ESAB Corporation (NYSE: ESAB) details Eddyfi 2025 results and pro forma impact
Rhea-AI Filing Summary
ESAB Corporation filed Amendment No. 1 to a prior report related to its June 1, 2026 acquisition of Eddyfi Holding Inc. The amendment supplies Eddyfi’s audited consolidated IFRS financial statements as of and for the year ended December 31, 2025, unaudited interim statements as of March 31, 2026, an auditor consent, and unaudited pro forma condensed combined financial information for ESAB and Eddyfi. The pro forma data are described as illustrative only and not a projection of future results.
For 2025, Eddyfi reported revenues of 238,833 (thousands of US dollars), gross profit of 134,416, profit from operating activities of 39,400, net finance costs of 48,477, a loss before income taxes of 9,077 and a net loss from continuing operations of 6,804. A June 4, 2025 sale of its NDT Global inspection services business, classified as discontinued operations, generated total consideration of 1,163,780, a gain on sale of 734,194 and net income from discontinued operations of 743,305, leading to net income of 736,501.
At December 31, 2025, Eddyfi showed total assets of 735,681, including goodwill of 346,345 and intangible assets of 189,675, against total liabilities of 471,783, with long-term debt of 308,749 and finance lease liabilities of 37,287, and shareholders’ equity of 263,898. KPMG issued a qualified opinion on Eddyfi’s 2025 statements solely because they omit comparative figures, a departure from IAS 1; otherwise they are stated to present fairly in all material respects under IFRS.
Positive
- Net income of 736,501 (thousands of US dollars) at Eddyfi for 2025, driven largely by a 734,194 gain on the sale of discontinued NDT Global operations, highlights the substantial proceeds realized from that divestiture before ESAB’s acquisition.
Negative
- Continuing operations showed a net loss of 6,804 (thousands) and net finance costs of 48,477 exceeded profit from operating activities at Eddyfi in 2025, underscoring a significant interest burden prior to integration with ESAB.
- Long-term debt of 308,749 (thousands) versus shareholders’ equity of 263,898 at Eddyfi as of December 31, 2025 reflects a leveraged capital structure the combined group will need to manage after the acquisition.
8-K Event Classification
Item 9.01 — Financial Statements and Exhibits
1 item
Item 9.01
Financial Statements and Exhibits
Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Key Figures
Eddyfi 2025 Revenues: 238,833 (in thousands of US dollars)
Net income (including discontinued ops): 736,501 (in thousands of US dollars)
Net loss from continuing operations: 6,804 (in thousands of US dollars)
+5 more
8 metrics
Eddyfi 2025 Revenues
238,833 (in thousands of US dollars)
For the year ended December 31, 2025, continuing operations
Net income (including discontinued ops)
736,501 (in thousands of US dollars)
Eddyfi, year ended December 31, 2025
Net loss from continuing operations
6,804 (in thousands of US dollars)
Eddyfi, year ended December 31, 2025
Gain on sale of discontinued operations
734,194 (in thousands of US dollars)
Eddyfi sale of NDT Global in 2025, after tax
Total assets
735,681 (in thousands of US dollars)
Eddyfi consolidated statement of financial position, December 31, 2025
Shareholders’ equity
263,898 (in thousands of US dollars)
Eddyfi, December 31, 2025
Long-term debt (including current portion)
308,749 (in thousands of US dollars)
Eddyfi, December 31, 2025
Net finance costs
48,477 (in thousands of US dollars)
Eddyfi, year ended December 31, 2025
Key Terms
qualified opinion, discontinued operations, contingent consideration payable, goodwill, +2 more
6 terms
qualified opinion financial
"Report on the Audit of the Consolidated Financial Statements Qualified Opinion"
discontinued operations financial
"The legal entities within the NDT Global operations are referred to as “Discontinued operations”."
Discontinued operations are parts of a company that it has decided to sell or shut down, and no longer plans to run in the future. This matters to investors because it helps them understand which parts of the business are ongoing and which are being phased out, providing a clearer picture of the company’s current performance and future prospects. Think of it like a store closing a department—it no longer contributes to sales or profits.
contingent consideration payable financial
"Contingent consideration payable that is measured at fair value (Note 26);"
goodwill financial
"Goodwill arising from this acquisition primarily relates to expected synergies"
Goodwill is the extra value a buyer pays for a company above the measurable worth of its buildings, inventory and other tangible items, reflecting things like brand reputation, customer loyalty and expected future profits. Think of paying more for a café because of its famous name and regulars rather than its furniture alone. It matters to investors because changes in goodwill — for example a write-down if expected benefits don’t materialize — can reduce reported earnings and signal that past acquisitions aren’t delivering as hoped.
right-of-use assets financial
"Right-of-use assets and lease liabilities are recognized at the lease commencement date."
Right-of-use assets are the rights a company gains to use a physical space or equipment under a lease agreement. They are recorded as assets on the company's balance sheet, reflecting the value of future benefits from the leased item. For investors, these assets provide a clearer picture of a company's obligations and resources related to leasing arrangements, helping to assess its financial health and operational commitments.
management-defined performance measures financial
"Management-defined performance measures (MPMs) are disclosed in a single note"
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What were Eddyfi Holding Inc.’s 2025 revenues and net income before ESAB’s acquisition (ESAB)?
Eddyfi reported 2025 revenues of 238,833 (thousands of US dollars) and net income of 736,501. These results combine a net loss of 6,804 from continuing operations with 743,305 of net income from discontinued operations, largely from the NDT Global divestiture.
How did the sale of NDT Global affect Eddyfi’s 2025 results disclosed by ESAB (ESAB)?
The sale of NDT Global generated total consideration of 1,163,780 and a gain on sale of 734,194. Including operating results from these discontinued operations, Eddyfi recorded net income from discontinued operations of 743,305, which transformed overall 2025 results into strong net income.
What does Eddyfi’s 2025 balance sheet look like in ESAB’s (ESAB) amendment?
At December 31, 2025, Eddyfi reported total assets of 735,681, including goodwill of 346,345 and intangible assets of 189,675. Liabilities totaled 471,783, with long-term debt of 308,749 and finance lease liabilities of 37,287, and shareholders’ equity of 263,898.
What audit opinion did KPMG issue on Eddyfi’s 2025 statements in ESAB’s (ESAB) report?
KPMG issued a qualified opinion on Eddyfi’s 2025 consolidated statements, stating they present fairly in all material respects under IFRS except for a departure from IAS 1 because no comparative figures are presented, which caused the qualification.
What are Eddyfi’s key debt and interest costs in 2025 ahead of ESAB (ESAB) ownership?
Eddyfi reported long-term debt totaling 308,749 (thousands) and net finance costs of 48,477 in 2025. With profit from operating activities of 39,400 and a loss before income taxes of 9,077, interest expense was a major factor in pre-tax performance.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No.1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): June 1, 2026
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction | (Commission | (I.R.S. Employer | ||||||
| of incorporation) | File Number) | Identification No.) | ||||||
(Address of Principal Executive Offices) (Zip Code)
(301 ) 323-9099
(Registrant's telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in 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. ☐
Explanatory Note
On June 1, 2026, ESAB Corporation ("ESAB" or the "Company") filed a Current Report on Form 8-K (the "Original Filing") in connection with the June 1, 2026, completion of the Acquisition of Eddyfi Holding Inc. a corporation incorporated under the laws of the Province of Quebec ("Eddyfi"), and certain related entities (such transaction, the "Acquisition").
This Amendment No.1 to Current Report on Form 8-K/A ("Amendment No. 1") amends the Original Filing to include the audited consolidated financial statements of Eddyfi as of and for the year ended December 31, 2025 and the related auditor consent, the unaudited interim condensed consolidated financial statements of Eddyfi as of March 31, 2026 and the pro forma financial information required by Item 9.01 of Form 8-K.
The unaudited proforma condensed combined financial information included in this Amendment No. 1 has been presented for informational purposes only. It does not purport to represent the actual results of operations that ESAB and Eddyfi would have achieved had the companies been combined during the periods presented in the pro forma financial information and is not intended to project the future results of operations that the combined company may achieve after the consummation of the Acquisition. Except for the filing of such financial statements, auditor consent and pro forma financial information, this Amendment No. 1 does not modify or update other disclosures in, or exhibits to, the Original Filing.
Item 9.01 Financial Statements and Exhibits
(a) Financial Statements of Businesses Acquired.
The consolidated financial statements and accompanying notes of Eddyfi as of December 31, 2025 and for the year ended December 31, 2025 are filed as Exhibit 99.1 to this Amendment No. 1.
The unaudited interim condensed consolidated financial statements and accompanying notes of Eddyfi as of March 31, 2026 and for the three months ended March 31, 2026 are filed as Exhibit 99.2 to this Amendment No. 1.
(b) Pro forma Financial Information.
The pro forma information required by Item 9.01 (b) of Form 8-K in relation to the acquisition of Eddyfi is filed as Exhibit 99.3 to this Amendment No. 1 and is incorporated herein by reference.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
23.1 Consent of KPMG Audit, independent auditors of Eddyfi
99.1 Historical Audited Consolidated Financial Statements and Related Notes of Eddyfi as of December 31, 2025 and for the year ended December 31, 2025
99.2 Historical Unaudited Interim Condensed Consolidated Financial Statements and Related Notes of Eddyfi as of March 31, 2026 and for the three months ended March 31, 2026.
99.3 Unaudited Pro Forma Condensed Combined Balance Sheet of ESAB as of April 3, 2026 and the Unaudited Pro Forma Condensed Combined Statements of Operations of ESAB for the year ended December 31, 2025 and the Three Months ended April 3, 2026.
104 Cover Page Interactive Data File - The cover page from this Current Report on Form 8-K is formatted in Inline XBRL
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.
| Date: | August 6, 2026 | ESAB Corporation | ||||||||||||
| By: | /s/ Julie Han | |||||||||||||
| Name: | Julie Han | |||||||||||||
| Title: | Controller and Chief Accounting Officer | |||||||||||||
| (Principal Accounting Officer) | ||||||||||||||
Consolidated Financial Statements EDDYFI HOLDING INC. (formely known as Previan Holding Inc.) For the year ended December 31, 2025 Exhibit 99.1
EDDYFI HOLDING INC. Table of Contents Page Independent Auditor’s Report Consolidated Financial Statements of Eddyfi Holding Inc. Consolidated Statement of Financial Position 1 Consolidated Statement of Income and Other Comprehensive Income 2 Consolidated Statement of Changes in Shareholders’ Equity 3 Consolidated Statement of Cash Flows 4 Notes to Consolidated Financial Statements 5 - 57
KPMG LLP, an Ontario limited liability partnership and member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by guarantee. KPMG Canada provides services to KPMG LLP. KPMG LLP 500, Grande-Allée East, Suite 600 Québec, QC G1R 2J7 Canada Telephone 418 577 3400 Fax 418 577 3440 INDEPENDENT AUDITOR’S REPORT To the Management of Eddyfi Holding Inc. Report on the Audit of the Consolidated Financial Statements Qualified Opinion We have audited the consolidated financial statements of Eddyfi Holding Inc., formerly known as Previan Holding Inc., (the “Company”), which comprise the consolidated statement of financial position as of December 31, 2025, and the related consolidated statements of income and other comprehensive income, changes in shareholders’ equity and cash flows for the year then ended, and the related notes to the consolidated financial statements. In our opinion, except for the omissions of the information described in the Basis for Qualified Opinion section of our report, the accompanying consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025, and its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). Basis for Qualified Opinion As discussed in Note 2(a), the accompanying consolidated financial statements are not presented in accordance with International Accounting Standard 1 – Presentation of Financial Statements, as they do not include comparative figures, which constitute a departure from IFRS Accounting Standards as issued by the IASB. We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Consolidated 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 audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified audit opinion.
Page 2 Responsibilities of Management for the Consolidated Financial Statements Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS as issued by the IASB, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error. In preparing the consolidated 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 for one year after the date that the consolidated financial statements are available to be issued. Auditors’ Responsibilities for the Audit of the Consolidated Financial Statements Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ 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 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 consolidated 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 consolidated 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 consolidated 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 consolidated financial statements.
Page 3 • 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. Québec, Canada August 5, 2026
1 EDDYFI HOLDING INC. Consolidated Statement of Financial Position (In thousands of US dollars) As at December 31, 2025 Note 2025 Assets Current assets: Cash 11 $ 19,932 Trade and other receivables 5 66,925 Contract assets 2,695 Income taxes receivable 2,376 Tax credits receivable 5,147 Inventories 6 52,954 Prepaid expenses 5,135 155,164 Tax credits receivable 3,430 Property and equipment 7 6,704 Right-of-use assets 8 33,144 Deferred tax assets 16 1,219 Intangible assets 9 189,675 Goodwill 10 346,345 $ 735,681 Liabilities and Shareholders’ Equity Current liabilities: Bank overdraft 11 $ 690 Trade and other payables 12 32,463 Income taxes payable 34,871 Contingent consideration payable 26 2,936 Current portion of deferred revenues 6,926 Current portion of long-term debt 14 19,456 Current portion of finance lease liabilities 15 2,530 Other current liabilities 4,219 104,091 Deferred revenues 5,127 Long-term debt 14 289,293 Finance lease liabilities 15 34,757 Contingent consideration payable 197 Other non-current liabilities 286 Deferred tax liabilities 16 38,032 471,783 Shareholders’ equity: Share capital 17 241,489 Contributed surplus 6,249 Retained earnings 25,084 Accumulated other comprehensive loss (8,924) 263,898 Subsequent event (Note 29) $ 735,681 The accompanying notes are an integral part of these consolidated financial statements. On behalf of the Board of Directors: _____________________________ Lauren Galbraith, Director /s/ Lauren Galbraith
2 EDDYFI HOLDING INC. Consolidated Statement of Income and Other Comprehensive Income (In thousands of US dollars) For the year ended December 31, 2025 Note 2025 Revenues 19 $ 238,833 Cost of sales 20 104,417 Gross profit 134,416 Operating expenses: 20 Selling and marketing, net 49,612 General and administrative, net 41,659 Research and development, net 4,378 Acquisition, integration and restructuring (income) costs, net 22 (633) 95,016 Profit from operating activities 39,400 Net finance costs 21 48,477 48,477 Loss before income taxes (9,077) Income taxes (recovered) 16 Current 2,427 Deferred (4,700) (2,273) Net loss from continuing operations $ (6,804) Net income from discontinued operations, net of tax 28 743,305 Net income $ 736,501 Other comprehensive income, net of tax Item that may be reclassified subsequently to net income Foreign currency translation adjustment 19,675 Foreign currency translation adjustment – Discontinued operations 8,914 Total other comprehensive income $ 765,090 The accompanying notes are an integral part of these consolidated financial statements.
3 EDDYFI HOLDING INC. Consolidated Statement of Changes in Shareholders’ Equity (In thousands of US dollars) For the year ended December 31, 2025 Note Share capital Contributed surplus Retained earnings (Deficit) Accumulated other comprehensive loss Total shareholders’ equity Balance as at December 31, 2024 $ 291,615 $ 10,279 $ (231,856) $ (37,513) $ 32,525 Net income - - 736,501 - 736,501 Other comprehensive - - - 19,675 19,675 Other comprehensive income of discontinued operations - - - 8,914 8,914 Repurchase of share-based compensation - (4,530) (27,228) - (31,758) Share-based compensation 18 - 500 - - 500 Conversion of Preferred Shares 13 86,714 - - - 86,714 Conversion of Shareholders convertible debenture 14 36,968 - - - 36,968 Share capital repurchased 17 (173,808) - (452,333) - (626,141) Balance as at December 31, 2025 $ 241,489 $ 6,249 $ 25,084 $ (8,924) $ 263,898 The accompanying notes are an integral part of these consolidated financial statements.
