet date.
 

As at the balance sheet date, the Company maintained $525m of credit facilities, of which $109m have been drawn. In addition, we have approximately $1.4bn of LC and surety bond facilities supporting our global expansion, of which $590m has been drawn at end of the quarter.
 
2025 Guidance
 
Construction and commissioning
 

We expect commissioning of Roadrunner and Quail Ranch, with a combined capacity of 0.8 FGW, toward the end of 2025.
 
Raising financial guidance ranges
 

Total revenues and income7 for 2025 are now expected to range between $555m and $565m, up 6.0% at the midpoint from the previous range of $520m to $535m.
 

Adjusted EBITDA8 for 2025 is expected to range between $405m and $415m, up 4.5% at the midpoint from the previous range of $385m to $400m.
 

Approximately 90% of the electricity volumes expected to be generated in 2025 will be sold at fixed prices through PPAs or hedges.
 


6 Including Enlight Renewable Energy, headquarter companies in Europe and the U.S. and Clenera, and excluding other subsidiaries and project-linked entities.
7 Total revenues and income include revenues from the sale of electricity along with income from tax benefits from US projects amounting to $80m-$90m.
8 EBITDA is a non-IFRS financial measure. The Company is unable to provide a reconciliation of EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. Please refer to the reconciliation table in Appendix 2.

Financial Results Analysis
 
Revenues & Income by Segment
($ millions)
For the three months ended                                                       
For the nine months ended
Segment
30/09/2025
30/09/2024
% change
30/09/2025
30/09/2024
% change
MENA
78
55
40%
173
122
42%
Europe
45
46
(2%)
145
147
(2%)
U.S.
42
9
379%
111
19
493%
Other
0
3
(92%)
1
7
(82%)
Total Revenues & Income
165
113
46%
430
295
46%

Revenues & Income
 
In the third quarter of 2025, the Company’s total revenues and income increased to $165m, up from $113m last year, a growth rate of 46% year over year. This was composed of revenues from the sale of electricity, which rose 27% to $139m compared to $109m in the same period of 2024, as well as recognition of $27m in income from tax benefits compared to $4m in 3Q24.
 
The Company benefited from the revenues and income contribution of newly operational projects. In the past 12 months 106 MW and 1,435 MWh of new projects were connected to the grid and began selling electricity, including Atrisco in the U.S, various projects in Israel, Pupin in Serbia, and Tapolca in Hungary. The most notable increases in revenue from the sale of electricity originated at Atrisco, which added $11m, followed by Israeli projects with $7m, while Pupin contributed $4m. In total, new projects contributed $22m to revenues from the sale of electricity. Recognition of tax benefit income increased by $23m due to the initial commissioning of Atrisco. Revenues and income for the quarter were distributed between MENA (27%), Europe (47%), and the US (26%).
 
Net Income 
 
In the third quarter of 2025, the Company reported net income of $32m, representing a 33% increase from $24m in the same period last year. New projects contributed $12m to net income, while the refinancing of the Gecama wind project added an additional $10m to net income. This was offset by a $5m rise in operating expenses and a decline of $7m other income, all after tax.
 
Adjusted EBITDA9 
 
The Company’s Adjusted EBITDA grew by 23% to $112m in the third quarter of 2025, compared to $91m for the same period in 2024. Growth in revenues and income contributed $52m. This was offset by an increase of $17m in COGS linked to the addition of new projects, and an increase of $7m in G&A expenses. During the quarter, the Company recognized $3m in compensation linked to turbine failures at the Björnberget project in Sweden, compared the recognition of $10m in compensation at the same project during 3Q24.


9 The Company is unable to provide a reconciliation of Adjusted EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. Please refer to the reconciliation table in Appendix 2.

Conference Call Information  
 
Enlight plans to hold its Third Quarter 2025 Conference Call and Webcasts on Wednesday, November 12, 2025 to review its financial results and business outlook in both English and Hebrew. Management will deliver prepared remarks followed by a question-and-answer session. Participants can join by dial-in or webcast:
 
English Conference Call at 8:00am ET / 3:00pm Israel: 
 
Please pre-register to join by conference call using the following link: 
 
https://register-conf.media-server.com/register/BIc02636ac75af4b9b962a688d1f9e8115
 
Upon registering, you will be emailed a dial-in number, direct passcode and unique PIN.
 
English Webcast at 8:00am ET / 3:00pm Israel:
 
Please register and join by webcast at the following link: 
 
https://edge.media-server.com/mmc/p/ovpd9nik
 
Hebrew Webcast at 6:00am ET / 1:00pm Israel:
 
Please join the webcast at the following link: 
 
https://enlightenergy-co-il.zoom.us/webinar/register/WN__wcPWrTGTXyuXG6P-eO3dw
 
The press release with the financial results as well as the investor presentation materials will be accessible from the Company’s website prior to the conference call. An archived version of the webcast will be available on the Company’s investor relations website at https://enlightenergy.co.il/info/investors/.

Supplemental Financial and Other Information

We intend to announce material information to the public through the Enlight investor relations website at https://enlightenergy.co.il/info/investors, SEC filings, press releases, public conference calls, and public webcasts. We use these channels to communicate with our investors, customers, and the public about our company, our offerings, and other issues. As such, we encourage investors, the media, and others to follow the channels listed above, and to review the information disclosed through such channels. Any updates to the list of disclosure channels through which we will announce information will be posted on the investor relations page of our website.
 

Non-IFRS Financial Measures
 
This release presents Adjusted EBITDA, a financial metric, which is provided as a complement to the results provided in accordance with the International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”). A reconciliation of the non-IFRS financial information to the most directly comparable IFRS financial measure is provided in the accompanying tables found at the end of this release.
 
