Income Statement
SOLARIS ENERGY INFRASTRUCTURE, INC.
SEI
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY |
|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
622.21 | 313.10 | 292.95 | 320.01 | 159.19 | 102.98 | 241.69 | 197.20 | 67.40 |
|
Cost of Revenue
|
- | - | - | - | - | - | - | - | - |
|
Gross Profit
|
622.21 | 313.10 | 292.95 | 320.01 | 159.19 | 102.98 | 241.69 | 197.20 | 67.40 |
|
Operating Expenses
|
61.66 | 35.62 | 26.95 | 23.07 | 19.26 | 16.48 | 18.59 | 6.38 | 5.08 |
|
Research & Development
|
- | - | - | - | - | - | - | - | - |
|
Selling, General & Administrative
|
61.66 | 35.62 | 26.95 | 23.07 | 19.26 | 16.48 | 18.59 | 6.38 | 5.08 |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - | - |
|
Operating Income
|
560.55 | 277.48 | 266.00 | 296.93 | 139.93 | 86.50 | 223.10 | 190.82 | 62.32 |
|
Non-Operating Income
|
487.45 | 240.58 | 219.40 | 255.62 | 140.56 | 146.56 | 115.81 | 91.91 | 13.93 |
|
Interest Income
|
6.73 | - | - | - | - | - | - | - | - |
|
Interest Expense
|
5.90 | - | - | - | - | - | 0.63 | 0.37 | 0.10 |
|
Other Non-Op Income / Expense
|
- | - | - | - | - | - | - | - | - |
|
Income Before Tax
|
73.10 | 36.92 | 46.60 | 41.32 | -0.63 | -60.06 | 107.30 | 98.91 | 48.39 |
|
Income Tax Expense
|
42.90 | 21.09 | 22.26 | 20.16 | 0.23 | -30.72 | 55.29 | 56.48 | 44.75 |
|
Non-Controlling Interest
|
28.23 | 13.11 | 14.44 | 12.35 | -0.39 | -21.75 | 38.35 | 43.52 | 15.19 |
|
Net Income
|
30.20 | 15.81 | 24.34 | 21.16 | -0.87 | -29.34 | 52.01 | 42.43 | 3.64 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2025 2025 FY | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY |
|---|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - | - |
|
EBITDA
|
644.85 | 324.70 | 302.18 | 327.36 | 167.14 | 113.52 | 250.03 | 209.24 | 68.95 |
|
Earnings Per Share (Basic)
|
0.69 | 0.51 | 0.78 | 0.64 | -0.04 | -1.03 | 1.69 | 1.60 | 0.28 |
|
Diluted EPS
|
0.66 | 0.50 | 0.78 | 0.64 | -0.04 | -1.03 | 1.69 | 1.59 | 0.27 |
|
Weighted Average Shares
|
41.86 | 28.76 | 29.69 | 31.48 | 30.79 | 28.92 | 30.14 | 25.68 | 12.12 |
|
Diluted Weighted Avg Shares
|
49.52 | 29.24 | 29.69 | 31.48 | 30.79 | 28.92 | 30.19 | 25.83 | 12.48 |
|
Comprehensive Income
|
- | - | - | - | - | - | - | - | - |