4 EDDYFI HOLDING INC. Consolidated Statement of Cash Flows (In thousands of US dollars) For the year ended December 31, 2025 Note 2025 Cash provided by (used in): Operating activities Net income $ 736,501 Adjustments for: Depreciation of property and equipment 8,881 Depreciation of right-of-use assets 5,445 Amortization of intangible assets 41,070 Income taxes expense 180 Net finance costs 51,273 Share-based compensation 500 Gain on sale of discontinued operations, after tax 28 (734,194) Change in fair value of contingent consideration (955) Net change in non-cash working capital items 23 2,896 Non-current tax credits receivable 2,184 Non-current trade receivables 170 Other non-current liabilities (611) Non-current deferred revenues (1,159) Income taxes paid (5,869) 106,312 Investing activities: Business acquisitions, net of cash 4 (24,358) Payment of contingent consideration (15,719) Proceeds from sales of investment in equity 2,060 Acquisition of property and equipment (6,166) Proceeds from debt from related party 29 4,583 Proceeds from disposition of discontinued operations, net of cash disposed 28 1,143,971 Acquisition of intangible assets (19,760) Proceeds from sales of property and equipment 122 1,084,733 Financing activities: Proceeds from long-term debt 368,000 Repayment of Class A preferred shares 13 (86,714) Distribution to shareholders 13,17 (539,427) Transaction costs related to long-term debt (1,528) Finance costs paid (97,519) Repayment of long-term debt 14 (807,206) Payment of lease liabilities (7,195) Net cash settlement of stock options 18 (31,758) (1,203,347) Effect of movements in exchange rates on cash 908 Net change in cash (11,394) Cash, net of bank overdraft, beginning of year 30,636 Cash, net of bank overdraft, end of year 11 $ 19,242 The notes are an integral part of these consolidated financial statements.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 5 1. Reporting entity: Eddyfi Holding Inc. (formerly known as Previan Holding Inc.) (the “Company”) was incorporated under the Quebec Business Corporations Act on May 23, 2025. The Company’s head office is located at 3425 Pierre-Ardouin Street, Québec, Québec, Canada. On June 2, 2025, Previan Holding and its wholly owned subsidiary Previan Technologies amalgamated, with the surviving entity, Previan Holding Inc., ultimately renamed Previan Technologies Inc. On June 3, 2025, Previan Technologies Inc. sold its NDT Global operations, which included the NDT Global and TSC Subsea cash-generating units. The legal entities within the NDT Global operations are referred to as “Discontinued operations”. On June 4, 2025, all shareholders of Previan Technologies Inc. transferred all their shares of Previan Technologies Inc. to Eddyfi Holding Inc., a newly created entity, in consideration for the issuance of equivalent shares of Eddyfi Holding Inc. The Company is an industrial technology group providing advanced diagnostic technologies to ensure the health of infrastructure and critical asset. The principal geographic markets for the Company’s products are North America, Europe, Latin America and Asia. 2. Basis of preparation: (a) Statement of compliance: The consolidated financial statements of the Company have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”), except for the fact that the consolidated financial statements are not presented in accordance with International Accounting Standard 1 – Presentation of Financial Statements, as they do not include comparative figures, which constitute a departure from IFRS Accounting Standards. The issuance of the consolidated financial statements was authorized by the Board of Directors on August 5, 2026. (b) Basis of measurement: The consolidated financial statements have been prepared on the historical cost basis, except for the following: - Identifiable assets acquired and liabilities assumed through business combinations measured at fair value (Note 4); - Contingent consideration payable that is measured at fair value (Note 26); - Derivative financial instruments that are measured at fair value (Note 26); - Share-based compensation transactions which are measured pursuant to IFRS 2, Share-based Payment (Note 18).
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 6 2. Basis of preparation (continued): (c) Functional currency: These consolidated financial statements are presented in US dollars, which is the functional currency of the parent company. All financial information is presented in US dollars and has been rounded to the nearest thousand, unless otherwise indicated. (d) Use of estimates and judgments: The preparation of the consolidated financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates. Estimates and underlying assumptions are reviewed on an ongoing basis and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected. The most critical judgments and significant estimates and assumptions in applying the accounting policies are described below: (i) Impairment testing of goodwill: Significant management estimates are required to determine recoverable amount of a cash-generating unit (“CGU”) to which goodwill is allocated. Estimates of fair value, selling costs or the discounted future cash flows related to the CGUs are required. Differences in estimates could affect whether goodwill is in fact impaired and the dollar amount of that impairment. (ii) Business combination: The determination of fair value associated with identifiable intangible assets and share capital consideration issued following a business combination requires management to make assumptions. More specifically, this is the case when the Company calculates fair values using appropriate valuation techniques, which are generally based on a forecast of expected future cash flows for intangible assets, and on a replacement cost approach, an income-based approach and/or a market-based approach for property and equipment. These valuations are closely related to the assumptions made by management about the future return on the related assets and the discount rate applied. Significant changes to these assumptions could significantly change the fair values associated with identifiable intangible assets following a business combination, which would impact the amortization expense.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 7 2. Basis of preparation (continued): (d) Use of estimates and judgments (continued): (iii) Revenue recognition: The Company is required to make estimates that affect the amount of revenue from contracts with customers, including estimating the stand-alone selling prices of products and services. For bundled arrangements, the Company accounts for individual products and services when they are separately identifiable and the customer can benefit from the product or service on its own or with other readily available resources. The total arrangement consideration is allocated to each product or service included in the contract with the customer based on the expected cost-plus-margin approach to determine stand-alone selling prices. For contracts where revenue is recognized over time using the cost input method, the Company applies judgment in estimating the work performed to date as a proportion of the total work to be performed. Management conducts monthly reviews of its estimated costs to complete as well as its revenue and margins recognized, on a contract-by-contract basis. The impact of any revisions in cost and revenue estimates is reflected in the period in which the need for a revision becomes known. 3. Material accounting policies: (a) Basis of consolidation: (i) Business combinations: The Company accounts for business combinations using the acquisition method when control is transferred to the Company and their operating results are included in the consolidated financial statements as of the acquisition date. The consideration transferred in the acquisition is measured at fair value, as are the identifiable net assets acquired. Any gain on a bargain purchase is recognized in profit or loss immediately. Restructuring, transaction costs other than those associated with the issue of debt or equity securities, and other direct costs of a business combination are not considered part of the business acquisition transaction and are expensed as incurred. Any contingent consideration is measured at fair value at the date of acquisition. If an obligation to pay contingent consideration that meets the definition of a financial instrument is classified as equity, then it is not remeasured, and settlement is accounted for within equity. Otherwise, other contingent consideration is remeasured at fair value at each reporting date and subsequent changes in the fair value of the contingent consideration are recognized in profit or loss as acquisition, integration and restructuring cost.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 8 3. Material accounting policies (continued): (a) Basis of consolidation (continued): (i) Business combinations (continued): If the initial accounting for the business combination is incomplete when the consolidated financial statements are issued for the period during which the acquisition occurred, the Company records provisional amounts for the items for which measurement is incomplete. Adjustments resulting from the completion of the measurement will be reflected as adjustments to the assets acquired and liabilities assumed during the measurement period, and the adjustments must be applied retroactively. The measurement period is the period from the acquisition date to the date on which the Company has received complete information on the facts and circumstances that existed as of the acquisition date. (ii) Subsidiaries: The consolidated financial statements include the accounts of the Company and all of its wholly-owned subsidiaries. The following table presents the material subsidiaries of the Company: Subsidiary Jurisdiction of incorporation Subsidiary Jurisdiction of incorporation Previan Technologies Inc. Canada Senceive Australia Pty Ltd Australia Eddyfi Canada Inc. Canada Zetec Inc. US Eddyfi Europe S.A.S. France Senceive Limited UK Eddyfi Corp. US Zetec Korea Inc US Eddyfi International FZE UAE Sisgeo S.r.l. Italy Eddyfi UK Ltd. UK Eddyfi Germany GmbH Germany Eddyfi Africa PTY Ltd South Africa Eddyfi Tecnologias E Solucoes Ltda Brazil Eddyfi Singapore Pte Ltd Singapore Huggenberger AG Pysik. Instrum Switzerland Eddyfi China Co. Ltd China Sisgeo Latinoamérica S.A.S Colombia Eddyfi Robotics Inc. Canada Eddyfi Italy S.r.l. Italy Pavemetrics Systems Inc. Canada All intercompany transactions and balances were eliminated upon consolidation.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 9 3. Material accounting policies (continued): (b) Financial instruments: (i) Classification and subsequent measurement: The Company has classified its financial instruments as follows: Measurement Financial assets: Cash Amortized cost Trade and other receivables Amortized cost Non-current trade receivables Amortized cost Financial liabilities: Bank overdraft Amortized cost Trade and other payables Amortized cost Other current liabilities Amortized cost Contingent consideration payable FVTPL Other non-current liabilities Amortized cost Derivative financial instruments FVTPL Long-term debt Amortized cost Preferred shares Amortized cost (ii) Derivatives financial instruments: Hybrid financial instruments issued by the Company, which consists of convertible Class A preferred shares and convertible debentures, are comprised of debt instrument that include an embedded derivative that is required to be separated and accounted for separately. When the economic characteristics and risks of an embedded derivative are not closely related to the host contract, the Company accounts for the embedded derivative separately from the host contract, unless the hybrid contract is designated as measured at fair value with changes in fair value recognised in profit or loss. The Company has not designated hybrid financial instruments at fair value. As such, the embedded derivatives are recorded separately at fair value, with any changes in fair value recorded in profit or loss. Upon initial recognition of a hybrid financial instrument, the fair value of the embedded derivative is determined first and the residual value is assigned to the debt host liability.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 10 3. Material accounting policies (continued): (b) Financial instruments (continued): (ii) Derivatives financial instruments (continued): Some of the debt instruments issued by the Company can be settled using a variable number of the Company’s shares, at the option of the debt holders subject to the occurrence of a liquidity event or after specified dates set in the agreements. Under the terms of the contracts, the Company has an obligation to deliver a number of its own equity instruments that varies so that the total fair value of the equity instruments delivered is equal to a predetermined amount that varies solely based on passage of time. Depending on the timing of the liquidity event, the holder has the right to put back the instrument at an exercise price that is not is approximately equal on each exercise date to the amortized cost of the host debt instrument. As a result, the put option is not closely related to the host contract and is accounted separately as a derivative. The debt host instrument is accounted for at amortized cost using the effective interest method. If there is a change in the timing or amount of estimated cash flows, then the amortised cost of the financial liability is adjusted in the period of change to reflect the actual and revised estimated cash flows. A corresponding income or expense is recognised in profit or loss. The revised amortised cost of the financial liability is recalculated by discounting the revised estimated future cash flows at the instrument's original effective interest rate. On conversion of a convertible instrument that is a compound instrument at maturity, the Company derecognises the liability component that is extinguished when the conversion feature is exercised and recognises the same amount as equity. The carrying amount of the liability on conversion is reclassified to equity and no gain or loss is recognised on conversion (iii) Impairment of financial assets and contract assets: The Company recognizes loss allowances for expected credit losses (“ECLs”) on financial assets measured at amortized cost and contract assets. Loss allowances for trade receivables and contract assets are measured using the simplified approach at an amount equal to lifetime ECLs.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 11 3. Material accounting policies (continued): (c) Inventories: Inventories consist of raw materials, work in progress and finished goods and are valued at the lower of cost and net realizable value. Cost includes purchase, conversion and other costs incurred in bringing the inventories to their present location and condition. The cost of inventories is based on the first-in, first-out principle. Net realizable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale. (d) Property and equipment: Items of property and equipment are measured at cost less accumulated depreciation and accumulated impairment losses. Depreciation is recognized in profit or loss on a straight-line basis over the estimated useful lives. Depreciation is based on the straight-line method and the following periods: Asset Period Office equipment 3 to 10 years Tooling and production equipment 3 to 10 years Inspection equipment 3 to 10 years Demonstration equipment 3 to 5 years Leasehold improvements Term of lease (e) Intangible assets and goodwill: (i) Recognition and measurement: Research and development The Company develops technologies and software that can be sold to customers and that are used in providing integrated technology services to its customers. Expenditure on research activities is recognized in profit or loss as incurred. Development expenditure is capitalized only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Company intends to and has sufficient resources to complete development and to use or sell the asset.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 12 3. Material accounting policies (continued): (e) Intangible assets and goodwill (continued): (i) Recognition and measurement: Otherwise, it is recognized in profit or loss as incurred. Subsequent to initial recognition, development expenditure is measured at cost less accumulated amortization and any accumulated impairment losses. Other intangible assets Other intangible assets, including technologies, client relationships, trade names, non-compete agreements, backlogs and software and website that are acquired by the Company have finite useful lives and are measured at cost less accumulated amortization and any accumulated impairment losses. (ii) Amortization: Amortization is calculated to write off the cost of intangible assets less their estimated residual values using the straight-line method over their estimated useful lives and is recognized in profit or loss. Goodwill is not amortized. Amortization is based on the straight-line method and the following periods: Asset Period Technologies 7 to 12 years Client relationships 10 years Finite-lived trade names 5 to 10 years Non-compete agreements 3 years Backlogs 1 year Development costs 4 to 10 years Software and website 3 to 5 years Amortization methods, useful lives and residual values are reviewed at each reporting date and adjusted prospectively, if appropriate.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 13 3. Material accounting policies (continued): (f) Impairment of non-financial assets: At each reporting date, the Company reviews the carrying amounts of its non- financial assets (other than inventories, contract assets and deferred tax assets) to determine whether there is any indication of impairment. If any such indication exists, then the asset’s recoverable amount is estimated. Goodwill is tested annually for impairment on September 30. An impairment loss is recognized if the carrying amount of an asset or a CGU exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and its value in use. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary. To estimate value in use, management estimates future cash flows from each asset or CGU, which are then discounted using a post-tax discount rate that reflects current market appraisals of the time value of money and of risks of the specific asset. The data used for the impairment tests are directly related to the most recent budget approved by the Company and are adjusted as needed to exclude the impact of future restructuring and improvements to assets. (g) Revenue recognition: The Company’s principal sources of revenue are: sale of inspection devices using non destructive technologies (NDT) inspection technologies; access to the Company’s software (either as a perpetual or 1-year to 5-year term license); service and hardware maintenance plans; consulting engineering services; and sale of customized inspection devices. Revenue is measured based on the consideration specified in a contract with a customer. The Company recognizes revenue when it transfers control over a good or service to a customer. Agreements that contain multiple deliverables require the Company to determine whether they contain separately identifiable performance obligations and to allocate the consideration received to each performance obligation. Invoices are issued according to contractual terms and are generally payable within 30 to 90 days. Any advance payment received or due in advance of the Company’s performance is recorded as a “deferred revenue” in the consolidated statement of financial position. Most of the Company’s contracts include the following performance obligations:
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 14 3. Material accounting policies (continued): (g) Revenue recognition (continued): (i) Sale of inspection devices: The Company recognizes revenue at a point in time, when it transfers control over the device to a customer. This usually occurs upon delivery of the device. (ii) Access to the Company’s software: The access to the software represents a right to use the Company’s software. When the device is sold with a perpetual access to related software, the device and the perpetual license have to be combined into a single performance obligation since the software is preloaded into the device and is integral to the functionality of the device. The Company generally recognizes revenue for that performance obligation at a point in time in the same manner as for the sale of the device only (see (i)). When the device is sold with a term license that is bundled into a service plan, the term license represents a distinct performance obligation. The Company generally recognizes revenue at a point in time, when it transfers control to the customer. This usually occurs upon delivery of the device or upon renewal of the license. The consideration is allocated using the expected cost-plus-margin approach. (iii) Service and hardware maintenance plans: Service and hardware maintenance plans generally include the following services: calibration, software upgrades, hardware upgrades and extended warranty. The Company generally recognizes revenue overtime on a monthly basis over the term of the contract. The Company applies the practical expedient in paragraph 121 of IFRS 15 and does not disclose information about remaining performance obligations that have original expected durations of one year or less. Remaining performance obligations that have expected durations greater than one year are presented as non-current in the consolidated statement of financial position. (iv) Consulting engineering services: The Company provides a range of risk management support services, through service agreement with its customers. The Company recognizes revenue over time as the services are delivered using the percentage of completion method, which is based on costs incurred to date relative to estimated total costs to be incurred over the agreed service.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 15 3. Material accounting policies (continued): (g) Revenue recognition (continued): (iv) Consulting engineering services (continued): The invoicing terms of these arrangements are generally based on milestones reached over services provided. The differences between the timing of the revenue recognized, which is based on costs incurred, and customer invoicing, which is based on contractual terms, result in changes to contract assets or deferred revenues. (v) Sale of customized inspection devices: The Company is sometimes engaged in developing and manufacturing customized NDT equipment where the equipment is sold to the customers. The performance obligation is satisfied over time as the Company has an enforceable right to payment from customers on performance completed. The Company recognizes revenue as it performs under the arrangement using the percentage of completion method, which is based on costs incurred to date relative to estimated total costs to be incurred over the agreed service. The invoicing terms of these arrangements are generally based on milestones reached over services provided. The differences between the timing of the revenue recognized, which is based on costs incurred, and customer invoicing, which is based on contractual terms, results in changes to contract assets or deferred revenues. (h) Leases: Right-of-use assets and lease liabilities are recognized at the lease commencement date. (i) Right-of-use assets: Right-of-use asset are measured at cost. The cost is based on the initial amount of the lease liability plus initial direct costs incurred, less lease incentives received, if any. The cost of right-of-use assets is periodically reduced by amortization expenses and impairment losses, if any, and adjusted for certain remeasurements of the lease liability. Right-of-use assets are amortized to reflect the expected pattern of consumption of the future economic benefits which is based on the lesser of the useful life of the asset or the lease term using the straight-line method. The lease term includes the renewal option only if it is reasonably certain to be exercised.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 16 3. Material accounting policies (continued): (h) Leases (continued): (ii) Finance lease liabilities: The finance lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the Company’s incremental borrowing rate. Generally, the Company uses its incremental borrowing rate as the discount rate. The finance lease liability is subsequently measured at amortized cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Company’s estimate of the amount expected to be payable under a residual value guarantee, if the Company changes its assessment of whether it will exercise a purchase, extension or termination option or if there is a revised in-substance fixed lease payment. The Company has elected not to recognize right-of-use assets and finance lease liabilities for leases of low-value assets and short-term leases. The Company recognizes the lease payments associated with these leases as an expense on a straight-line basis over the lease term. (i) Investment tax credits and other government grants: The Company incurs research and development expenditures which are eligible for scientific research and experimental development (“SR&ED”) tax credits. Refundable investment tax credits are recorded as SR&ED tax credits profit or loss when there is reasonable assurance that the credits will be realized. Non-refundable SR&ED tax credits, which are deductible against income taxes otherwise payable, are recorded in income as a reduction of the related research and development expenses when there is reasonable assurance that the credits will be realized. The SR&ED tax credits recorded are based on management’s best estimate of amounts expected to be recovered and are subject to audit by taxation authorities. To the extent that actual SR&ED tax credits differ from the estimate, those differences are recorded in the period of assessment by taxation authorities as an adjustment of the items to which they relate. (j) Share-capital When the shares are cancelled, the difference between the consideration paid and the average stated value of the shares purchased for cancellation is recorded to the deficit.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 17 3. Material accounting policies (continued): (k) Share-based payment: The Company has a share-based compensation plan, which is described in Note 18. The grant-date fair value of equity-settled share-based payment arrangements granted to employees is generally recognized as an expense, with a corresponding increase in equity, over the vesting period of the awards. The amount recognized as an expense is adjusted to reflect the number of awards for which the related service conditions are expected to be met, such that the amount ultimately recognized is based on the number of awards that meet the related service conditions at the vesting date. (l) New standards and interpretations not yet adopted: A number of new standards are effective for annual periods beginning after January 1, 2025 and earlier application is permitted; however, the Company has not early adopted the new or amended standards in preparing these consolidated financial statements. The Company is currently evaluating the impact of the new or amended standards on its consolidated financial statements. (i) IFRS 18 Presentation and Disclosure in Financial Statements: IFRS 18 will replace IAS 1 Presentation of Financial Statements and will apply for annual reporting periods beginning on or after January 1, 2027. The new standard introduces the following key new requirements: Entities are required to classify all income and expenses into five categories in the statement of profit or loss, namely the operating, investing, financing, discontinued operations, and income tax categories. Entities are also required to present a newly defined operating profit subtotal. Entities’ net profit will not change. Management-defined performance measures (MPMs) are disclosed in a single note in the financial statements. Enhanced guidance is provided on how to group information in the financial statements. In addition, all entities presenting operating cash flows using the indirect method will be required to use operating profit as the starting point for the statement of cash flows. The Company is still in the process of assessing the impact of the new standard.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 18 3. Material accounting policies (continued): (l) New standards and interpretations not yet adopted (continued): (ii) Other accounting standards: The following amended standards are not expected to have a significant impact on the Company’s consolidated financial statements. Lack of Exchangeability (Amendments to IAS21) Classification and Measurement of Financial Instruments (Amendments to IFRS 9 and IFRS7)
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 19 4. Business acquisitions: During the year ended December 31, 2025: (a) Sisgeo: On June 6, 2025, the Company, through its wholly owned subsidiary Eddyfi Italy S.r.l., acquired 100% of the outstanding shares of Sisgeo S.r.l. and certain of its subsidiaries, including Sisgeo Latinoamérica S.A.S., Sisgeo Germany GmbH and Huggenberger AG Physik Instrumente (collectively “Sisgeo”). The acquisition was completed pursuant to a sale and purchase agreement dated February 14, 2025, for a total consideration of approximately €26.2 million, consisting of a cash consideration paid at closing and a contingent consideration in the form of an earn- out arrangement contingent upon the future financial performance of the acquired business over the first 6-month period, with a maximum amount of €2.5 million to be paid on February 2026. Sisgeo develops, manufactures and sells high-precision geotechnical and structural monitoring instrumentation. This acquisition supports the Group’s acquisition strategy by strengthening its technology offering, expanding its geographic footprint and enhancing its position within the Eddyfi business unit and related cash- generating unit (“CGU”). The acquisition date corresponds to the date on which control was obtained, being June 6, 2025. Acquisition-related costs incurred in connection with the transaction were expensed as incurred and recorded under acquisition, integration and restructuring costs in profit or loss for the year ended December 31, 2025. Goodwill arising from this acquisition primarily relates to expected synergies, future growth opportunities and the assembled workforce of Sisgeo, which do not qualify for separate recognition as identifiable intangible assets. Goodwill is allocated entirely to the Eddyfi CGU and is not deductible for tax purposes. The consideration transferred for the acquisition consists of cash paid at closing and contingent consideration in the form of an earn-out arrangement. The earn-out is contingent upon the achievement of defined gross profit targets for the period from the acquisition date to December 31, 2025 and is payable in March 2026. The fair value of the contingent consideration was recognized as part of the purchase price at the acquisition date. The following table summarizes the final allocation of the purchase price to the identifiable assets acquired and liabilities assumed at their estimated fair values at the acquisition date. The purchase price allocation is based on management’s best estimates and the valuation work performed by independent valuation specialists.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 20 4. Business acquisitions (continued): Sisgeo (continued): Assets acquired: Cash $ 2,793 Trade and other receivables 5,281 Income taxes receivable 17 Tax credit receivable 49 Inventories 5,251 Prepaid expenses 287 Right-of-use assets 1,330 Property, plant and equipment 1,040 Intangible assets: Technologies 7,210 Client relationships 3,662 Finite-lived trade names 652 Non-compete agreement 252 Backlogs 172 Software and website 30 Goodwill 11,118 Investment in equity instrument 2,060 41,204 Liabilities assumed: Trade and other payables 6,076 Income tax payable 185 Deferred revenues 40 Finance lease liabilities 1,331 Other non-current liabilities 34 Deferred tax liabilities 3,333 10,999 Total identifiable net assets $ 30,205 Total consideration: Cash paid $ 27,151 Contingent consideration payable 3,054 $ 30,205 If the acquisition had occurred on January 1, 2025, management estimates that consolidated revenue would have been $248,506, and consolidated net income from continuing operations would have been $(4,794) for the period ended December 31, 2025.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 21 5. Trade and other receivables: 2025 Trade accounts receivable $ 59,143 Sales taxes recoverable 2,920 Other receivables 226 Trade receivables – companies controlled by a shareholder having significant influence over the Company 4,636 $ 66,925 6. Inventories: 2025 Raw materials $ 37,847 Work in progress 4,190 Finished goods 10,917 $ 52,954 The amount of inventories included in cost of sales is $43,880 for the year ended December 31, 2025. Write-downs to net realizable value due to slow moving inventories amounted to $1,311. These were recognized as an expense during the year within cost of sales.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 22 7. Property and equipment: Office equipment Tooling and production equipment Inspection equipment Demonstration equipment Leasehold improvements Total Cost: Balance as at December 31, 2024 14,523 9,680 81,090 4,971 5,721 115,985 Additions 656 484 4,061 608 357 6,166 Disposals 9 (149) (301) (1) - (442) Acquisitions through business combinations (note 4) 213 664 - - 163 1,040 Discontinued operations (8,749) (3,016) (95,263) (18) (4,425) (111,471) Effect of foreign exchange differences 691 318 10,413 248 279 11,949 Balance as at December 31, 2025 $ 7,343 $ 7,981 $ - $ 5,808 $ 2,095 $ 23,227 Accumulated depreciation: Balance as at December 31, 2024 9,380 5,812 44,230 4,407 2,869 66,698 Depreciation expense 1,440 1,157 5,556 453 275 8,881 Disposals - (19) (301) - - (320) Discontinued operations (5,805) (2,131) (55,967) (18) (2,208) (66,129) Effect of foreign exchange differences 412 201 6,482 218 80 7,393 Balance as at December 31, 2025 $ 5,427 $ 5,020 $ - $ 5,060 $ 1,016 $ 16,523 Carrying amounts: Balance as at December 31, 2025 $ 1,916 2,961 $ - $ 748 $ 1,079 $ 6,704 As at December 31, 2025, the carrying amount of property and equipment in the course of its construction is nil and this amount is classified as inspection equipment.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 23 8. Right-of-use assets: Note Buildings Vehicles Total Balance as at December 31, 2024 $ 47,151 $ 310 $ 47,461 Acquisitions through business combinations 4 1,330 - 1,330 Additions 650 271 921 Depreciation expense (5,296) (149) (5,445) Derecognition of right-of-use assets (9) - (9) Discontinued operations (11,876) (255) (12,131) Effect of foreign exchange differences 999 18 1,017 Balance as at December 31, 2025 $ 32,949 $ 195 $ 33,144
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 24 9. Intangible assets: Technologies Client relationships Finite-lived trade names Non-compete agreements Backlogs Development costs Software and website Total Cost: Balance as at December 31, 2024 $ 174,575 $ 215,318 $ 41,635 $ 2,554 $ 29,746 $ 72,211 $ 21,651 $ 557,690 Acquisitions through business combinations (note 4) 7,210 3,662 652 252 172 - 30 11,978 Additions - - - - - 18,654 1,106 19,760 Discontinued operations (93,167) (90,075) (29,595) (225) (24,564) (41,076) (13,936) (292,638) Effect of foreign exchange differences 11,237 5,781 1,607 114 192 5,667 1,402 26,000 Balance as at December 31, 2025 $ 99,855 $ 134,686 $ 14,299 $ 2,695 $ 5,546 $ 55,456 $ 10,253 $ 322,790 Technologies Client relationships Finite-lived trade names Non-compete agreements Backlogs Development costs Software and website Total Accumulated amortization: Balance as at December 31, $ 74,893 $ 81,397 $ 18,194 $ 1,593 $ 29,746 $ 14,261 $ 12,577 $ 232,661 Amortization expense 13,818 16,987 2,718 420 176 4,657 2,294 41,070 Discontinued operations (51,468) (47,122) (15,394) (225) (25,447) (5,747) (7,556) (152,959) Effect of foreign exchange differences 5,958 2,670 766 85 1,071 1,181 612 12,343 Balance as at December 31, 2025 $ 43,201 $ 53,932 $ 6,284 $ 1,873 $ 5,546 $ 14,352 $ 7,927 $ 133,115 Carrying amounts: Balance as at December 31, 2025 $ 56,654 $ 80,754 $ 8,015 $ 822 $ - $ 41,104 $ 2,326 $ 189,675
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 25 10. Goodwill: Note 2025 Balance, beginning of year $ 487,328 Discontinued operations 28 (163,659) Acquisitions through business combinations 4 11,118 Effect of foreign exchange differences 11,558 Carrying amount $ 346,345 On June 4, 2025, the Company announced a strategic realignment of its industrial technology platforms and disposed of its NDT Global Operations, which included NDT Global and TSC Subsea previous CGUs. The goodwill of $11,118 resulting from the acquisition of Sisgeo on June 6, 2025, has been allocated to the Eddyfi technologies CGU. As at December 31, 2025, the Company has one remaining CGU. Following its annual impairment test performed on September 1, 2025, the Company concluded that the recoverable amount of the CGU was greater than its carrying amount and, accordingly, no impairment loss was recognized for the year ended December 31, 2025. The key assumptions used in the estimation of the recoverable amount are set out below. The values assigned to the key assumptions represent management’s assessment of future trends in the relevant industries and have been based on historical data from both external and internal sources. The future cash flows include estimated sales volumes and growth rate, cost of sales, selling expense, general and administrative expense, research and development expense, and the terminal value. Beyond five years, cash flows are extrapolated using perpetual increasing or decreasing rates, which are not greater than those forecasted for specific markets in which the group of CGUs operates. No reasonable possible change in any of the above key assumptions would cause the carrying value of its CGU to exceed its recoverable amount. 2025 Risk-adjusted discount rate: Eddyfi Technologies 12.5% Terminal value growth rate: Eddyfi Technologies 2.5%
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 26 11. Bank overdraft: 2025 Cash in the consolidated statement of financial position $ 19,932 Bank overdraft repayable on demand and used for cash management purposes (690) Cash, net in the consolidated statement of cash flows $ 19,242 12. Trade and other payables: 2025 Trade accounts payable $ 9,517 Government remittances 3,023 Accrued interest 1,006 Salaries payable 11,203 Accrued liabilities 5,801 Trade payables – companies controlled by a shareholder having significant influence over the Company 1,913 $ 32,463 13. Preferred shares: Class A Preferred shares were issued to shareholders having significant influence over the Company, bearing a fixed cumulative dividend of 14.5%. The holders had the option, at their discretion, to convert the amounts due into Class A common shares at a conversion price equal to fair market value less a discount ranging between 15% and 17.5%, depending on the date of conversion. On June 4, 2025, all the Class A preferred shares were converted. 15,641,104 were converted to Class A series 6 common shares and 15,641,104 were converted to Class A Series 10 common shares both using the applicable discount of 15%.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 27 13. Preferred shares (continued): On June 4, 2025, a shareholder having significant influence over the Company exchanged at fair value, 211,620,117 Class A Series 6 common shares share for 62,444,536 Class C Preferred voting shares, redeemable and retractable for $2.7290082 per share, and 149,175,581 Class C Shares Series 6. Subsequently, the shareholder redeemed all Class C Preferred shares for a cash consideration of $170,411 (see note 17) which include a share premium of 113,393. Balance as at December 31, 2024 81,596 Share exchange of Class A Series 6 for Class C Preferred shares, at fair value $170,411 170,411 Redemption of Class C Preferred shares (170,411) Accretion of Interest 5,118 Class A Preferred shares conversion to equity (note 17) (86,714) Balance as at December 31, 2025 $ - 14. Long-term debt: 2025 Term loan of $200,000 (i) $ 198,391 Revolving credit facility (ii) 110,000 Term loan of $220,000 (iii) - Subordinated debt of $25,000 (iii) - Delayed Draw Term Loan of $500,000 (iii) - Deeply subordinated debt of $30,000 (iii) - Deeply subordinated convertible debenture of $30,000 (iii) - Subordinated debt of $45,000 (iii) - Deeply subordinated debt of $22,500 (iii) - Deeply subordinated convertible debenture of $22,500 (iii) - Convertible Series B debentures from shareholders having significant influence over the Company of $22,500 (iv) - Other 358 308,749 Current portion of long-term debt 19,456 $ 289,293