We define Adjusted EBITDA as net income (loss) plus depreciation and amortization, share based compensation, finance expenses, taxes on income and share in losses of equity accounted investees and minus finance income and non-recurring portions of other income, net. For the purposes of calculating Adjusted EBITDA, compensation for inadequate performance of goods and services procured by the Company are included in other income, net. Compensation for inadequate performance of goods and services reflects the profits the Company would have generated under regular operating conditions and is therefore included in Adjusted EBITDA. With respect to gains (losses) from asset disposals, as part of Enlight’s strategy to accelerate growth and reduce the need for equity financing, the Company sells parts of or the entirety of selected renewable project assets from time to time, and therefore includes realized gains or losses from these asset disposals in Adjusted EBITDA. In the case of partial assets disposals, Adjusted EBITDA includes only the actual consideration less the book value of the assets sold. Our management believes Adjusted EBITDA is indicative of operational performance and ongoing profitability and uses Adjusted EBITDA to evaluate the operating performance and for planning and forecasting purposes.
 
Non-IFRS financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under IFRS. There are a number of limitations related to the use of non-IFRS financial measures versus comparable financial measures determined under IFRS. For example, other companies in our industry may calculate the non-IFRS financial measures that we use differently or may use other measures to evaluate their performance. All of these limitations could reduce the usefulness of our non-IFRS financial measures as analytical tools. Investors are encouraged to review the related IFRS financial measure, Net Income, and the reconciliations of Adjusted EBITDA provided below to Net Income and to not rely on any single financial measure to evaluate our business.
 
Special Note Regarding Forward-Looking Statements
 
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release other than statements of historical fact, including, without limitation, statements regarding the Company’s business strategy and plans, capabilities of the Company’s project portfolio and achievement of operational objectives, market opportunity, utility demand and potential growth, discussions with commercial counterparties and financing sources, pricing trends for materials, progress of Company projects, including anticipated timing of related approvals and project completion and anticipated production delays, the Company’s future financial results, expected impact from various regulatory developments and anticipated trade sanctions, expectations regarding wind production, electricity prices and windfall taxes, and Revenues and Income and Adjusted EBITDA guidance, the expected timing of completion of our ongoing projects, and the Company’s anticipated cash requirements and financing plans , are forward-looking statements. The words “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “target,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible,” “forecasts,” “aims” or the negative of these terms and similar expressions are intended to identify forward-looking statements, though not all forward-looking statements use these words or expressions. 
 

These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the  following: our ability to site suitable land for, and otherwise source, renewable energy projects and to successfully develop and convert them into Operational Projects; availability of, and access to, interconnection facilities and transmission systems; our ability to obtain and maintain governmental and other regulatory approvals and permits, including environmental approvals and permits; construction delays, operational delays and supply chain disruptions leading to increased cost of materials required for the construction of our projects, as well as cost overruns and delays related to disputes with contractors; disruptions in trade caused by political, social or economic instability in regions where our components and materials are made; our suppliers’ ability and willingness to perform both existing and future obligations; competition from traditional and renewable energy companies in developing renewable energy projects; potential slowed demand for renewable energy projects and our ability to enter into new offtake contracts on acceptable terms and prices as current offtake contracts expire; offtakers’ ability to terminate contracts or seek other remedies resulting from failure of our projects to meet development, operational or performance benchmarks; exposure to market prices in some of our offtake contracts; various technical and operational challenges leading to unplanned outages, reduced output, interconnection or termination issues; the dependence of our production and revenue on suitable meteorological and environmental conditions, and our ability to accurately predict such conditions; our ability to enforce warranties provided by our counterparties in the event that our projects do not perform as expected; government curtailment, energy price caps and other government actions that restrict or reduce the profitability of renewable energy production; electricity price volatility, unusual weather conditions (including the effects of climate change, could adversely affect wind and solar conditions), catastrophic weather-related or other damage to facilities, unscheduled generation outages, maintenance or repairs, unanticipated changes to availability due to higher demand, shortages, transportation problems or other developments, environmental incidents, or electric transmission system constraints and the possibility that we may not have adequate insurance to cover losses as a result of such hazards; our dependence on certain operational projects for a substantial portion of our cash flows; our ability to continue to grow our portfolio of projects through successful acquisitions; changes and advances in technology that impair or eliminate the competitive advantage of our projects or upsets the expectations underlying investments in our technologies; our ability to effectively anticipate and manage cost inflation, interest rate risk, currency exchange fluctuations and other macroeconomic conditions that impact our business; our ability to retain and attract key personnel; our ability to manage legal and regulatory compliance and litigation risk across our global corporate structure; our ability to protect our business from, and manage the impact of, cyber-attacks, disruptions and security incidents, as well as acts of terrorism or war; changes to existing renewable energy industry policies and regulations that present technical, regulatory and economic barriers to renewable energy projects; the reduction, elimination or expiration of government incentives or benefits for, or regulations mandating the use of, renewable energy; our ability to effectively manage the global expansion of the scale of our business operations; our ability to perform to expectations in our new line of business involving the construction of PV systems for municipalities in Israel; our ability to effectively manage our supply chain and comply with applicable regulations with respect to international trade relations, the impact of tariffs on the cost of construction and our ability to mitigate such impact, sanctions, export controls and anti-bribery and anti-corruption laws; our ability to effectively comply with Environmental Health and Safety and other laws and regulations and receive and maintain all necessary licenses, permits and authorizations; our performance of various obligations under the terms of our indebtedness (and the indebtedness of our subsidiaries that we guarantee) and our ability to continue to secure project financing on attractive terms for our projects; limitations on our management rights and operational flexibility due to our use of tax equity arrangements; potential claims and disagreements with partners, investors and other counterparties that could reduce our right to cash flows generated by our projects; our ability to comply with increasingly complex tax laws of various jurisdictions in which we currently operate as well as the tax laws in jurisdictions in which we intend to operate in the future; the unknown effect of the dual listing of our ordinary shares on the price of our ordinary shares; various risks related to our incorporation and location in Israel, including the ongoing war in Israel, where our headquarters and some of our wind energy and solar energy projects are located; the costs and requirements of being a public company, including the diversion of management’s attention with respect to such requirements; certain provisions in our Articles of Association and certain applicable regulations that may delay or prevent a change of control; and other risk factors set forth in the section titled “Risk factors” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2024, filed with the Securities and Exchange Commission (the “SEC”), as may be updated in our other documents filed with or furnished to the SEC. 
 