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 28 14. Long-term debt (continued): (i) Term loan facility of $200,000, net of transaction costs, bearing interest at the borrower’s option at either the SOFR rate plus a margin determined based on the Company’s debt leverage ratio, or the U.S. base rate plus a margin determined based on the debt leverage ratio, and maturing on June 4, 2027. The term loan facility was available by way of a single draw and is not re-borrowable. Principal is repayable in quarterly instalments equal to 0.25% of the original principal for the first four full quarters following the closing date and 0.625% of the original principal thereafter, with the remaining balance payable at maturity. For SOFR-based borrowings, a credit interest spread applies of 0.10% for a selected one-month interest period, 0.15% for a selected three-month interest period and 0.25% for a selected six-month interest period. As at December 31, 2025, the term loan bear interest at adjusted term SOFR plus the applicable margin determined in accordance with the leverage-based pricing grid. (ii) Available revolving credit facility of $200,000, net of transaction costs, maturing on June 4, 2027. The revolving credit facility is available through advances (i) in Canadian dollars, by way of prime rate loans, term CORRA loans, daily compounded CORRA loans and letters of credit; (ii) in U.S. dollars, by way of U.S. base rate loans, SOFR loans and letters of credit; and (iii) in other currencies, by way of letters of credit, at the discretion of the issuing lender. The revolving credit facility bears interest, as appropriate and depending on the currency, at (i) the Canadian dollar prime rate or U.S. base rate, plus a margin determined based on the Company’s debt leverage ratio, or (ii) the SOFR or CORRA rate, plus a margin determined based on the debt leverage ratio. In addition, a quarterly stand-by fee is payable on the undrawn portion of the revolving credit facility at an annual rate determined based on the Company’s debt leverage ratio. The revolving credit facility also permits the issuance of letters of credit, subject to customary conditions. Both the term loan facility and the revolving credit facility are secured by a first-ranking lien on all of the Company’s present and future assets. (iii) On June 4, 2025, the Company repaid in full the Delayed Draw Term Loan, subordinated debts, deeply subordinated debts and deeply subordinated convertible debts together with accrued interest.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 29 14. Long-term debt (continued): (iv) On June 4, 2025, the holders of the convertible Series B debenture converted the principal and accrued interest in consideration for the issuance of 6,029,833 Class A Shares, Series 6, 6,088,848 Class A Shares, Series 10 and 1,217,770 Class A Shares, Series 7 for a total of $36,968 (refer to note 17). Principal repayments required on all long-term debt for the next two years are due as follows: 2026 $ 19,456 2027 289,293 $ 308,749 As at December 31, 2025, an amount of $1,260 of letters of credit is outstanding under the revolving credit facility. For each day during which the letters of credit are outstanding, a fee is payable to the lenders at an annual rate ranging from 2.00% to 4.75%, depending on the debt leverage ratio. Under the term loan and revolving credit facility agreement, the Company has committed to comply with certain financial conditions and ratios on a consolidated basis. As at December 31, 2025, the Company was in compliance with these covenants. The reconciliation of movements of long-term debt to cash flows arising from financing activities is as follows: Balance as at December 31, 2024 834,715 Cash provided by (used in) financing activities: Proceeds from long-term debt 368,000 Repayment of long-term debt to shareholders having significant influence over the Company (807,206) Finance cost paid on long-term debt 60,042 Capitalised transaction costs (1,528) Non-cash changes: Accretion of interest 11,732 Conversion convertible Series B debenture from shareholders (note 17) (36,968) Effect of foreign exchange difference 46 Balance as at December 31, 2025 $ 308,749
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 30 15. Finance lease liabilities: The Company entered into lease arrangements for the use of office space and vehicles. The incremental borrowing rates used to discount the leases vary between 1.59% and 9.51%. Note 2025 Balance, beginning of year $ 50,214 Acquired through business combinations 4 1,331 New leases 921 Payment of lease liabilities (7,195) Interest expense on lease liabilities 3,260 Discontinued operations 28 (13,552) Effect of foreign exchange differences 2,308 Balance, end of year 37,287 Current portion of finance lease liabilities 2,530 Non-current portion of finance lease liabilities $ 34,757 The contractual repayments for the next five years and thereafter are due as follows: 2026 $ 5,203 2027 4,905 2028 4,857 2029 4,607 2030 4,215 Thereafter 37,898 $ 61,685
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 31 15. Finance lease liabilities (continued): The amounts recognized in profit or loss of continuing operations are as follows: 2025 Depreciation of right-of-use assets $ 5,445 Interest on lease liabilities 3,260 Expenses relating to leases of low-value assets 101 $ 8,806 The cash outflow for leases recognized in the consolidated statement of cash flows is as follows: 2025 Operating activity: Cash outflow for interest portion of lease liabilities, included within net finance cost $ (3,260) Financing activity: Cash outflow for capital portion of lease liabilities (3,935) Total cash outflow related to leases $ (7,195)
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 32 16. Income taxes: The provision for income taxes differs from the amount computed by applying the Canadian federal and provincial statutory rates to the income before income taxes. The reason for the difference and related tax effects are as follows: 2025 Loss before income taxes $ (9,077) Canadian corporate tax rate 26.50% Income tax recovery based on the above rate (2,405) Tax effect from: Difference in statutory income tax rate of foreign subsidiaries (439) Adjustments in relation to the prior year (878) Change in unrecognized temporary differences (509) Non-deductible items and other permanent differences 2,550 Change in tax legislation (630) Other 38 Income tax expense (recovery) $ (2,273) The following table presents components of the income tax expense (recovery): 2025 Current tax expense: Current tax expense $ 2,387 Adjustments in relation to prior years 40 2,427 Deferred tax recovery: Deferred income tax recovery recognized in the year (3,782) Adjustments in relation to prior years (918) (4,700) Income tax expense (recovery) $ (2,273)
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 33 16. Income taxes (continued): The amounts recognized in the consolidated statement of financial position are as follows: 2025 Deferred tax assets $ 1,219 Deferred tax liabilities (38,032) $ (36,813) Deferred tax balances for which a right of offset exists within the same entity and jurisdiction are presented net in the consolidated statement of financial position as permitted by IAS 12, Income Taxes. Movement of deferred tax assets and liabilities December 31, 2024 Recognized in net loss Discontinued operations (P&L) Discontinued operations (BS) Business combination Net foreign exchange difference December 31, 2025 Property and equipment $ (196) $ (619) $ 624 $ (724) $ - $ 41 $ (874) Right-of-use assets (11,756) 444 - 2,937 - - (8,375) Intangible assets and goodwill (65,039) 6,572 631 25,557 (3,333) (2,692) (38,304) Income tax credit (1,095) (127) (184) 41 - (32) (1,397) Non-capital losses 6,844 (621) (1,674) (2,864) - 449 2,134 Finance lease liabilities 12,478 254 - (3,345) - - 9,387 Deferred revenues 992 (104) - (1,027) - 139 - Non deductible interests 4,107 (294) (2,955) (304) - 43 597 Trade and other payables 1,642 (59) - (947) - 152 788 Other 424 (746) (136) 198 - (509) (769) $ (51,599) $ 4,700 $ (3,694) $ 19,522 $ (3,333) $ (2,409) $ (36,813)
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 34 16. Income taxes (continued): Unrecognized deferred income tax assets on temporary deductible differences and unused tax losses are as follows: 2025 Temporary deductible differences $ 1,580 $ 1,580 Recognized and unrecognized tax losses including expiration date: 2025 Canada Local Other jurisdictions Recognized $ 7,766 2,678 3,297 Non recognized - - - 7,766 2,678 3,297 Expiration date 2028 - - 276 2029 - - 925 2043 1,712 - - 2044 6,054 2,678 - No expiration 2,096 $ 7,766 2,678 3,297 As at December 31, 2025, no deferred tax liability was recognized for temporary differences arising from investment in subsidiaries because the Company controls the decisions affecting the realization of such liabilities and it is probable that the temporary differences will not reverse in the foreseeable future.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 35 17. Share capital: Authorized : As at December 31, 2025, the Eddyfi Holding Inc.’s authorized share capital consisted of an unlimited number of Class A common shares, issuable in 15 series, numbered Series 1 through 15, voting and participating and without par value. The following table represents the number of shares issued and share capital by class of shares of Eddyfi Holding: Number of shares 2025 Class A Series 1 1,580,436 $ 1,442 Class A Series 2 31,359 29 Class A Series 3 34,804,501 31,780 Class A Series 4 25,212,901 23,023 Class A Series 5 1,089,398 995 Class A Series 6 63,788,629 58,247 Class A Series 7 116,098,474 114,729 Class A Series 8 46,921,320 6,481 Class A Series 9 32,322,404 3,123 Class A Series 10 900,726 1,640 322,750,148 $ 241,489 During the year ended December 31, 2025, the following transactions occurred: On June 3, 2025, as part of a corporate reorganization, Previan Holding and its wholly owned subsidiary Previan Technologies amalgamated, with the surviving entity, Previan Holding Inc. ultimately renamed Previan Technologies Inc. Previan Technologies Inc.. amends its articles to create an unlimited number of Class C common shares, issuable in 6 series, numbered Series 1 through 6, voting and participating and without par value. On June 4, 2025, the Company issued a note payable on demand in the amount of $225,643 to a shareholder having significant influence over the Company in exchange for cancellation of 78,109,980 Class A Serie 10 shares of the Company and subsequently repaid the note payable for a cash consideration of $225,643. The transaction resulted in a share buyback premium of $148,454 recorded in retained earnings.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 36 17.Share capital (continued): On June 4, 2025, the Company repurchased and cancelled a total of 283,193 Class C Series 1 shares, 5,619 Class C Series 2 shares, 6,236,488 Class C Series 3 shares, 4,517,806 Class C Series 4 shares, 195,205 Class C Series 5 shares, and 11,430,046 Class C Series C shares for aggregate cash consideration of $61,862. The transaction resulted in a share buyback premium of $41,163 recorded in retained earnings. On June 4, 2025, the Company repurchased and cancelled a total of 31,658,230 Class A Series 7 shares held by the CEO and shareholder having significant influence over the Company for aggregate cash consideration of $79,600. The transaction resulted in a share buyback premium of $75,240 recorded in retained earnings. On June 4, 2025, the Company repurchased and cancelled 28,156,976 Class A Series 8 shares and 6,490,578 Class AA Series 1 shares for aggregate cash consideration of $88,624. The transaction resulted in a share buyback premium of $74,083 recorded in retained earnings. On June 4, 2025, as part of a corporate reorganization, the shareholders of Previan AmalCo Inc. transferred all of their shares to Eddyfi Holding Inc., a newly created entity, in exchange for newly issued shares of Eddyfi Holding Inc. on a one-for-one basis by class and series. The exchange was completed without cash consideration. The transaction was accounted for as a capital reorganization using the predecessor carrying value method. Accordingly, the assets and liabilities of the transferred business were recognized at their historical carrying amounts. Comparative information has been retrospectively adjusted to present the reorganization as if it had occurred at the beginning of the earliest period presented. Subsequent to the June 4, 2025 capital reorganization, no further changes to share capital occurred during the year ended December 31, 2025. Accordingly, the aggregate carrying amount of share capital as at December 31, 2025 is unchanged from the balance as at June 4, 2025.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 37 17.Share capital (continued): The following table represents the share capital value of Previan Technologies by class of shares as at June 4, 2025: Class A Series 6 Class A Series 7 Class A Series 8 Class A Series 10 Class AA Series 1 Class C Series 1 Class C Series 2 Class C Series 3 Class C Series 4 Class C Series 5 Class C Series 6 Total Balance as at December 31, 2024 $ 133,163 $ 7,465 $ 5,843 $ 131,683 $ 13,461 $ - $ - $ - $ - $ - $ - $ 291,615 Conversion of Preferred Class A Shares 43,357 - - 43,357 - - - - - - - 86,714 Conversion of convertible series B debenture from Shareholders 16,714 3,376 - 16,878 - - - - - - - 36,968 Shares Exchange (193,234) - - - - 1,701 34 37,475 27,148 1,173 68,684 (57,019) Shares repurchase for cancellation - (4,360) (2,720) (77,189) (11,821) (259) (5) (5,695) (4,125) (178) (10,437) (116,789) Balance as at December 31, 2025 $ - $ 6,481 $ 3,123 $ 114,729 $ 1,640 $ 1,442 $ 29 $ 31,780 $ 23,023 $ 995 $ 58,247 $ 241,489
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 38 17.Share capital (continued): The following table represents the activity of issued number of shares of Previan Technologies Inc. for the year ended June 4, 2025: Class A Series 6 Class A Series 7 Class A Series 8 Class A Series 10 Class AA Series 1 Class C Series 1 Class C Series 2 Class C Series 3 Class C Series 4 Class C Series 5 Class C Series 6 Total Balance as at December 31, 2024 189,949,180 77,271,780 60,479,380 172,478,502 7,391,304 - - - - - - 507,570,146 Conversion of Preferred Class A Shares 15,641,104 - - 15,641,104 - - - - - - - 31,282,208 Conversion of convertible series B debenture from Shareholders 6,029,833 1,217,770 - 6,088,848 - - - - - - - 13,336,451 Shares Exchange (211,620,117) - - - - 1,863,629 36,978 41,040,989 29,730,707 1,284,603 75,218,675 (62,444,536) Shares repurchase for cancellation - (31,568,230) (28,156,976) (78,109,980) (6,490,578) (283,193) (5,619) (6,236,488) (4,517,806) (195,205) (11,430,046) (166,994,121) Balance as at December 31, 2025 - 46,921,320 32,322,404 116,098,474 900,726 1,580,436 31,359 34,804,501 25,212,901 1,089,398 63,788,629 322,750,148
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 39 18. Share-based compensation: The Company has three stock option plans to encourage the Company’s indirect ownership of Previan Technologies Inc. by its officers, directors, employees and consultants. The exercise price of each option is set by the Board of Directors on the date of the grant. Stock options have a maximum term of up to 10 years. Options granted under the 2016 and 2018 plans vest 25% at the first anniversary of the grant date and the remaining portion vests on a monthly basis at an equal rate during a three-year period following the first anniversary of the grant date. Options granted under the 2016 and 2018 plans allow holders to buy Classes AA1 or AA2 shares. Maximum potential ownership of the Company through the 2016 plan is 2.5%, and 5.0% through the 2018 plan. All options are granted with an exercise price in Canadian dollars. No new options can be granted under these plans. Options granted under the 2020 plan vest in four equal annual instalments starting at the first anniversary of the grant. Options granted under the 2020 plan allow holders to buy Classes AA1 or AA2 shares and maximum potential ownership of the Company through the 2020 plan is 5%. All options are granted with an exercise price in Canadian dollars. The Company entered into an option agreement in 2023 with a related party under which options granted under the new plan vest on grant date. Options granted under this agreement allow holders to buy Class A Series 4 shares. All options are granted with an exercise price in Canadian dollars. In June 2025, the Company net cash settled all vested stock options from employees of discontinued operations. Remaining employees with fully vested options could also cash out 40.22% of their options at a fair value of and $3.77 CAD ($2.73 USD) each. The Company net cash settled a total of 15,189,213 (9,790,261 to key management personnel, which includes amount paid to CEO and shareholder having significant influence over the Company) stock-options for a total value of $31,758 ($19,355 to key management personnel, which includes amount paid to CEO and shareholder having significant influence over the Company), resulting in a share buyback premium of $27,228 recorded in retained earnings.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 40 18. Share-based compensation (continued): The following table summarizes stock option activities: Weighted average exercise price Number CA$ US$ Outstanding as at December 31, 2024 32,338,809 1.16 0.86 Forfeited (637,035) 1.98 1.44 Exercised cash-out (15,189,213) 0.91 0.66 Granted 144,775 3.70 2.70 Outstanding as at December 31, 2025 16,657,336 1.39 1.01 Options exercisable as at December 31, 2025 15,823,317 1.32 0.97 The following table summarizes information relating to the stock options outstanding as at December 31, 2025: Range of exercise price Outstanding options weighted average remaining life Exercisable options weighted average remaining life CA$ US$ Number Years Number Years 0.23 0.18 633,112 0.3 633,112 0.3 0.51 to 1.00 0.40 to 0.78 9,053,915 4.1 9,053,915 4.1 1.82 to 1.91 1.35 to 1.44 5,644,214 7.2 5,459,550 7.2 2.17 to 2.48 1.62 to 1.85 357,490 6.6 265,329 6.3 2.60 to 2.84 2.05 to 2.06 789,409 7.4 399,275 6.7 3.08 to 3.11 2.23 to 2.24 48,545 8.7 12,136 8.7 3.54 to 3.77 2.48 to 2.74 130,651 9.5 - - 16,657,336 5.3 15,823,317 5.2
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 41 18. Share-based compensation (continued): Of the options outstanding as at December 31, 2025, a total of 8,248,950 are held by key management personnel and a total of 5,075,701 are held by a related not-for-profit. The fair value of options granted during the years ended December 31, 2025 was determined using the Black-Scholes option pricing model and the following ranges and weighted average assumptions: 2025 Fair value of the underlying shares US$2.48 to US$2.74 Exercise price US$2.48 to US$2.74 (CA$3.54 to CA$3.77) Risk-free interest rate 3.15% to 3.42% Expected volatility 28.06% to 28.99% Forfeiture rate 4.95% to 5.51% Expected life 10 years Dividend yield – % Fair value of the options granted US$1.12 to US$1.27
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 42 18. Share-based compensation (continued): The risk-free interest rate is based on the yield of a Government of Canada bond with a maturity equal to the expected life of the option from the date of the grant. The expected life of the stock options is based on current expectations, and the expected volatility is based on the average historical volatility of peer group of public companies for the period immediately preceding the option grant. The fair value of the underlying shares is based on a multiple applied to forecasted adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) for the next year (level 3), which takes into account financial forecasts approved by senior management. The Company does not anticipate paying any cash dividends in the foreseeable future and, therefore, uses an expected dividend yield of zero in the option- pricing model. These assumptions may not necessarily be the actual outcome. The Company recognized a compensation expense of $500 for stock options granted to employees for the year ended December 31, 2025, inclusive of an amount for accelerated vesting. This amount is included in cost of sales, selling and marketing, general and administrative, and research and development expenses in profit or loss. As at December 31, 2025, the Company has $193 of unrecognized compensation expense related to unvested stock options that is expected to be recognized over a weighted-average period of 1.55 year. 19. Revenues: 2025 Sale of inspection devices $ 187,045 Access to the Company’s software 20,481 Service and hardware maintenance plans 22,433 Consulting engineering services 2,412 Sales of customized inspection devices 5,089 Other revenues 1,373 Total revenues $ 238,833 An amount of $8,343 included in deferred revenues as at December 31, 2024 has been recognised as revenues in 2025.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 43 20. Expenses by nature: 2025 Employee benefits $ 83,930 Depreciation of property and equipment 2,635 Depreciation of right-of-use assets 4,246 Amortization of intangible assets 31,104 Purchase of supplies 48,492 Professional fees 7,472 Subcontracting 2,240 Travel expenses 4,884 Office expenses 5,493 Software and license 7,471 Share-based compensation 501 Government grants (643) Other 2,241 Total cost of sales, selling and marketing, general and administrative, and research and development expenses $ 200,066 Other government grants are allocated as follows in the consolidated statement of income and other comprehensive income: 2025 Cost of sales $ - Selling and marketing expenses 14 General and administrative expenses 149 Research and development expenses 480 $ 643 For the year ended December 31, 2025, investment tax credits amounted to $3,333. These were recognized as a reduction of expense within research and development expenses during the year.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 44 21. Net finance costs: Note 2025 Interest on long-term debt 27 $ 46,205 Interest on lease liabilities 2,871 Gain on foreign exchange contract (1,731) Interest accretion on Class A preferred shares 5,118 Foreign exchange gain (5,231) Early repayment penalty of long-term debt 1,031 Other 214 Net finance costs $ 48,477 22. Acquisition, integration and restructuring income (costs): Business acquisition costs include transaction costs, primarily legal fees, success fees related to the acquisition and other professional fees, for potential or realized business combinations, as well as integration costs which include systems implementation expense related to acquired companies. Restructuring costs include primarily legal and other professional fees incurred to establish an effective group structure. Financing costs include primarily legal and other professional fees incurred on inconclusive financing activities. These costs were expensed as incurred in profit or loss. Note 2025 Business acquisition and integration (income) costs $ (1,176) Restructuring 447 Financing 1,051 Remeasurement of fair value of contingent consideration payable 26 (955) Total acquisition, integration and restructuring (income) costs $ (633)
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 45 23. Additional information to the consolidated statement of cash flows: Net change in non-cash working capital items is detailed as follows: 2025 Trade and other receivables $ 1,907 Contract assets (4,903) Tax credits receivable (1,122) Inventories 5,024 Prepaid expenses (50) Trade and other payables 4,092 Deferred revenues (2,052) $ 2,896 24. Financial risks: (a) Credit and concentration risk: Credit risk is the risk of a loss if a customer or counterparty to a financial asset fails to meet its contractual obligations and arises primarily from the Company’s trade receivables and contract assets. The Company may also have credit risk relating to cash which is managed by dealing only with highly-rated financial international institutions. The Company provides credit to its clients in the normal course of its operations and is also exposed to credit risk for amounts corresponding to the carrying value of advances. The Company has insured some of its international accounts receivable with Export Development Canada (“EDC”) up to 90% of their value to mitigate the risk of financial loss from defaults. The following table summarizes the Company’s exposure to credit risk on trade accounts receivable: 2025 Trade accounts receivable $ 59,143 Trade accounts receivable insured with EDC (16,850) $ 42,293
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 46 24. Financial risks (continued): (a) Credit and concentration risk (continued): The Company evaluates the credit risk through a customer-specific analysis. A provision is recorded when the entity has doubt on the recoverability of a financial asset. The expected credit loss evaluation of the total gross carrying amount of trade receivables and contract assets is not significant. The movement in allowance for impairment in respect of trade receivables and contract assets was as follows: Balance as at December 31, 2024 2,514 Net remeasurement of loss allowance 262 Trade allowance of discontinued operations (1,909) Effect of foreign exchange differences 346 Balance as at December 31, 2025 $ 1,213 (b) Market risk: The Company’s financial instruments expose it to market risk, in particular to currency risk and interest rate risk, resulting from its operating and financing activities. (i) Currency risk: The Company is exposed to the financial risk related to the fluctuation of foreign exchange rates and the degrees of volatility of those rates. The Company is exposed to transactional foreign currency risk to the extent that there is a mismatch between the currencies in which sales, purchases, receivables and borrowings are denominated and the respective functional currencies of the Company’s entities. Fluctuations related to foreign exchange rates could cause unforeseen fluctuations in the Company's operating results.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 47 24. Financial risks (continued): (b) Market risk (continued): (i) Currency risk (continued): The following table summarizes the Company’s main foreign exchange currency exposures, as stated in US dollars at the following dates: 2025 Cash: US dollars 493 Canadian dollars 1,847 British pounds 24 Euros 2,241 United Arab Emirates dirham 70 Saudi Riyal 2 Trade and other receivables: US dollars 379 Canadian dollars 5,046 Euros 3,493 United Arab Emirates dirham 5 Saudi Riyal 1 Trade and other payables: US dollars 968 Canadian dollars 2,468 British pounds 718 Euros 253 Mexican pesos 1 United Arab Emirates dirham 320 Saudi Riyal 6
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 48 24. Financial risks (continued): (b) Market risk (continued): (i) Currency risk (continued): The following exchange rates are those applicable for the year ended December 31, 2025: 2025 Average Reporting CAD to USD 0.7156 0.7286 GBP to USD 1.3187 1.3473 EUR to USD 1.1299 1.1745 AUD to USD 0.6447 0.6672 BRL to USD 0.1790 0.1825 A reasonably possible strengthening (weakening) of the US dollar against the following significant currencies as at December 31, 2025 would have affected the measurement of financial instruments denominated in that foreign currency and affected equity and profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant and ignores any impact of forecast sales and purchases. 2025 Strengthening 10% Weakening 10% USD against CAD (478) 478 USD against GBP 69 (69) USD against EUR (548) 548
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 49 24. Financial risks (continued): (b) Market risk (continued): (ii) Interest rate risk: Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market rates. The Company’s exposure to interest rate risk as at December 31, 2025 is limited to loans and borrowings, which bear interest at fixed and variable rates. The subordinated debts, reimbursable contributions under government assistance programs and the share redemption balance bear interest at a fixed rate or are without interest. The Company is, therefore, exposed to the risk of changes in fair value resulting from interest rate fluctuations but not cash flow interest rate risk. All other loans and borrowings bear interest at variable rates and the Company is, therefore, exposed to the cash flow risk resulting from interest rate fluctuations. Based on currently outstanding borrowings at variable rates, assuming a 50-basis- point rate increase during the year ended December 31, 2025 would have decreased the consolidated net income by $921, with an equal and opposite effect for an assumed 50-basis-point decrease. (c) Liquidity risk: Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company is, therefore, exposed to liquidity risk with respect to all of the financial liabilities recognized on the consolidated statement of financial position. The following are the contractual cash flows of financial liabilities, including estimated interest payments, as at December 31, 2025: 2025 Carrying amount Contractual cash flows Less than 1 year 2 to 3 years 4 to 5 years More than 5 years Bank overdraft $ 690 $ 690 $ 690 $ - $ - $ - Trade and other payables 32,463 32,463 32,463 - - - Long-term debt 308,749 342,356 13,855 328,501 - - Finance lease liabilities 37,287 61,685 5,203 9,762 8,822 37,898 $ 379,189 $ 437,194 $ 52,211 $ 338,263 $ 8,822 $ 37,898
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 50 25. Capital management: The Company’s objective in managing capital is to ensure sufficient liquidity to develop its technologies and commercialize its products, finance its research and development activities, general and administrative expenses, expenses associated with intellectual property protection, its overall capital expenditures and those related to its debt reimbursement. The Company is not exposed to external requirements by regulatory agencies regarding its capital. Since its inception, the Company has financed its liquidity needs primarily through issuance of shares and long-term debt. The Company optimizes its liquidity needs by non-dilutive sources whenever possible, including research tax credits and government grants. The capital management objectives have not changed for the reporting periods. The Company defines capital to include shareholders’ equity as well as certain financial liabilities, comprised of long-term debt. The Company has a cash and investment management policy, the purpose of which is to provide guidance on investing excess cash balances, establishing investment goals and objectives, providing guidance and limitations to investment activities and defining and assigning responsibilities. Currently, the Company’s general policy on dividends is to retain funds to repay its debt and to finance the Company’s growth. 26. Determination of fair values: Certain of the Company’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and/or disclosure purposes. In establishing fair value, the Company uses a fair value hierarchy based on levels as defined below: Level 1: defined as observable inputs such as quoted prices in active markets. Level 2: defined as inputs other than quoted prices in active markets that are either directly or indirectly observable. Level 3: defined as inputs that are based on little or no observable market data, therefore requiring entities to develop their own assumptions. The Company has determined that the carrying values of its short-term financial assets and liabilities approximate their fair value given the short-term nature of these instruments. As at December 31, 2025, all of the Company’s long-term debt bears interest at variable rates (benchmark rate plus applicable spread). Accordingly, the carrying amount of long-term debt approximates its fair value as the contractual interest rates are comparable to current market rates for similar instruments. There is no fixed-rate long-term debt outstanding as at December 31, 2025.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 51 26. Determination of fair values (continued): The financial instruments of the Company that are measured at fair value on a recurring basis subsequent to initial recognition are the contingent consideration payable related to business combinations and derivative financial instruments. The fair value of the contingent consideration payable related to business combinations is estimated based on a valuation model for contingent considerations that considers the present value of expected payments, discounted using a risk-adjusted discount rate. The expected payment is determined by considering various scenarios of achievement of pre-established performance threshold, the amount to be paid under each scenario and the probability of each scenario (level 3). The fair value of the derivative financial instrument is estimated based on a discounted method of the conversion price discount considering weighted probability of a liquidity event (level 3). The following table shows a reconciliation from the opening to the closing balances for financial instruments measured at fair value using level 3 inputs: Note Contingent consideration payable Derivative financial instruments Balance as at December 31, 2024 (16,673) (5) Payment of Contingent consideration 15,719 - Addition through business combination 4 (3,054) - Income included in profit or loss remeasurement of fair value 22 955 5 Foreign exchange loss (80) - Balance as at December 31, 2025 $ (3,133) $ -
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 52 27. Related party transactions: Key management personnel compensation Key management personnel include members of the Board of Directors and senior management. Their aggregate compensation is set out below: 2025 Employee benefits $ 3,709 Share-based compensation 69 $ 23,133 An entity controlled by the CEO and shareholder with significant influence over the Company leases the head office premises in Québec City to the Company. Following the building extension in Québec City, a new lease agreement was signed in 2023. The lease expires on July 31, 2038, with an option of renewal for an additional five-year period. During the year, the lease payment under the lease agreement and the lease liability amount to $2,633 and $24,773 respectively. The terms and conditions of this transaction were no more favorable than those available, or which might reasonably be expected to be available, in similar transactions with non-key management personnel-related companies on an arm’s-length basis. Transactions with shareholders having significant influence over the Company For the year ended December 31, 2025, an interest expense of $1,959 was recorded as net finance costs as interest on long-term debt in relation to the convertible Series B debenture. The terms and conditions of this transaction were no more favorable than those available, or which might reasonably be expected to be available, in similar transactions on an arm’s- length basis.
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 53 28. Discontinued Operations On June 4, 2025, the Company completed the sale of its inspection services NDT Global as part of its strategy to streamline operations and focus on the design, manufacture and sell of advanced non-destructive testing and inspection technology solutions. The classification of NDT Global as discontinued operations occurred June 4, 2025. Discontinued operations have been excluded from the net loss from continuing operations and are presented as a single amount of net income from discontinued operations in the Consolidated Statement of Income and Other Comprehensive Income. The Company received a total consideration of $1,163,780, consisting of cash proceeds of $1,159,197 and the settlement of a long-term balance with an affiliate of $4,583. The Company recognized a gain on the disposal of discontinued operations of $734,194, representing the excess of the consideration received over the carrying amount of the net assets disposed of at the date of the transaction, together with the results from discontinued operations recognized in 2025. Following completion of the transactions, the Company retained no ownership interest in the discontinued operations. Reconciliation of gain on sale on discontinued operations: 2025 Total consideration $ 1,163,780 Carrying amount of net assets on disposal (377,602) Accumulated cumulative other comprehensive income (8,734) Gain on sale of discontinued operations, before tax 777,444 Income tax current (36,913) Income tax deferred (6,337) Gain on sale of discontinued operations $ 734,194
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 54 Consolidated Statement of Profit of discontinued operations: 2025 Revenues $ 98,735 Cost of Sales 47,441 Gross profit 51,294 Operating expenses: Selling and marketing 11,158 General and administrative 16,796 Research and development 2,048 Acquisition, integration and restructuring costs 29 Management fees 523 30,554 Profit from operating activities 20,740 Restructuring costs for disposal of discontinued operations (6,380) Gain on sale of discontinued operations 734,194 Net finance costs (2,796) Profit before income taxes 745,758 Income taxes (recovered) Current 5,096 Deferred (2,643) 2,453 Net income from discontinued operations $ 743,305
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 55 Carrying amount of net assets on disposal date: 2025 Assets Current assets: Cash $ 15,226 Trade and other receivables 41,244 Trade and other receivables – companies controlled by shareholders having significant influence over the Company 6,343 Contract assets 32,184 Income taxes receivable 3,355 Tax credits receivable 670 Inventories 10,894 Prepaid expenses 3,739 113,655 Tax credits receivable 668 Long-term receivables – companies controlled by shareholders having significant influence over the Company 26,098 Property and equipment 45,342 Right-of-use assets 12,131 Deferred tax assets 2,744 Intangible assets 139,679 Goodwill 163,659 $ 503,976 Liabilities Current liabilities: Trade and other payables $ 30,185 Trade and other payables – companies controlled by shareholders having significant influence over the Company 7,739 Income taxes payable 4,762 Current portion of deferred revenues 17,186 Current portion of finance lease liabilities 2,786 62,658 Long-term debt – companies controlled by shareholders having significant influence over the Company 30,681 Finance lease liabilities 10,766 Other non-current liabilities 3 Deferred tax liabilities 22,266 63,716 Net assets of disposed discontinued operations $ 377,602
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 56 Cashflow of discontinued operations: 2025 Cash provided by (used in): Operating activities Net income $ 15,491 Adjustments for: Depreciation of property and equipment 5,722 Depreciation of right-of-use assets 1,204 Amortization of intangible assets 10,128 Income taxes 2,453 Net finance costs 2,796 Net change in non-cash working capital items 5,239 Net change in non-cash working capital items - companies controlled by shareholders having significant influence over the Company 5,051 Non-current tax credits receivable (104) Non-current deferred revenues (354) Income taxes paid (1,410) 46,216 Investing activities: Acquisition of property and equipment (4,355) Acquisition of intangible assets (6,374) Proceeds from sales of property and equipment - (10,729) Financing activities: Advance paid to – companies controlled by shareholders having significant influence over the Company (24,935) Finance cost paid (2,796) Finance cost paid to – companies controlled by shareholders having significant influence over the Company (3,518) Finance cost received from – companies controlled by shareholders having significant influence over the Company 403 Payment of lease liabilities (1,157) Dividend paid (4,600) (36,603) Effect of movements in exchange rates on cash 1,007 Net change in cash (109) Cash, net of bank overdraft, beginning of year 15,335 Cash, net of bank overdraft, end of year $ 15,226
EDDYFI HOLDING INC. Notes to Consolidated Financial Statements (In thousands of US dollars) For the year ended December 31, 2025 57 29. Subsequent events: On February 1, 2026, the shareholders of the Company entered into a definitive share purchase agreement for the sale of 100% of the outstanding shares of the Company for total consideration of approximately $1,450,000, subject to customary closing adjustments. The transaction was subject to customary closing conditions, including regulatory approvals, and was completed on June 1, 2026. As a result of the agreement, the Company became a wholly-owned subsidiary of ESAB. On June 1, 2026, the Company proceeded to the termination of all its long-term debt for an amount of $356.1 million. The arrangement-related disbursements, consisting of the amount paid to redeem all outstanding stock options and professional fees, amounted to $38.6 million and $ 5.3 million, respectively, as at June 1, 2026.
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
Unless the context otherwise requires, in this exhibit, the terms “ESAB” and the “Company” refer to ESAB Corporation, a Delaware corporation, and its consolidated subsidiaries, and the term “Eddyfi” refers to Eddyfi Holding Inc., a corporation incorporated under the laws of the Province of Québec and its subsidiaries.