These statements reflect management’s current expectations regarding future events and operating performance and speak only as of the date of this press release. You should not put undue reliance on any forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Except as required by applicable law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
 

About Enlight
 
Founded in 2008, Enlight develops, finances, constructs, owns, and operates utility-scale renewable energy projects. Enlight operates across the three largest renewable segments today: solar, wind and energy storage. A global platform, Enlight operates in the United States, Israel and 11 European countries. Enlight has been traded on the Tel Aviv Stock Exchange since 2010 (TASE: ENLT) and completed its U.S. IPO (Nasdaq: ENLT) in 2023.
 
Company Contacts

Limor Gruber
Director IR
investors@enlightenergy.co.il

Yonah Weisz
Director IR
investors@enlightenergy.co.il

Erica Mannion or Mike Funari
Sapphire Investor Relations, LLC
+1 617 542 6180
investors@enlightenergy.co.il


Appendix 1 – Financial information
 
Consolidated Statements of Income


   
For the nine months ended
September 30
   
For the three months
ended September 30

   
2025
   
2024(*)

 
2025
   
2024(*)

   
USD in
   
USD in
   
USD in
   
USD in
 
   
Thousands
   
thousands
   
thousands
   
thousands
 
Revenues
   
364,411
     
284,590
     
138,536
     
109,495
 
Tax benefits
   
65,493
     
10,102
     
26,521
     
3,576
 
Total revenues and income
   
429,904
     
294,692
     
165,057
     
113,071
 
                                 
Cost of sales (**)
   
(95,839
)
   
(54,576
)
   
(39,355
)
   
(22,155
)
Depreciation and amortization
   
(110,159
)
   
(77,977
)
   
(39,142
)
   
(27,091
)
General and administrative expenses
   
(38,968
)
   
(26,154
)
   
(15,632
)
   
(8,012
)
Development expenses
   
(8,373
)
   
(7,892
)
   
(2,904
)
   
(3,350
)
Total operating expenses
   
(253,339
)
   
(166,599
)
   
(97,033
)
   
(60,608
)
Gains (losses) from projects disposals
   
96,431
     
611
     
(1,397
)
   
-
 
Other income, net
   
5,785
     
14,857
     
3,411
     
13,329
 
Operating profit
   
278,781
     
143,561
     
70,038
     
65,792
 
                                 
Finance income
   
36,292
     
18,299
     
28,126
     
3,234
 
Finance expenses
   
(136,457
)
   
(85,836
)
   
(54,171
)
   
(36,525
)
Total finance expenses, net
   
(100,165
)
   
(67,537
)
   
(26,045
)
   
(33,291
)
                                 
Profit before tax and equity loss
   
178,616
     
76,024
     
43,993
     
32,501
 
Share of loss of equity accounted investees
   
(3,904
)
   
(1,737
)
   
(2,259
)
   
(1,288
)
Profit before income taxes
   
174,712
     
74,287
     
41,734
     
31,213
 
Taxes on income
   
(35,083
)
   
(16,154
)
   
(9,477
)
   
(7,024
)
Profit for the period
   
139,629
     
58,133
     
32,257
     
24,189
 
                                 
Profit for the period attributed to:
                               
Owners of the Company
   
117,841
     
39,053
     
22,026
     
14,247
 
Non-controlling interests
   
21,788
     
19,080
     
10,231
     
9,942
 
     
139,629
     
58,133
     
32,257
     
24,189
 
Earnings per ordinary share (in USD) with a par
                               
 value of NIS 0.1, attributable to owners of the
                               
 parent Company:
                               
Basic earnings per share
   
0.97
     
0.33
     
0.18
     
0.12
 
Diluted earnings per share
   
0.91
     
0.32
     
0.16
     
0.12
 
Weighted average of share capital used in the
                               
 calculation of earnings:
                               
Basic per share
   
121,114,109
     
118,225,436
     
125,060,939
     
118,465,216
 
Diluted per share
   
129,253,408
     
123,221,119
     
134,366,872
     
123,305,879
 

(*) The Consolidated Statements of Income have been adjusted to present comparable information for the previous period. For additional details please see Appendix 9.
(**) Excluding depreciation and amortization.
 

Consolidated Statements of Financial Position as of


   
September 30
   
December 31
 
   
2025
   
2024
 
   
USD in
   
USD in
 
   
Thousands
   
Thousands
 
Assets
           
             
Current assets
           
Cash and cash equivalents
   
679,827
     
387,427
 
Deposits in banks
   
1,409
     
-
 
Restricted cash
   
301,863
     
87,539
 
Trade receivables
   
86,627
     
50,692
 
Other receivables
   
72,932
     
99,651
 
Other financial assets
   
546
     
975
 
Assets of disposal groups classified as held for sale
   
-
     
81,661
 
Total current assets
   
1,143,204
     
707,945
 
                 
Non-current assets
               
Restricted cash
   
55,074
     
60,802
 
Other long-term receivables
   
64,184
     
61,045
 
Deferred costs in respect of projects
   
481,688
     
357,358
 
Deferred borrowing costs
   
1,262
     
276
 
Loans to investee entities
   
70,320
     
18,112
 
Investments in equity accounted investees
   
57,415
     
-
 
Fixed assets, net
   
5,243,053
     
3,699,192
 
Intangible assets, net
   
302,829
     
291,442
 
Deferred taxes assets
   
6,301
     
10,744
 
Right-of-use asset, net
   
222,420
     
210,941
 
Financial assets at fair value through profit or loss
   
83,644
     
69,216
 
Other financial assets
   
44,112
     
59,812
 
Total non-current assets
   
6,632,302
     
4,838,940
 
                 
Total assets
   
7,775,506
     
5,546,885
 


Consolidated Statements of Financial Position as of (Cont.)