Introduction
The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X, as amended, and reflects the acquisition of the entire equity interest of Eddyfi by ESAB (the “Eddyfi Acquisition”) pursuant to the Share Purchase Agreement, dated January 31, 2026 (the “Purchase Agreement”) which was completed on June 1, 2026 and the related financing transactions. The Company financed the Eddyfi Acquisition with cash on hand, proceeds from the recent offering of ESAB’s 5.625% senior notes due 2031 (the “2031 Senior Notes”), proceeds from borrowings on ESAB’s senior revolving credit facility (the “Revolving Facility”) and proceeds from the private placements of Series A Mandatory Convertible Preferred Stock and Common Stock as defined and described below in Note 2. Description of Financing.
The unaudited pro forma condensed combined balance sheet combines the historical unaudited condensed consolidated balance sheet of ESAB as of April 3, 2026 and the historical unaudited condensed consolidated balance sheet of Eddyfi as of March 31, 2026, giving effect to the Eddyfi Acquisition and the related financing transactions as if they had been consummated on April 3, 2026.
The unaudited pro forma condensed combined statement of operations for the three months ended April 3, 2026 combines the historical unaudited condensed consolidated statement of operations of ESAB for the three months ended April 3, 2026 and the historical unaudited condensed consolidated statement of operations of Eddyfi for the three months ended March 31, 2026. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 combines the historical audited consolidated statement of operations of ESAB for the year ended December 31, 2025 and the historical audited consolidated statement of operations of Eddyfi for the year ended December 31, 2025. Both of the unaudited pro forma condensed combined statements of operations give effect to the Eddyfi Acquisition and the related financing transactions as if they had been consummated on January 1, 2025.
The unaudited pro forma condensed combined balance sheet and the unaudited pro forma condensed combined statements of operations are collectively referred to as the “pro forma financial information.”
The pro forma financial information and the accompanying notes have been derived from and should be read in conjunction with:
The following historical financial statements of ESAB:
•The historical audited consolidated financial statements of ESAB for the year ended December 31, 2025, included in ESAB’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 20, 2026; and
•The historical unaudited consolidated condensed financial statements of ESAB for the quarter ended April 3, 2026 included in ESAB’s Quarterly Report on Form 10-Q filed with the SEC on May 7, 2026.
The following historical financial statements of Eddyfi:
•The historical audited consolidated financial statements of Eddyfi as of and for the year ended December 31, 2025 which are included as Exhibit 99.1 to this Current Report on Form 8-K/A (the “Current Report”); and
•The historical unaudited condensed consolidated financial statements of Eddyfi as of and for the three months ended March 31, 2026, which are included as Exhibit 99.2 to this Current Report.
Basis for the Pro Forma Presentation
The pro forma financial information has been prepared in accordance with Article 11 of Regulation S-X, as amended. The pro forma financial information is provided for illustrative purposes only and does not purport to represent the actual financial position and results of operations that would have been achieved had the Eddyfi Acquisition and related financing transactions occurred on the dates indicated, and does not reflect adjustments for any anticipated integration costs, synergies, operating efficiencies, tax savings or cost savings. The actual financial condition and results of operations may differ from the amounts
set forth in the pro forma financial information and in the accompanying notes. Further, the pro forma financial information does not purport to project the future operating results or financial position of ESAB following the consummation of the Eddyfi Acquisition and the related financing transactions.
The adjustments in the pro forma financial information have been identified and presented to provide an illustrative understanding of the effects of the Eddyfi Acquisition and the related financing transactions and have been prepared for informational purposes only. The unaudited pro forma adjustments represent management's estimates based on information available as of the date the pro forma financial information is issued and are subject to change as additional information becomes available and analyses are performed. There can be no assurance that additional information and analyses will not result in material changes. Assumptions and estimates underlying the unaudited pro forma adjustments set forth in the pro forma financial information are described above and in the accompanying notes.
ESAB CORPORATION
PRO FORMA CONDENSED COMBINED BALANCE SHEET
Dollars in thousands, except share and per share amounts
(Unaudited)
| As of April 3, 2026 | ESAB Corporation | Eddyfi (as Reclassified) (see Note 4) | IFRS to U.S. GAAP Adjustments | Note 3 | Eddyfi (U.S. GAAP) | Transaction Accounting Adjustments | Note 7 | Pro Forma Condensed Combined | ||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 1,004,790 | $ | 14,980 | $ | — | $ | 14,980 | $ | (1,007,323) | (A) | $ | 12,447 | |||||||||||||
| Trade receivables | 488,460 | 62,274 | — | 62,274 | — | 550,734 | ||||||||||||||||||||
| Inventories, net | 520,597 | 55,246 | — | 55,246 | (3,291) | (B) | 572,552 | |||||||||||||||||||
| Prepaid expenses | 79,022 | 5,922 | — | 5,922 | — | 84,944 | ||||||||||||||||||||
| Other current assets | 77,289 | 6,124 | (2,460) | (C) | 3,664 | — | 80,953 | |||||||||||||||||||
| Total Current Assets | 2,170,158 | 144,546 | (2,460) | 142,086 | (1,010,614) | 1,301,630 | ||||||||||||||||||||
| Property, Plant and Equipment, Net | 377,352 | 6,919 | — | 6,919 | — | 384,271 | ||||||||||||||||||||
| Goodwill | 1,930,604 | 345,103 | — | 345,103 | 460,374 | (C) | 2,736,081 | |||||||||||||||||||
| Intangible assets, Net | 655,922 | 183,414 | (33,064) | (B) | 150,350 | 584,650 | (D) | 1,390,922 | ||||||||||||||||||
| Lease assets - right of use | 106,178 | 32,126 | 8,372 | (A) | 40,498 | — | 146,676 | |||||||||||||||||||
| Other assets | 384,455 | 3,854 | (2,724) | (C) | 1,130 | — | 385,585 | |||||||||||||||||||
| Total Assets | $ | 5,624,669 | $ | 715,962 | $ | (29,876) | $ | 686,086 | $ | 34,410 | $ | 6,345,165 | ||||||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Current portion of long-term debt | $ | 3,788 | $ | 20,206 | $ | — | $ | 20,206 | $ | (20,206) | (E) | $ | 3,788 | |||||||||||||
| Accounts payable | 398,501 | 12,376 | — | 12,376 | — | 410,877 | ||||||||||||||||||||
| Accrued liabilities | 327,707 | 26,941 | 1,805 | (A) | 28,746 | (555) | (F) | 355,898 | ||||||||||||||||||
| Total Current Liabilities | 729,996 | 59,523 | 1,805 | 61,328 | (20,761) | 770,563 | ||||||||||||||||||||
| Long-term debt | 2,032,436 | 325,221 | — | 325,221 | (133,206) | (E) | 2,224,451 | |||||||||||||||||||
| Other liabilities | 626,569 | 71,999 | (9,764) | (A),(B),(C) | 62,235 | 131,003 | (G) | 819,807 | ||||||||||||||||||
| Total Liabilities | 3,389,001 | 456,743 | (7,959) | 448,784 | (22,964) | 3,814,821 | ||||||||||||||||||||
| Equity | ||||||||||||||||||||||||||
| Preferred stock | — | — | — | — | 171,097 | (H) | 171,097 | |||||||||||||||||||
| Common stock | 61 | 241,489 | — | 241,489 | (241,488) | (I) | 62 | |||||||||||||||||||
| Additional paid-in capital | 1,905,399 | 6,249 | — | 6,249 | 133,546 | (J) | 2,045,194 | |||||||||||||||||||
| Retained earnings | 842,343 | 20,933 | (21,917) | (A),(B) | (984) | (15,233) | (K) | 826,126 | ||||||||||||||||||
| Accumulated other comprehensive loss | (557,013) | (9,452) | — | (9,452) | 9,452 | (L) | (557,013) | |||||||||||||||||||
| Total ESAB Corporation Equity | 2,190,790 | 259,219 | (21,917) | 237,302 | 57,374 | 2,485,466 | ||||||||||||||||||||
| Noncontrolling interest | 44,878 | — | — | — | — | 44,878 | ||||||||||||||||||||
| Total Equity | 2,235,668 | 259,219 | (21,917) | 237,302 | 57,374 | 2,530,344 | ||||||||||||||||||||
| Total Liabilities and Equity | $ | 5,624,669 | $ | 715,962 | $ | (29,876) | $ | 686,086 | $ | 34,410 | $ | 6,345,165 | ||||||||||||||
ESAB CORPORATION
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Dollars in thousands, except per share amounts
(Unaudited)
| Three Months Ended April 3, 2026 | ESAB Corporation | Eddyfi (as Reclassified) (see Note 4) | IFRS to U.S. GAAP Adjustments | Note 3 | Eddyfi (U.S. GAAP) | Transaction Accounting Adjustments | Note 8 | Pro Forma Condensed Combined | ||||||||||||||||||
| Net sales | $ | 745,597 | $ | 57,133 | $ | — | $ | 57,133 | $ | — | $ | 802,730 | ||||||||||||||
| Cost of sales | 470,485 | 28,242 | — | 28,242 | — | 498,727 | ||||||||||||||||||||
| Gross profit | 275,112 | 28,891 | — | 28,891 | — | 304,003 | ||||||||||||||||||||
| Selling, general and administrative expenses | 174,472 | 25,989 | 2,148 | (A),(B),(C) | 28,137 | 6,178 | (B) | 208,787 | ||||||||||||||||||
| Restructuring and other related charges | 10,161 | — | — | — | — | 10,161 | ||||||||||||||||||||
| Operating income (loss) | 90,479 | 2,902 | (2,148) | 754 | (6,178) | 85,055 | ||||||||||||||||||||
| Interest expense and other, net | 25,577 | 8,685 | (709) | (A) | 7,976 | 1,839 | (D) | 35,392 | ||||||||||||||||||
| Income (loss) from continuing operations before income taxes | 64,902 | (5,783) | (1,439) | (7,222) | (8,017) | 49,663 | ||||||||||||||||||||
| Income tax expense (benefit) | 13,111 | (1,632) | (663) | (A),(B),(C) | (2,295) | (1,916) | (E) | 8,900 | ||||||||||||||||||
| Net income (loss) from continuing operations | 51,791 | (4,151) | (776) | (4,927) | (6,101) | 40,763 | ||||||||||||||||||||
| Income attributable to noncontrolling interest, net of taxes | (1,593) | — | — | — | — | (1,593) | ||||||||||||||||||||
| Net income attributable to ESAB Corporation | 50,198 | (4,151) | (776) | (4,927) | (6,101) | 39,170 | ||||||||||||||||||||
| Dividends on mandatory convertible preferred stock | — | — | — | — | 2,844 | (F) | 2,844 | |||||||||||||||||||
| Net income attributable to common stockholders | $ | 50,198 | $ | (4,151) | $ | (776) | $ | (4,927) | $ | (8,945) | $ | 36,326 | ||||||||||||||
| Earnings (loss) per share - basic | ||||||||||||||||||||||||||
| Income from continuing operations | $ | 0.82 | $ | 0.58 | ||||||||||||||||||||||
| Earnings (loss) per share - diluted | ||||||||||||||||||||||||||
| Income from continuing operations | $ | 0.82 | $ | 0.58 | ||||||||||||||||||||||
ESAB CORPORATION
PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Dollars in thousands, except per share amounts
(Unaudited)
| Year Ended December 31, 2025 | ESAB Corporation | Eddyfi (as Reclassified) (see Note 4) | IFRS to U.S. GAAP Adjustments | Note 3 | Eddyfi (U.S. GAAP) | Transaction Accounting Adjustments | Note 8 | Pro Forma Condensed Combined | ||||||||||||||||||
| Net sales | $ | 2,842,555 | $ | 238,833 | $ | — | $ | 238,833 | $ | — | $ | 3,081,388 | ||||||||||||||
| Cost of sales | 1,794,213 | 104,417 | — | 104,417 | 5,857 | (A) | 1,904,487 | |||||||||||||||||||
| Gross profit | 1,048,342 | 134,416 | — | 134,416 | (5,857) | 1,176,901 | ||||||||||||||||||||
| Selling, general and administrative expenses | 608,416 | 96,949 | 6,273 | (A),(B),(C) | 103,222 | 42,780 | (B), (C) | 754,418 | ||||||||||||||||||
| Restructuring and other related charges | 27,756 | 447 | — | 447 | — | 28,203 | ||||||||||||||||||||
| Operating income | 412,170 | 37,020 | (6,273) | 30,747 | (48,637) | 394,280 | ||||||||||||||||||||
| Interest expense and other, net | 83,910 | 46,097 | (3,260) | (A) | 42,837 | 12,424 | (D) | 139,171 | ||||||||||||||||||
| Income (loss) from continuing operations before income taxes | 328,260 | (9,077) | (3,013) | (12,090) | (61,061) | 255,109 | ||||||||||||||||||||
| Income tax expense (benefit) | 69,157 | (2,273) | (2,371) | (A),(B),(C) | (4,644) | (14,593) | (E) | 49,920 | ||||||||||||||||||
| Net income (loss) from continuing operations | 259,103 | (6,804) | (642) | (7,446) | (46,468) | 205,189 | ||||||||||||||||||||
| Income attributable to noncontrolling interest, net of taxes | (6,466) | — | — | — | — | (6,466) | ||||||||||||||||||||
| Net income attributable to ESAB Corporation | 252,637 | (6,804) | (642) | (7,446) | (46,468) | 198,723 | ||||||||||||||||||||
| Dividends on mandatory convertible preferred stock | — | — | — | — | 11,375 | (F) | 11,375 | |||||||||||||||||||
| Net income attributable to common stockholders | $ | 252,637 | $ | (6,804) | $ | (642) | $ | (7,446) | $ | (57,843) | $ | 187,348 | ||||||||||||||
| Earnings (loss) per share - basic | ||||||||||||||||||||||||||
| Income from continuing operations | $ | 4.14 | $ | 3.01 | ||||||||||||||||||||||
| Earnings (loss) per share - diluted | ||||||||||||||||||||||||||
| Income from continuing operations | $ | 4.10 | $ | 2.98 | ||||||||||||||||||||||
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
Note 1. Description of the Eddyfi Acquisition
On June 1, 2026, the Company completed its previously announced acquisition of Eddyfi, and certain related entities. Pursuant to the terms of the Purchase Agreement with the sellers party thereto and certain holding companies affiliated with certain of the sellers, 9559-2796 Québec Inc., a corporation governed by the laws of the Province of Québec and a wholly owned indirect subsidiary of the Company (the “Purchaser”), acquired all of the issued and outstanding shares of Eddyfi from the sellers for cash equal to $1.45 billion, subject to customary purchase price adjustments set forth in the Purchase Agreement relating to cash, indebtedness, transaction expenses, and net working capital of Eddyfi as of the closing of the Eddyfi Acquisition.
The Company financed the Eddyfi Acquisition with cash on hand, proceeds from its recent offering of 5.625% 2031 Senior Notes due 2031, proceeds from a drawdown on its Revolving Facility and proceeds from the private placements of Series A Mandatory Convertible Preferred Stock and Common Stock as defined and described in Note 2 below.
Note 2. Description of Financing
On January 31, 2026, the Company entered into a commitment letter with JPMorgan Chase Bank, N.A. to provide a $1.0 billion aggregate principal senior unsecured bridge term loan facility (the “Bridge Loan”) to fund the Eddyfi Acquisition and related fees and expenses. On March 26, 2026, following the issuance of the 2031 Senior Notes as noted below, the Company terminated the Bridge Loan. The Company never drew down on the Bridge Loan and paid $4.8 million for customary upfront fees related to the Bridge Loan that were expensed through Interest expense and other, net upon termination of the Bridge Loan.
On March 26, 2026, the Company issued $1.0 billion in aggregate principal amount of 5.625% senior notes due in 2031 (the “2031 Senior Notes”). The 2031 Senior Notes have a contractual maturity interest rate of 5.625% and maturity date of April 1, 2031. The Company used the net proceeds from the sale of the 2031 Senior Notes to pay a significant portion of the Eddyfi Acquisition and associated costs and expenses.
Furthermore, on June 1, 2026 in connection with the closing of the Eddyfi Acquisition, the Company completed the previously announced private placements of (i) 175,000 shares (the “Preferred Shares”) of its 6.50% Series A Mandatory Convertible Preferred Stock, par value $0.001 per share, pursuant to that certain Preferred Stock Purchase Agreement dated February 2, 2026, between the Company and certain institutional investors thereto for aggregate gross proceeds of approximately $175.0 million and (ii) 1,254,255 shares (the “Common Shares”) of its common stock, par value $0.001 per share (the “Common Stock”), in accordance with that certain Common Stock Purchase Agreement dated February 2, 2026 between the Company and certain institutional investors thereto for aggregate gross proceeds of approximately $143.0 million.