   
September 30
   
December 31
 
   
2025
   
2024
 
   
USD in
   
USD in
 
   
Thousands
   
Thousands
 
Liabilities and equity
           
             
Current liabilities
           
Credit and current maturities of loans from
   

     

 
  banks and other financial institutions


751,015



212,246
Trade payables
   
130,009
     
161,991
 
Other payables
   
349,476
     
107,825
 
Current maturities of debentures
   
25,922
     
44,962
 
Current maturities of lease liability
   
11,386
     
10,240
 
Other financial liabilities
   
25,629
     
8,141
 
Liabilities of disposal groups classified as held for sale
   
-
     
46,635
 
Total current liabilities
   
1,293,437
     
592,040
 
                 
Non-current liabilities
               
Debentures
   
598,799
     
433,994
 
Other financial liabilities
   
211,300
     
107,865
 
Convertible debentures
   
264,052
     
133,056
 
Loans from banks and other financial institutions
   
2,556,884
     
1,996,137
 
Loans from non-controlling interests
   
86,192
     
75,598
 
Financial liabilities through profit or loss
   
26,688
     
25,844
 
Deferred taxes liabilities
   
67,998
     
41,792
 
Employee benefits
   
1,495
     
1,215
 
Lease liability
   
225,669
     
211,941
 
Deferred income related to tax equity
   
391,792
     
403,384
 
Asset retirement obligation
   
92,941
     
83,085
 
Total non-current liabilities
   
4,523,810
     
3,513,911
 
                 
Total liabilities
   
5,817,247
     
4,105,951
 
                 
Equity
               
Ordinary share capital
   
3,693
     
3,308
 
Share premium
   
1,318,884
     
1,028,532
 
Capital reserves
   
79,917
     
25,273
 
Proceeds on account of convertible options
   
25,083
     
15,494
 
Accumulated profit
   
225,760
     
107,919
 
Equity attributable to shareholders of the Company
   
1,653,337
     
1,180,526
 
Non-controlling interests
   
304,922
     
260,408
 
Total equity
   
1,958,259
     
1,440,934
 
Total liabilities and equity
   
7,775,506
     
5,546,885
 


Consolidated Statements of Cash Flows


   
For the nine months
ended September 30
   
For the three months
ended September 30
 
   
2025
   
2024
   
2025
   
2024
 
   
USD in
   
USD in
   
USD in
   
USD in
 
   
Thousands
   
Thousands
   
Thousands
   
Thousands
 
                         
Cash flows for operating activities
                       
Profit for the period
   
139,629
     
58,133
     
32,257
     
24,189
 
                                 
Income and expenses not associated with cash flows:
                               
Depreciation and amortization
   
110,159
     
77,977
     
39,142
     
27,091
 
Finance expenses, net
   
116,373
     
65,182
     
45,300
     
31,416
 
Share-based compensation
   
5,047
     
6,027
     
2,053
     
1,942
 
Taxes on income
   
35,083
     
16,154
     
9,477
     
7,024
 
Tax benefits
   
(62,059
)
   
(10,102
)
   
(23,087
)
   
(3,576
)
Other income, net
   
(5,785
)
   
(3,113
)
   
(3,411
)
   
(3,545
)
Company’s share in losses of investee partnerships
   
3,904
     
1,737
     
2,259
     
1,288
 
Gains (losses) from projects disposals
   
(96,431
)
   
(611
)
   
1,397
     
-
 
     
106,291
     
153,251
     
73,130
     
61,640
 
                                 
Changes in assets and liabilities items:
                               
Change in other receivables
   
(2,800
)
   
6,547
     
1,793
     
10,899
 
Change in trade receivables
   
(27,365
)
   
(9,596
)
   
(6,480
)
   
(12,668
)
Change in other payables
   
28,405
     
(27
)
   
6,935
     
(887
)
Change in trade payables
   
(5,418
)
   
(941
)
   
(2,768
)
   
(85
)
     
(7,178
)
   
(4,017
)
   
(520
)
   
(2,741
)
                                 
Interest receipts
   
9,921
     
7,805
     
3,587
     
2,439
 
Interest paid
   
(76,112
)
   
(51,548
)
   
(35,725
)
   
(17,755
)
Income Tax paid
   
(10,093
)
   
(6,084
)
   
(1,420
)
   
(1,301
)
                                 
Net cash from operating activities
   
162,458
     
157,540
     
71,309
     
66,471
 
                                 
Cash flows for investing activities
                               
Sale (Acquisition) of consolidated entities, net
   
37,832
     
(1,849
)
   
4,814
     
(461
)
Changes in restricted cash and bank deposits, net
   
(198,170
)
   
(44,275
)
   
(206,356
)
   
(28,905
)
Purchase, development, and construction in respect of projects
   
(1,163,669
)
   
(678,969
)
   
(505,647
)
   
(217,168
)
Loans provided and Investment in investees
   
(43,264
)
   
(15,201
)
   
(16,940
)
   
(985
)
Repayment of loans to investees
   
30,815
     
63
     
-
     
63
 
Loans provided to non-controlling interests
   
(297
)
   
-
     
(297
)
   
-
 
Payments on account of acquisition of consolidated company
   
(7,447
)
   
(15,697
)
   
-
     
(4,846
)
Purchase of long-term financial assets measured at fair value through profit or loss, net
   
(5,257
)
   
(12,204
)
   
(2,010
)
   
(864
)
Net cash used in investing activities
   
(1,349,457
)
   
(768,132
)
   
(726,436
)
   
(253,166
)


Consolidated Statements of Cash Flows (Cont.)


   
For the nine months
ended September 30
   
For the three months
ended September 30
 
   
2025
   
2024
   
2025
   
2024
 
   
USD in
   
USD in
   
USD in
   
USD in
 
   
Thousands
   
Thousands
   
Thousands
   
Thousands
 
                                 
Cash flows from financing activities
                               
Receipt of loans from banks and other financial institutions
   
1,324,524
     
667,857
     
649,840
     
337,408
 
Repayment of loans from banks and other financial institutions
   
(407,239
)
   
(259,970
)
   
(183,878
)
   
(182,773
)
Issuance of debentures
   
125,838
     
-
     
-
     
-
 
Issuance of convertible debentures
   
114,685
     
-
     
-
     
-
 
Repayment of debentures
   
(47,545
)
   
(26,016
)
   
(25,551
)
   
(24,732
)
Dividends and distributions by subsidiaries to non-controlling interests
   
(17,326
)
   
(23,895
)
   
(8,644
)
   
(20,445
)
Proceeds from investments by tax-equity investors
   
127,695
     
44,325
     
127,695
     
44,325
 
Repayment of tax-equity investment
   
(11,590
)
   
-
     
(638
)
   
-
 
Deferred borrowing costs
   
(47,076
)
   
(5,868
)
   
(458
)
   
(490
)
Repayment of loans from non-controlling interests
   
(858
)
   
(2,017
)
   
(858
)
   
(1,017
)
Increase in holding rights of consolidated entity
   
(1,392
)
   
(167
)
   
-
     
-
 
Receipt of loans from non-controlling interests
   
182
     
-
     
-
     
-
 
Issuance of shares
   
290,698
     
-
     
290,698
     
-
 
Exercise of share options
   
45
     
14
     
15
     
1
 
Repayment of lease liability
   
(7,999
)
   
(4,713
)
   
(2,196
)
   
(596
)
Proceeds from investment in entities by non-controlling interest
   
12,799
     
179
     
-
     
-
 
                                 
Net cash from financing activities
   
1,455,441
     
389,729
     
846,025
     
151,681
 
                                 
Increase (Decrease) in cash and cash equivalents
   
268,442
     
(220,863
)
   
190,898
     
(35,014
)
                                 
Balance of cash and cash equivalents at beginning of period
   
387,427
     
403,805
     
480,459
     
208,791
 
                                 
Effect of exchange rate fluctuations on cash and cash equivalents
   
23,958
     
(4,772
)
   
8,470
     
4,393
 
                                 
Cash and cash equivalents at end of period
   
679,827
     
178,170
     
679,827
     
178,170
 


Information related to Segmental Reporting
 
   
For the nine months
ended September 30, 2025
 
   
MENA
   
Europe
   
USA
   
Total reportable segments(**)
   
Others
   
Total
 
   
USD in thousands
 
Revenues
   
173,180
     
144,503
     
45,456
     
363,139
     
1,272
     
364,411
 
Tax benefits
   
-
     
-
     
65,493
     
65,493
     
-
     
65,493
 
Total revenues and income
   
173,180
     
144,503
     
110,949
     
428,632
     
1,272
     
429,904
 
                                                 
Segment adjusted EBITDA
   
160,302
     
117,429
     
98,171
     
375,902
     
1,092
     
376,994
 
           
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(37,776
)
Intersegment profit
     
172
 
Gains from projects disposals
     
54,597
 
Depreciation and amortization and share-based compensation
     
(115,206
)
Operating profit
     
278,781
 
Finance income
     
36,292
 
Finance expenses
     
(136,457
)
Share in the losses of equity accounted investees
     
(3,904
)
Profit before income taxes
     
174,712
 
 
(*)        Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
 
(**)     Due to the Company's organizational restructuring, the Chief Operation Decision Maker (CODM) now reviews the group’s results by segmenting them into three business units: MENA (Middle East and North Africa), Europe, and the US. Consequently, the Management and Construction segment has been excluded. The comparative figures for the nine-month and three-month periods ending September 30, 2024, have been updated accordingly.


Information related to Segmental Reporting
 
   
For the nine months
ended September 30, 2024
 
   
MENA
   
Europe
   
USA
   
Total reportable segments
   
Others
   
Total
 
   
USD in thousands
 
Revenues
   
121,607
     
147,164
     
8,611
     
277,382
     
7,208
     
284,590
 
Tax benefits
   
-
     
-
     
10,102
     
10,102
     
-
     
10,102
 
Total revenues and income
   
121,607
     
147,164
     
18,713
     
287,484
     
7,208
     
294,692
 
                                                 
Segment adjusted EBITDA
   
99,659
     
129,386
     
15,965
     
245,010
     
3,858
     
248,868
 
           
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(25,108
)
Intersegment profit
     
112
 
Depreciation and amortization and share-based compensation
     
(84,004
)
Other incomes not attributed to segments
     
3,693
 
Operating profit
     
143,561
 
Finance income
     
18,299
 
Finance expenses
     
(85,836
)
Share in the losses of equity accounted investees
     
(1,737
)
Profit before income taxes
     
74,287
 
 
(*)          Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
 

Information related to Segmental Reporting
 
   
For the three months
ended September 30, 2025
 
   
MENA
   
Europe
   
USA
   
Total reportable segments
   
Others
   
Total
 
   
USD in thousands
 
Revenues
   
77,543
     
45,319
     
15,448
     
138,310
     
226
     
138,536
 
Tax benefits
   
-
     
-
     
26,521
     
26,521
     
-
     
26,521
 
Total revenues and income
   
77,543
     
45,319
     
41,969
     
164,831
     
226
     
165,057
 
                                                 
Segment adjusted EBITDA
   
53,271
     
35,203
     
38,258
     
126,732
     
13
     
126,745
 
           
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(14,818
)
Intersegment profit
     