The Series A Mandatory Convertible Preferred Stock does not have a maturity date but will mandatorily convert into shares of the Company’s Common Stock on the mandatory conversion date, approximately three years after the initial issue date. Cumulative cash dividends on the Series A Mandatory Convertible Preferred Stock will be payable at a rate of 6.50% per annum (equivalent to $65.00 per annum per share), quarterly in arrears, when, as and if declared by the Company’s board of directors. Dividends will accumulate from the most recent date on which dividends have been paid or, if no dividends have been paid, from the initial issue date.
Each share of the Series A Mandatory Convertible Preferred Stock has a liquidation preference of $1,000 per share, plus accumulated but unpaid dividends, and will automatically convert on the mandatory conversion date into between 7.1806 shares (the “Minimum Conversion Rate”) and 8.2576 shares (the “Maximum Conversion Rate”) of the Company’s Common Stock per share, depending on the Applicable Market Value of the common stock during the Settlement Period. The conversion rates will be subject to certain customary anti-dilution adjustments. Prior to the mandatory conversion date, holders may elect to convert at any time at the Minimum Conversion Rate, subject to adjustment for any accumulated and unpaid dividends that have not been declared. The Series A Mandatory Convertible Preferred Stock may not be redeemed by the Company (other than in limited circumstances relating to HSR Act compliance). If a “Fundamental Change” occurs, holders will have the right to convert at an increased Fundamental Change Conversion Rate and to receive a Fundamental Change Dividend Make-whole Amount equal to the present value of all remaining scheduled dividend payments, discounted at 6.50% per annum.
In addition, on June 1, 2026, in connection with the closing of the Eddyfi Acquisition, the Company drew down $192.0 million on its revolving credit facility (the "Revolver Drawdown") to fund a portion of the acquisition consideration and associated costs and expenses. The Revolver Drawdown, together with the net proceeds from the 2031 Senior Notes, the
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
Preferred Shares private placement, and the Common Shares private placement, constituted the sources of financing for the Eddyfi Acquisition.
Note 3. Basis of Pro Forma Presentation
The accompanying unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting in accordance with ASC 805, "Business Combinations," with ESAB being the acquirer, and is based on the audited annual and unaudited interim historical consolidated financial information of ESAB and Eddyfi. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only. The pro forma adjustments have been prepared as if the Eddyfi Acquisition and the related financing transactions had been consummated on April 3, 2026 in the case of the unaudited pro forma condensed combined balance sheet, and as if the Eddyfi Acquisition and the related financing transactions had been consummated on January 1, 2025, the beginning of the earliest period presented, in the unaudited pro forma condensed combined statements of operations.
ESAB's historical financial statements were prepared in accordance with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) and presented in U.S. dollars (“USD”). Eddyfi's historical financial statements were prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board and presented in USD. As discussed in Note 4. Eddyfi’s Historical Financial Statement Reclassification Adjustments, the historical Eddyfi financial statements included certain reclassifications made to align the presentation of Eddyfi’s financial statements with the presentation of ESAB’s financial statements.
IFRS to U.S. GAAP Adjustments
IFRS differs in certain respects from U.S. GAAP. The following adjustments have been made to align Eddyfi’s historical accounting policies under IFRS to ESAB’s accounting policies under U.S. GAAP for the purposes of this pro forma presentation.
(A) Leases
Under IFRS, Eddyfi classified all leases as finance leases, recognizing corresponding right-of-use assets and lease liabilities. Upon conversion to U.S. GAAP, none of the acquired leases met the criteria for finance lease classification. Accordingly, a $8.4 million adjustment was recorded to the right-of-use asset in the unaudited pro forma condensed combined balance sheet as of April 3, 2026, reflecting the application of U.S. GAAP lease accounting standards and ESAB's borrowing rates and policies.
Corresponding adjustments of $1.8 million and $2.3 million were recorded to reflect the short-term and non-current portions of the operating lease liability within Accrued liabilities and Other liabilities, respectively, in the unaudited pro forma condensed combined balance sheet as of April 3, 2026. These adjustments resulted in a net increase of $1.1 million to the Deferred income tax liability. The residual difference between the right-of-use asset and the aggregate lease liabilities, net of the deferred income tax impact, was recorded as an adjustment to retained earnings.
Under IFRS, Eddyfi recognized depreciation on right-of-use assets and interest expense on lease liabilities. U.S. GAAP instead requires a single straight-line operating lease expense based on the average of gross contractual payments. The reclassification from finance to operating lease accounting resulted in a $0.7 million reduction to 'Interest expense and other, net' and a corresponding $0.7 million increase to 'Selling, general and administrative expenses' in the unaudited pro forma condensed combined statement of operations for the three-month period ended April 3, 2026. For the year ended December 31, 2025, the same reclassification resulted in a $3.2 million reduction to 'Interest expense and other, net' and a $0.6 million increase to 'Selling, general and administrative expenses' in the unaudited pro forma condensed combined statement of operations.
(B) Capitalized development costs
Under IFRS, Eddyfi was required to capitalize development costs when certain criteria are met during the development phase. Accordingly, Eddyfi capitalized qualifying development costs within Intangible assets on its historical IFRS balance sheet and amortized such costs over their estimated useful lives. Under U.S. GAAP, research and development costs must be charged to expense as incurred, with limited exceptions principally for certain internal-use software development costs that meet the capitalization criteria under ASC 350-40, Intangibles - Goodwill and Other - Internal-Use Software. As a result, development costs capitalized by Eddyfi under IFRS are required to be reversed and expensed under U.S. GAAP, except to the extent any such costs qualify for capitalization as internal-use software under ASC 350-40.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
A pro forma adjustment has been recorded to eliminate the cumulative net book value of Eddyfi's capitalized development costs of $33.1 million from Intangible assets, net in the unaudited pro forma condensed combined balance sheet as of April 3, 2026. The adjustment resulted in a decrease in the Deferred income tax liability of $7.9 million in the unaudited pro forma condensed combined balance sheet as of April 3, 2026, and the residual amount was recorded as a decrease to Retained earnings. Development cost additions net of amortization during the three months ended April 3, 2026 and year ended December 31, 2025 were $1.1 million and $3.5 million respectively, and accordingly an adjustment of the same amount has been recorded to the unaudited pro forma condensed combined statements of operations for both periods.
This adjustment relates solely to the historical presentation of Eddyfi's financial statements and is independent of the acquisition-date fair value assigned to Eddyfi's acquired technology intangible assets under ASC 805, which is described in Note 7(D).
(C) Research and development tax credits
An IFRS to U.S. GAAP adjustment has been recorded to reclassify the research and development tax credit from Selling, general and administrative expense to Income tax expense (benefit) in the unaudited pro forma condensed combined statements of operations. The amount reclassified was $0.4 million for the three months ended April 3, 2026 and $2.2 million for the year ended December 31, 2025.
A corresponding adjustment has been recorded in the unaudited pro forma condensed combined balance sheet to reclassify $2.5 million from Other current assets and $2.7 million from Other assets to Other liabilities, totaling $5.2 million. This reclassification transfers the non-refundable portion of research and development tax credit carry forwards previously recognized as assets by Eddyfi under IFRS to deferred tax liability as presented under U.S. GAAP.
Income tax effect
The tax effect of both the lease and the capitalized development costs adjustments has been calculated using the pro forma blended rate of 23.9% and is adjusted in the Income tax expense (benefit) financial statement caption in the unaudited pro forma condensed combined income statement for three months ended April 3, 2026 and the year ended December 31, 2025.
Accounting Policy Differences
A further detailed review of Eddyfi’s historical accounting policies under IFRS may identify additional differences between the accounting policies of the two companies that, when conformed, could have a material impact on the financial statements of the combined company. However, at this time, ESAB is not aware of any additional accounting policy differences between IFRS and U.S. GAAP that would have a material impact on the unaudited condensed combined pro forma information that are not reflected in the pro forma financial information.
Note 4. Eddyfi Historical Financial Statement Reclassification Adjustments
Certain reclassifications were made to align the presentation of the Eddyfi historical financial statements with the presentation of ESAB's historical financial statements. The tables below summarize such reclassifications made to Eddyfi’s historical balance sheet and statements of operations based on information available to date:
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
Eddyfi’s Unaudited Reclassified Condensed Combined Balance Sheet as of March 31, 2026:
| Presentation in Eddyfi’s Historical Financial Statements | Presentation in Unaudited Pro Forma Condensed Combined Balance Sheet | Eddyfi before Reclassifications | Reclassified Amounts | Notes | Eddyfi as Reclassified | |||||||||||||||||||||
| Cash | Cash and cash equivalents | $ | 14,980 | $ | — | $ | 14,980 | |||||||||||||||||||
| Trade and other receivables | Trade receivables | 60,060 | 2,214 | (a) | 62,274 | |||||||||||||||||||||
| Contract assets | Trade receivables | 2,214 | (2,214) | (a) | — | |||||||||||||||||||||
| Income taxes receivable | Other current assets | 979 | 5,145 | (b) | 6,124 | |||||||||||||||||||||
| Tax Credits Receivable | Other current assets | 5,145 | (5,145) | (b) | — | |||||||||||||||||||||
| Inventories | Inventories, net | 55,246 | — | 55,246 | ||||||||||||||||||||||
| Prepaid expenses | Prepaid expenses | 5,922 | — | 5,922 | ||||||||||||||||||||||
| Tax credits receivable | Other assets | 3,664 | 190 | (c) | 3,854 | |||||||||||||||||||||
| Property and equipment | Property, plant and equipment, net | 6,919 | — | 6,919 | ||||||||||||||||||||||
| Right-of-use assets | Lease assets - right of use | 32,126 | — | 32,126 | ||||||||||||||||||||||
| Deferred tax assets | Other assets | 190 | (190) | (c) | — | |||||||||||||||||||||
| Intangible assets | Intangible assets, net | 183,414 | — | 183,414 | ||||||||||||||||||||||
| Goodwill | Goodwill | 345,103 | — | 345,103 | ||||||||||||||||||||||
| Trade and other payables | Accounts payable | 27,463 | (15,087) | (d) | 12,376 | |||||||||||||||||||||
| Income tax payable | Accrued liabilities | 1,411 | (1,411) | (e) | — | |||||||||||||||||||||
| Current portion of deferred revenues | Accrued liabilities | 7,952 | (7,952) | (e) | — | |||||||||||||||||||||
| Current portion of long-term debt | Current portion of long-term debt | 20,206 | 20,206 | |||||||||||||||||||||||
| Current portion of finance lease liabilities | Accrued liabilities | 2,491 | (2,491) | (e) | — | |||||||||||||||||||||
| Other current liabilities | Accrued liabilities | — | 26,941 | (d), (e) | 26,941 | |||||||||||||||||||||
| Deferred revenues | Other liabilities | 3,509 | (3,509) | (f) | — | |||||||||||||||||||||
| Long-term debt | Long-term debt | 325,221 | — | 325,221 | ||||||||||||||||||||||
| Finance lease liabilities | Other liabilities | 33,899 | (33,899) | (f) | — | |||||||||||||||||||||
| Contingent consideration payable | Other liabilities | 194 | (194) | (f) | — | |||||||||||||||||||||
| Other non-current liabilities | Other liabilities | 267 | 71,732 | (f) | 71,999 | |||||||||||||||||||||
| Deferred tax liabilities | Other liabilities | 34,130 | (34,130) | (f) | — | |||||||||||||||||||||
| Share capital | Common stock | 241,489 | 241,489 | |||||||||||||||||||||||
| Contributed surplus | Additional paid-in capital | 6,249 | 6,249 | |||||||||||||||||||||||
| Retained earnings | Retained earnings | 20,933 | 20,933 | |||||||||||||||||||||||
| Accumulated other comprehensive loss | Accumulated other comprehensive loss | (9,452) | (9,452) | |||||||||||||||||||||||
(a) Reclassification of Contract assets to Trade receivables to conform with ESAB accounting policies and historical presentation.
(b) Reclassification of Tax credits receivable to Other current assets to conform with ESAB’s historical presentation.
(c) Reclassification of Deferred tax assets to Other assets to conform with ESAB’s historical presentation.
(d) Reclassification of Accrued liabilities such as interest payable and employee costs from Trade and other payables to Accrued liabilities to conform with ESAB’s historical presentation.
(e) Reclassification of Income tax payable, current portion of Deferred revenues, current portion of Finance lease liabilities to Accrued liabilities to conform with ESAB’s historical presentation.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
(f) Reclassification of Finance lease liabilities, Contingent consideration payable, Deferred revenues and Deferred tax liability to Other liabilities to conform with ESAB’s historical presentation.
Eddyfi’s Unaudited Reclassified Condensed Combined Statement of Operations for the three months ended March 31, 2026:
| Presentation in Eddyfi’s Historical Financial Statements | Presentation in Unaudited Pro Forma Condensed Combined Statement of Operations | Eddyfi before Reclassifications | Reclassified Amounts | Notes | Eddyfi as Reclassified | |||||||||||||||||||||
| Revenue | Net sales | $ | 57,133 | $ | — | $ | 57,133 | |||||||||||||||||||
| Cost of Sales | Cost of sales | 28,242 | — | 28,242 | ||||||||||||||||||||||
| Selling and marketing | Selling, general and administrative expense | 12,218 | 13,771 | (a) , (b), (c) | 25,989 | |||||||||||||||||||||
| General and administrative | Selling, general and administrative expense | 10,764 | (10,764) | (a) | — | |||||||||||||||||||||
| Research and development | Selling, general and administrative expense | 1,418 | (1,418) | (a) | — | |||||||||||||||||||||
| Acquisition, integration and restructuring costs | Restructuring and other related charges | 537 | (537) | (b) | — | |||||||||||||||||||||
| Net finance costs | Interest expense and other, net | 9,737 | (1,052) | (c) | 8,685 | |||||||||||||||||||||
| Income taxes (recovered) | Income tax expense | (1,632) | — | (1,632) | ||||||||||||||||||||||
(a) Reclassification of research and development, net and general and administrative, net expenses to Selling, general and administrative expense to conform with ESAB’s historical presentation.
(b) Reclassification of non restructuring expenses from Acquisition, integration and restructuring costs, net to Selling, general and administrative expense to conform with ESAB’s historical presentation.
(c) Reclassification of certain charges such as credit insurance and bank charges from net finance costs to Selling, general and administrative expense to conform with ESAB’s historical presentation.
Eddyfi’s Unaudited Reclassified Condensed Combined Statement of Operations for the year ended December 31, 2025:
| Presentation in Eddyfi’s Historical Financial Statements | Presentation in Unaudited Pro Forma Condensed Combined Statement of Operations | Eddyfi before Reclassifications | Reclassified Amounts | Notes | Eddyfi as Reclassified | |||||||||||||||||||||
| Revenue | Net sales | $ | 238,833 | $ | — | $ | 238,833 | |||||||||||||||||||
| Cost of Sales | Cost of sales | 104,417 | — | 104,417 | ||||||||||||||||||||||
| Selling and marketing | Selling, general and administrative expense | 49,612 | 47,337 | (a), (b), (c) | 96,949 | |||||||||||||||||||||
| General and administrative | Selling, general and administrative expense | 41,659 | (41,659) | (a) | — | |||||||||||||||||||||
| Research and development | Selling, general and administrative expense | 4,378 | (4,378) | (a) | — | |||||||||||||||||||||
| Acquisition, integration and restructuring (income) costs | Restructuring and other related charges | (633) | 1,080 | (b) | 447 | |||||||||||||||||||||
| Net finance costs | Interest expense and other, net | 48,477 | (2,380) | (c) | 46,097 | |||||||||||||||||||||
| Income taxes current | Income tax expense (benefit) | 2,427 | (4,700) | (d) | (2,273) | |||||||||||||||||||||
| Income taxes deferred | Income tax expense (benefit) | (4,700) | 4,700 | (d) | — | |||||||||||||||||||||
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
(a) Reclassification of Research and development, net and General and administrative, net expenses to Selling, general and administrative expense to conform with ESAB’s historical presentation.
(b) Reclassification of non restructuring expenses from Acquisition, integration and restructuring (income) costs, net to Selling, general and administrative expense to conform with ESAB’s historical presentation.
(c) Reclassification of certain charges such as credit insurance and bank charges from net finance costs to Selling, general and administrative expense to conform with ESAB’s historical presentation.
(d) Reclassification of deferred tax expense to Income tax expense (benefit) to conform with ESAB’s historical presentation.