45
 
Losses from projects disposals
     
(739
)
Depreciation and amortization and share-based compensation
     
(41,195
)
Operating profit
     
70,038
 
Finance income
     
28,126
 
Finance expenses
     
(54,171
)
Share in the losses of equity accounted investees
     
(2,259
)
Profit before income taxes
     
41,734
 
 
(*)          Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
 

Information related to Segmental Reporting
 
   
For the three months
ended September 30, 2024
 
   
MENA
   
Europe
   
USA
   
Total reportable segments
   
Others
   
Total
 
   
USD in thousands
 
Revenues
   
55,566
     
46,041
     
5,180
     
106,787
     
2,708
     
109,495
 
Tax benefits
   
-
     
-
     
3,576
     
3,576
     
-
     
3,576
 
Total revenues and income
   
55,566
     
46,041
     
8,756
     
110,363
     
2,708
     
113,071
 
                                                 
Segment adjusted EBITDA
   
44,786
     
46,133
     
8,134
     
99,053
     
1,567
     
100,620
 
           
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(9,479
)
Intersegment loss
     
(9
)
Depreciation and amortization and share-based compensation
     
(29,033
)
Other incomes not attributed to segments
     
3,693
 
Operating profit
     
65,792
 
Finance income
     
3,234
 
Finance expenses
     
(36,525
)
Share in the losses of equity accounted investees
     
(1,288
)
Profit before income taxes
     
31,213
 
 
(*)          Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).



Appendix 2 - Reconciliations between Net Income to Adjusted EBITDA

($ thousands)
 
For the nine months
 
For the three months
   
 ended September 30
 
ended September 30
 
 
2025
 
2024
 
2025
 
2024
Net Income
 
139,629
 
58,133
 
32,257
 
24,189
Depreciation and amortization
 
110,159
 
77,977
 
39,142
 
27,091
Share based compensation
 
5,047
 
6,027
 
2,053
 
1,942
Finance income
 
(36,292)
 
(18,299)
 
(28,126)
 
(3,234)
Finance expenses
 
136,457
 
85,836
 
54,171
 
36,525
Gains from projects disposals (*)
 
(54,597)
 
-
 
739
 
-
Non-recurring other income, net (**)
 
-
 
(3,693)
 
-
 
(3,693)
Share of losses of equity accounted investees
 
3,904
 
1,737
 
2,259
 
1,288
Taxes on income
 
35,083
 
16,154
 
9,477
 
7,024
Adjusted EBITDA
 
339,390
 
223,872
 
111,972
 
91,132

*   Profit from revaluation linked to partial sale of asset.
** Recognition of income related to lower earn-out payments offset by a revaluation in the value of financial assets.

Appendix 3 –  Debentures Covenants 
 
Debentures Covenants 
 
As of September 30, 2025, the Company was in compliance with all of its financial covenants under the indenture for the Series C, D, F, G and H Debentures, based on having achieved the following in its consolidated financial results:  
 
Minimum equity 
 
The company's equity shall be maintained at no less than NIS 375 million so long as debentures F remain outstanding, NIS 1,250 million so long as debentures C and D remain outstanding, and USD 600 million so long as debentures G     and H remain outstanding. 
 
As of September 30, 2025, the company’s equity amounted to NIS 6,474 million (USD 1,958 million). 
 
Net financial debt to net CAP 
 
The ratio of standalone net financial debt to net CAP shall not exceed 70% for two consecutive financial periods so long as debentures F remain outstanding and shall not exceed 65% for two consecutive financial periods so long as debentures C, D, G and H remain outstanding. 
 
As of September 30, 2025, the net financial debt to net CAP ratio, as defined above, stands at 34%. 
 

Net financial debt to EBITDA 
 
So long as debentures F remain outstanding, standalone financial debt shall not exceed NIS 10 million, and the consolidated financial debt to EBITDA ratio shall not exceed 18 for more than two consecutive financial periods. 
 
For as long as debentures C and D remain outstanding, the consolidated financial debt to EBITDA ratio shall not exceed 15 for more than two consecutive financial periods. 
 
For as long as debentures G and H remain outstanding, the consolidated financial debt to EBITDA ratio shall not exceed 17 for more than two consecutive financial periods. 
 
As of September 30, 2025, the net financial debt to EBITDA ratio, as defined above, stands at 6. 
 
Equity to balance sheet 
 
The standalone equity to total balance sheet ratio shall be maintained at no less than 20% ,25% and 28%, respectively, for two consecutive financial periods for as long as debentures F, debentures C and D and debentures G and H remain outstanding. 
 
As of September 30, 2025, the equity to balance sheet ratio, as defined above, stands at 58%. 
 

Appendix 5
 
 a) Segment information: Operational projects
 
($ thousands)
 
9 Months ended September 30
3 Months ended September 30
Operational
Project
Segments
Installed Capacity (MW)
Installed Storage (MWh)
Generation
(GWh)
Revenues and
income
Segment Adjusted
EBITDA*
Generation
(GWh)
Reported Revenue
Segment Adjusted
EBITDA*
     
2025
2024
2025
2024
2025
2024
2025
2024
2025
2024
2025
2024
MENA
675
819
1,158
1,012
173,180
121,607
115,514
99,659
463
432
77,544
55,566
51,127
44,786
Europe
1,327
-
1,912
1,994
144,502
147,164
117,428
129,386
559
598
45,318
46,041
35,202
46,133
USA
470
1,200
790
226
110,948
8,611
98,171
5,863
271
153
41,968
5,180
38,258
4,558
Total Consolidated
2,472
2,019
3,860
3,232
428,630
277,382
331,113
234,908
1,293
1,183
164,830
106,787
124,587
95,477
Unconsolidated
at Share
42
41
                     
Total
2,514
2,060
                     


b)          Operational Projects Further Detail
 
($ thousands)
   
 
9 Months ended September 30, 2025
3 Months ended September 30, 2025
 
Operational Project
Segment
Installed Capacity (MW)
Installed Storage (MWh)
Revenues and
income
Segment Adjusted
EBITDA*
Reported Revenue
Segment Adjusted EBITDA*
Debt balance as of September 30, 2025
Ownership %**
MENA Wind
MENA
316
-
72,682
 
30,716
 
507,082
49%
MENA PV
MENA
359
819
100,498
 
46,828
 
555,038
85%
Total MENA
 
675
819
173,180
115,514
77,544
51,127
1,062,120
 
Europe Wind
Europe
1,184
-
131,369
 
39,697
 
888,306
65%
Europe PV
Europe
143
-
13,133
 
5,621
 
73,959
71%
Total Europe
 
1,327
-
144,502
117,428
45,318
35,202
962,265
 
USA PV
USA
470
1,200
110,948
 
41,968
 
261,205
100%
Total USA
470
1,200
110,948
98,171
41,968
38,258
261,205
 
Total Consolidated Projects
2,472
2,019
428,630
331,113
164,830
124,587
2,285,590
 
Uncons. Projects at share
42
41
 
 
 
   
50%
Total
 
2,514
2,060
428,630
331,113
164,830
124,587
2,285,590
 
 
* EBITDA results included $11m in the 9 months ended September 25 and $3m in the 3 months ended September 25, of compensation recognized from Björnberget project
 
** Ownership % is calculated based on the project's share of total revenues


c)          Projects under construction
 

 
($ millions)
Consolidated Projects
Country
Generation and energy storage Capacity (MW/MWh)
Est.
COD
Est. Total
Project Cost
Tax credit benefit- Qualifying category
Tax credit benefit- Adders*****
 
Discounted Value of Tax Benefit***
Est. Total
Project Cost net of tax benefit
Capital Invested as of September 30, 2025
Est. Equity Required (%)
Equity Invested as of September 30, 2025
Est. First Full Year Revenue*********
Est. First Full Year EBITDA****
 
 
Ownership %*
Country Acres
USA
403/688
H2 2026
793-834
ITC
DC (10%)
387-407
406-427
408
10%
91
61-64
46-48
100%
Quail Ranch BESS
USA
0/400
Q4 2025
124-130
ITC
EC (10%)
58-61
66-69
222
5%-10%
27
23-24
16-17
100%
Quail Ranch Solar
USA
128/0
143-150
PTC
EC (10%)
68-72
75-78
100%
Roadrunner BESS
USA
0/940
Q4 2025
326-342
ITC
EC (10%)
149-156
177-186
500
0%-10%
********
61
52-55
40-42
100%
Roadrunner Solar
USA
298/0
278-292
PTC
EC (10%)
170-178
108-114
100%
Snowflake A
USA
600/1,900
2027
1,570-1,650
ITC
 EC (10%) +
 DC (10% BESS only)
786-827
784-823
104
0%-10%
********
104
125-131
101-106
100%
Gecama Solar
Spain
225/220
H2 2026
218-229
-
-
-
218-229
158
23%-28%
158
43-45
35-37
72%
Bjornberget – BESS
Sweden
0/100
2026
24-26
-
-
-
24-26
10
100%
10
4
3
55%
Israel Construction
Israel
4/47
Q4 2025-H2 2026
15-16
-
-
-
15-16
5
15%-25%
5
1
1
75%
Total Consolidated Projects
 
1,658/
4,295
 
3,491-3,669
 
 
  1,618-1,701
1,873-1,968
1,406
 
455
 309-324
 242-254
 
Unconsolidated Projects a
t share
*******
Israel
4/79
Q4 2025- H2 2026
20-22
-
-
 
-
20-22
29
15%-25%
29
3
3
 
64%
Total
 
1,662/4,374
 
3,511-3,691
 
 
   1,618-1,701
1,893-1,990
1,435
 
484
312-327
247-257
 


d)          Pre-Construction Projects (due to commence construction within 12 months of the Approval Date)
 
 
($ millions)
Consolidated Projects
 
 
Country
 
Generation and energy storage Capacity (MW/MWh)
 
 
Est.
COD
 
Est. Total
Project Cost
Tax Credit Benefit
 
Est. Total
Project Cost net of tax benefit
 
Capital Invested as of September 30, 2025
 
Est. Equity Required (%)
 
Equity Invested as of September 30, 2025
 
 
Est. First Full Year Revenue *********
 
 
Est. First Full Year EBITDA****
 
 
Ownership %*
 
Qualifying Category
 
Adders*****
Discounted Value of Tax Benefit***
CoBar 1
United States
258/824
 
H2 2027
590-620
ITC
EC (10%)
271-285
319-335
89
13%-16%
89
126-132
101-106
100%
CoBar 2+3
United States
952/0
1,125-1,183
PTC
EC (10%)
551-579
574-604
Nardo
Italy
97/1,254
H1 2028
230-242
-
-
-
230-242
4
40%-60%
4
31-33
26-28
100%
Bertikow
Germany
0/860
H2 2027
166-175
-
-
-
166-175
6
30%-35%
6
47-49
39-41
50%
Israel HV storage******
Israel
0/1,290
2028
229-241
-
-
-
229-241
4
20%
4
9-10
3
100%
 

 
 
($ millions)
Additional Pre-Construction Projects
 
 
 
MW Deployment
MW/MWh
 
 
 
Est. Total
Project Cost
 
 
Tax Credit Benefit
 
 
Discounted Value of Tax Benefit***
 
Est. Total
Project Cost net of tax benefit
 
Capital Invested as of September 30, 2025
 
 
Est. Equity Required (%)
 
Equity Invested as of September 30, 2025
 
 
Est. First Full Year Revenue *********
 
 
Est. First Full Year EBITDA****
 
 
 
Ownership %*
 
 
2026
2027
2028
Qualifying Category
Adders*****
United States
-
248/400
452/0
1,243-1,307
ITC
DC (10%) & EC (10%)**
624-656
619-656
55
10%-16%
55
92-96
71-74
100%
Europe
-
0/361
0/208
114-120
-
-
-
114-120
1
80%
1
26-29
19-22
89%
MENA
3/280
0/30
38/0
144-151
-
-
-
144-151
10
20%-30%
10
17-18
12-13
81%
Total Consolidated Projects
3/20
248/791
490/208
1,501-1,578
   
624-656
877-922
66
 
66
 135-143
 102-109
 
Unconsolidated Projects at share*******
8/42
0/170
-
45-46
-
-
-
45-46
6
15%-25%
6
6-7
4-5
54%
Total Pre-Construction
2,056MW +5,365MWh
3,886-4,085
   
1,446-1,520
2,440-2,565
176
 
176
354-374
275-292
 

* The legal ownership share for all U.S. projects is 90%, but Enlight invests 100% of the equity in the project and entitled to 100% of the project distributions until full repayment of Enlight's capital plus a preferred return
 
** Rustic hills 1+2 - DC(10%)+EC (10%); Coggon - DC (10%); Gemston - DC (10%); Crimson - DC (10% BESS only) + EC (10%)                                                                                                                                                         

***Value of tax benefits under the IRA: The PTC value is estimated based on the project’s expected annual production and a yearly CPI indexation of 2%, discounted by 8% to COD.  In assessing the value of the ITC, a step-up adjustment was made to reflect the full value of the tax credits, thus lowering net construction costs and enhancing the valuation and return of the project. The actual value attributed to tax benefits in a tax equity transactions may differ from the value presented, subject to the structure of the transaction and prevailing market conditions.
 
**** EBITDA is a non-IFRS financial measure. This figure represents consolidated EBITDA for the project and excludes the share of project distributions to tax equity partners, as well as ITC and PTC proceeds. These components of the tax equity transaction may differ from project to project, are subject to market conditions and commercial terms agreed upon reaching financial close  
 
*****The Energy Community (EC) Adder provides extra credits for renewable energy projects in areas impacted by fossil fuel reliance or economic transition. The Domestic Content (DC) Adder rewards projects using U.S.-manufactured components, promoting local job creation and supply chain growth
  
******Two high voltage projects with total capacity of 1,290MWh. Estimated revenue for the first 5 years is $9-10m million per year. From year 6, the projects will move to a deregulated market, with revenue expected to be $50 million per year
 
******* All numbers, beside equity invested, reflects Enlight share only
  
******** The required equity during construction is estimated at 10% and is expected to decrease to 0% at COD
 
********* Revenue and EBITDA for the first year of U.S. projects as presented above do not include income from tax benefits

 
e)          Additional information on tax equity investments
 
   
Tax equity investment
Tax equity partner's share of project tax credits, cash flows, and taxable income
($ millions)
Projects*
Est. Total
Project Cost
Upfront tax equity investment
Tax credit proceeds during the project's operation ("pay-go")
Share of ITC/PTC  tax credit allocated to tax equity partner
Share of taxable income initial period
Duration of initial period for share of taxable income (years)
Share in project cash flow initial period (second period)
Duration of initial period for share in project cash flow (years)
Atrisco PV
369
198
55
Confidential
Confidential
Confidential
17.5% (5%)
10
Atrisco BESS
458
266
-
Confidential
Confidential
Confidential
23% (7%)
5
Quail Ranch
274
131
18
99%
99%
10
10% (5%)
10
Roadrunner
621
337
55
99%
99%
5-10
10%-12% (5%)
10

* Apex financing was structured as a sale and leaseback and therefore not included in the table above
 

Appendix 6 – cash and cash equivalents
 
($ thousands)
September 30, 2025
Cash and Cash Equivalents:
 
Enlight Renewable Energy Ltd, Enlight EU Energies Kft and Enlight Renewable LLC excluding subsidiaries (“Topco”)
309,923
Subsidiaries
369,904
Deposits:
 
Short term deposits
1,409
Restricted Cash:
 
Projects under construction
301,863
Reserves, including debt service, performance obligations and others
55,074
Total Cash
1,038,173

Appendix 7 – Corporate level (TopCo) debt
 
($ thousands)
September 30, 2025
Debentures:
 
Debentures
624,721*
Convertible debentures
264,052
Loans from banks and other financial institutions:
 
Credit and short-term loans from banks and other financial institutions
-
Loans from banks and other financial institutions
116,490
Total corporate level debt
1,005,263

* Including current maturities of debentures in the amount of 25,922
 

Appendix 8 – Functional Currency Conversion Rates:
 
The financial statements of each of the Company’s subsidiaries were prepared in the currency of the main economic environment in which it operates (hereinafter: the “Functional Currency”). For the purpose of consolidating the financial statements, results and financial position of each of the Group’s member companies are translated into the Israeli shekel (“NIS”), which is the Company’s Functional Currency. The Group’s consolidated financial statements are presented in U.S. dollars (“USD”).
 
FX Rates to USD:
 
Date of the financial statements:
Euro
NIS
As of 30th September 2025
1.17
0.30
As of 30th September 2024
1.12
0.27
 
Average for the 3 months period ended:  


September 2025
1.17
0.30
September 2024
1.10
0.27

Appendix 9 – Structural changes to the Consolidated Statements of Income:
 
The Company has changed its Income Statement presentation starting with the 2024 full-year financial statements, which includes the presentation of specified items that have been previously included within other income (i.e. tax equity). In addition, the Company has decided to remove the Gross Profit line item.
 
The Company believes that such presentation provides a more relevant information and better reflects the measurement of its financial performance. The Company applied such a change retrospectively.