Note 5. Consideration Transferred
The following table summarizes the preliminary consideration transferred to consummate the Eddyfi Acquisition:
| Cash paid to Eddyfi Sellers | $ | 1,056,543 | |||
| Escrow payment | 14,500 | ||||
| Cash repayment of Eddyfi Debt, Cash Out of Stock Options, Transaction Expenses and Estimated Working Capital Adjustment | 422,971 | ||||
| Total Purchase Consideration | 1,494,014 | ||||
| Less: Cash Acquired | 14,980 | ||||
| Total Purchase Consideration, net of Cash Acquired | $ | 1,479,034 | |||
Note 6. Fair Value Estimate of Assets Acquired and Liabilities Assumed
The assumed accounting for the Eddyfi Acquisition, including the preliminary aggregate transaction consideration, is based on provisional amounts, and the associated purchase accounting is not final. The preliminary allocation of the purchase price to the acquired assets and assumed liabilities was based upon the preliminary estimate of fair values. For the preliminary estimate of the fair value of assets acquired and liabilities assumed of Eddyfi, management used publicly available benchmarking information, as well as a variety of other assumptions, including market participant assumptions. Management is expected to use widely accepted income-based, market-based, and cost-based valuation approaches in connection with the finalization of the purchase accounting for the Eddyfi Acquisition. Actual results may differ materially from the assumptions within the accompanying unaudited pro forma condensed combined financial information. The unaudited pro forma adjustments are based upon available information and certain assumptions that management believes are reasonable under the circumstances. The purchase price adjustments applied to the historical financial information of Eddyfi are preliminary and subject to change as additional information becomes available and as additional analyses are performed.
The following table summarizes the preliminary aggregate transaction consideration allocation, as if the Eddyfi Acquisition had been completed on April 3, 2026, with excess recorded to Goodwill:
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
| Total Purchase Consideration | $ | 1,494,014 | |||
| Cash and cash equivalents | 14,980 | ||||
| Trade accounts receivable | 62,274 | ||||
| Other assets | 4,794 | ||||
| Inventories | 51,955 | ||||
| Prepaid expenses | 5,922 | ||||
| Property, plant and equipment | 6,919 | ||||
| Other intangible assets | 735,000 | ||||
| Total Assets Acquired | 881,844 | ||||
| Accounts payable | (12,376) | ||||
| Accrued liabilities | (28,192) | ||||
| Deferred income tax liability | (158,181) | ||||
| Other net assets | 5,442 | ||||
| Total Liabilities Assumed | (193,307) | ||||
| Net Assets Acquired, excluding Goodwill | 688,537 | ||||
| Goodwill | 805,477 | ||||
| Total Estimated Fair Value of Net Assets Acquired | $ | 1,494,014 | |||
Note 7. Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet
Explanations of the adjustments to the unaudited pro forma condensed combined balance sheet are as follows:
(A) Cash and cash equivalents:
The pro forma adjustment to cash and cash equivalent incorporates the estimated effects of the following inflows and outflows as a result of the Eddyfi Acquisition and the related financing transactions. The following table presents the components of the transaction adjustments relating to cash and cash equivalents:
| Total purchase consideration | $ | (1,494,014) | |||
| Net proceeds received from preferred stock issuance | 171,097 | ||||
| Net proceeds received from common stock issuance | 139,796 | ||||
| Proceeds from borrowings on Revolving Facility | 192,015 | ||||
| Buyer transaction costs incurred | (16,217) | ||||
| $ | (1,007,323) | ||||
(B) Inventories, net:
The pro forma adjustment to Inventories, net reflects the fair value remeasurement of Eddyfi's historical inventory balances in connection with the application of the acquisition method of accounting under ASC 805. For finished goods and work-in-process inventory, fair value is determined based on the estimated selling prices of the inventory, less the estimated remaining manufacturing and selling costs and a normal profit margin on those manufacturing and selling efforts. The final value determination of the acquired inventory may differ from this preliminary determination. The related assumptions and inputs will be refined as more data becomes available to determine the fair value indication.
The pro forma adjustment to Inventories, net also reflects a reduction in the raw materials balance related to the identification of additional excess, slow-moving and obsolete inventory when applying ESAB’s inventory provision policy to the Eddyfi historical inventory balance.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
As the acquired inventory is expected to be sold within one year of the acquisition date, the full fair value step-up adjustment has been reflected as a net increase to "Cost of sales" in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025, as if the Eddyfi Acquisition had been consummated on January 1, 2025.
(C) Goodwill:
The pro forma adjustment to Goodwill represents the estimated aggregate transaction consideration over the preliminary fair value of the underlying assets acquired and liabilities assumed and the elimination of Eddyfi’s historical Goodwill. Goodwill will be tested for impairment annually and whenever events or circumstances have occurred that may indicate a possible impairment. None of the goodwill associated with the Eddyfi Acquisition is expected to be deductible for income tax purposes.
Refer to Note 6 Fair Value Estimate of Assets Acquired and Liabilities Assumed for the preliminary allocation of purchase consideration to assets acquired and liabilities assumed, from which the goodwill balance is derived.
| Elimination of Eddyfi historical goodwill | $ | (345,103) | |||
| Goodwill resulting from the acquisition (Note 6) | 805,477 | ||||
| Net pro forma adjustments to Goodwill | $ | 460,374 | |||
The preliminary goodwill amount is subject to change as the purchase price allocation is finalized within the measurement period of up to twelve months from the acquisition date of June 1, 2026. Adjustments to the preliminary fair values of assets acquired and liabilities assumed will have a corresponding and offsetting impact on the goodwill balance. The changes may be material.
(D) Intangible assets, net:
The pro forma adjustment to Intangible assets, net reflects the preliminary fair value assigned to these assets and the resulting purchase accounting adjustments and the elimination of Eddyfi’s historical intangible assets of $183.4 million. The preliminary allocation and the estimated weighted average useful lives of the related assets are as follows:
| Fair Value | Weighted Average Useful Lives | |||||||
| Estimated fair value - Customer relationships | $ | 563,000 | 15-20 years | |||||
| Estimated fair value - Technology | 89,000 | 10 years | ||||||
| Estimated fair value - Trade names | 66,000 | 5-20 years | ||||||
| Estimated fair value - Backlog | 17,000 | 2 years | ||||||
| Less: Historical Eddyfi Intangible assets, net of amortization | (150,350) | |||||||
| Net pro forma adjustments to Intangible assets, net | $ | 584,650 | ||||||
(E) Long-term debt
The pro forma adjustment to Current portion of long-term debt reflects the elimination of the current portion of Eddyfi's historical debt obligations as of March 31, 2026 of $20.2 million, which was repaid in full in connection with the closing of the Eddyfi Acquisition on June 1, 2026 on a cash-free and debt-free basis. Eddyfi's historical debt was not assumed by ESAB as part of the Eddyfi Acquisition and accordingly is not reflected in the pro forma capitalization of the combined company.
The pro forma adjustment to Long-term debt reflects the elimination of the long-term portion of Eddyfi's historical long-term debt as of March 31, 2026.
The repayment of Eddyfi's debt at closing, including accrued and unpaid interest thereon, is reflected as a component of the “Cash Repayment of Eddyfi Debt, Cash Out Options, Transaction Expenses and Estimated Working Capital Adjustment” in the consideration transferred table in Note 5, and as a corresponding reduction to Accrued liabilities in Note 7(F) for any accrued interest outstanding as of March 31, 2026.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
The 2031 Senior Notes were issued on March 26, 2026 and are already reflected in ESAB's historical consolidated balance sheet as of April 3, 2026. Accordingly, no pro forma adjustment has been recorded in respect of the 2031 Senior Notes principal balance.
Debt issuance costs of $13.0 million incurred in connection with the issuance of the 2031 Senior Notes have been capitalized and are presented as a reduction to Long-term debt on ESAB's historical balance sheet as of April 3, 2026 in accordance with ASC 835-30. Accordingly, no pro forma adjustment is required for debt issuance costs as these are already reflected in ESAB's historical carrying value of the 2031 Senior Notes. Amortization of these debt issuance costs is reflected as a component of the pro forma interest expense adjustment described in Note 8(D) included in the Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations.
In addition, on June 1, 2026, in connection with the closing of the Eddyfi Acquisition, the Company drew down $192.0 million, representing the Revolver Drawdown to fund a portion of the acquisition consideration and associated costs and expenses. The Revolver Drawdown has been classified as long-term debt in the pro forma condensed combined balance sheet, consistent with the Company's ability and intent to refinance the borrowings on a long-term basis under its Revolving Facility.
| Current portion of long-term debt | Long-term debt | Total | |||||||||||||||
| Elimination of Eddyfi historical debt | $ | (20,206) | $ | (325,221) | $ | (345,427) | |||||||||||
| Borrowings on Revolving Facility | — | 192,015 | 192,015 | ||||||||||||||
| Net pro forma adjustments to debt | $ | (20,206) | $ | (133,206) | $ | (153,412) | |||||||||||
(F) Accrued liabilities
The pro forma adjustment to Accrued liabilities includes a $0.6 million reduction to Accrued liabilities for the anticipated repayment of Eddyfi’s accrued interest payable which relates to long-term debt extinguished as part of the Eddyfi Acquisition.
(G) Other liabilities
This pro forma adjustment represents the estimated long-term deferred income tax liability adjustments related to the preliminary fair value of assets acquired and liabilities assumed. In addition, it includes the recognition of uncertain tax position liabilities identified. Differences between these preliminary estimates and the final acquisition accounting are likely to occur and may be materially different from these estimates.
(H) Preferred stock
Preferred stock reflects the issuance of 175,000 shares of 6.50% Series A Mandatory Convertible Preferred Stock (the "Mandatory Convertible Preferred Stock"), par value $0.001 per share, with an aggregate liquidation preference of $175.0 million, issued in connection with the financing of the Eddyfi Acquisition.
The pro forma adjustment reflects the net proceeds from the preferred stock issuance of approximately $171.1 million, net of issuance costs such as placement agent and legal fees.
(I) Common stock
The pro forma adjustment to Common stock reflects the issuance of 1,254,255 shares of ESAB common stock, par value $0.001 per share, in connection with the financing of the Eddyfi Acquisition. The adjustment is calculated as follows:
| Shares of common stock issued | 1,254,255 | ||||
| Par value per share | $ | 0.001 | |||
| Par value of common stock | $ | 1 | |||
The net proceeds of $139.8 million, after deducting issuance costs, have been reflected as an adjustment to "Additional paid-in capital" in Note 7(J) below.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
The pro forma adjustment also includes the elimination of historical Eddyfi common stock.
| Par value of common stock | $ | 1 | |||
| Elimination of Eddyfi historical common stock | (241,489) | ||||
| Net pro forma adjustments to common stock | $ | (241,488) | |||
(J) Additional paid-in capital
The pro forma adjustment to Additional paid-in capital reflects the proceeds over par value received for the issuance of Common stock as discussed in Note (I) Common Stock above. Additionally, the adjustment includes the elimination of Eddyfi’s historical contributed surplus from the unaudited pro forma condensed combined balance sheet as of April 3, 2026.
Net proceeds from issuance of common stock(1) | $ | 139,795 | |||
| Elimination of Eddyfi historical contributed surplus | (6,249) | ||||
| Net pro forma adjustments to additional paid-in capital | $ | 133,546 | |||
(1) The par value of $0.001 per share attributable to the shares issued ($1,000 in aggregate) has been reflected as a pro forma adjustment to Common stock in Note 7 (I) above, with the remaining net proceeds of $139.8 million reflected as a pro forma adjustment to Additional paid-in capital.
(K) Retained earnings
The pro forma adjustment to Retained earnings reflects transaction-related or purchase accounting adjustment that impact the opening retained earnings of the combined company as of April 3, 2026.
The following pro forma adjustments impacted retained earnings:
| Buyer transaction costs incurred | $ | (16,217) | |||
| Elimination of historical Eddyfi retained earnings | 984 | ||||
| Net pro forma adjustment to retained earnings | $ | (15,233) | |||
(L) Accumulated other comprehensive loss
The pro forma adjustment to Accumulated other comprehensive loss reflects the elimination of Eddyfi's historical accumulated other comprehensive loss balance of $9.5 million as of March 31, 2026.
Note 8. Adjustments to Unaudited Pro Forma Condensed Combined Statements of Operations
Explanations of the adjustments to the unaudited pro forma condensed combined statement of operations are as follows:
(A) Inventory – Cost of sales:
The pro forma adjustment to Inventories, net reflects the adjustment to the historical inventory of Eddyfi which has been adjusted to increase inventories by $5.9 million to reflect the estimated fair value. Refer to note (B) Inventories, net for details on fair value determination. The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2025 has been adjusted to increase Cost of sales by the same amount, to reflect inventory step-up amortization, as the inventory is expected to be sold within one year of the acquisition date.
(B) Amortization expense – Selling General and Administrative expenses:
The pro forma adjustment for amortization expense reflects an adjustment related to the acquisition date fair value adjustments made to acquired intangible assets. The following table is a summary of information related to certain intangible
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
assets acquired, including information used to calculate the pro forma change in amortization expense that is adjusted to Selling, general and administrative expenses:
| Fair Value | Weighted Average Useful Lives (Years) | Three months ended April 3, 2026 | Year ended December 31, 2025 | ||||||||||||||
| Customer relationships | $ | 563,000 | 15-20 years | $ | 8,792 | $ | 35,167 | ||||||||||
| Technology | 89,000 | 10 years | 2,225 | 8,900 | |||||||||||||
| Trade names | 66,000 | 5-20 years | 1,275 | 5,100 | |||||||||||||
| Backlog | 17,000 | 2 years | 2,125 | 8,500 | |||||||||||||
| Less: Historical Eddyfi amortization expense | (8,239) | (31,104) | |||||||||||||||
| Net pro forma adjustment to amortization expense | $ | 6,178 | $ | 26,563 | |||||||||||||
(C) Transaction costs - selling general and administrative expenses:
The pro forma adjustments to Selling, general and administrative expenses for the year ended December 31, 2025 include $16.2 million of additional acquisition-related transaction costs incurred subsequent to April 3, 2026. These costs will not affect the Company’s statement of operations beyond 12 months of the acquisition date.
(D) Interest expense and other, net:
The pro forma adjustments to Interest expense and other, net reflect the elimination of Eddyfi’s historical interest expense as the related debt has been extinguished as part of the Eddyfi Acquisition. Additionally, the inclusion of incremental interest expense and debt issuance cost amortization on the 2031 Senior Notes and Revolving Facility as if they had been outstanding since January 1, 2025, the beginning of the earliest period presented.
The 2031 Senior Notes were issued on March 26, 2026; accordingly ESAB's historical results for the three months ended April 3, 2026 reflect only eight days of interest expense and debt issuance cost amortization. A pro forma gross-up adjustment has therefore been recorded for the three months ended April 3, 2026 to reflect a full quarter, with a full year adjustment recorded for the year ended December 31, 2025.
Additionally. this pro forma adjustment to Interest expense and other, net reflects the elimination of the fees to secure a Bridge Facility during the three months ended April 3, 2026.
The following table presents the pro forma Interest expense adjustments:
| Three months ended April 3, 2026 | Year ended December 31, 2025 | ||||||||||
Interest expense on 2031 Senior Notes(1) | $ | 12,830 | $ | 56,250 | |||||||
| Net change in interest expense on Revolving Facility | (460) | 4,054 | |||||||||
Amortization of debt issuance costs(2) | 593 | 2,600 | |||||||||
Bridge financing commitment(3) | (4,809) | — | |||||||||
Eliminate Eddyfi historical interest expense(4) | (6,315) | (50,480) | |||||||||
| Pro forma adjustment | $ | 1,839 | $ | 12,424 | |||||||
(1) Full quarter interest expense of $14.1 million less amount already reflected in ESAB's historical three month period ended April 3, 2026 results. For the year ended December 31, 2025, a full year of interest expense is reflected.
(2) Total debt issuance costs of $13.0 million are amortized on a straight-line basis over the 5 year term of the 2031 Senior Notes. The adjustment for the three months ended April 3, 2026 represents a full quarter of amortization less the amount already reflected in ESAB's historical results. The adjustment for the year ended December 31, 2025 reflects a full year of amortized debt issuance costs.
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
(3) ESAB paid $4.8 million in fees to secure a Bridge Facility during the three months ended April 3, 2026. ESAB did not draw on the Bridge Facility, and after the 2031 Senior Notes Issuance, ESAB terminated the Bridge Facility and recorded the $4.8 million in fees previously paid as interest expense.
(4) Represents the elimination of Eddyfi's historical interest expense and preferred dividends for the three months ended April 3, 2026 and for the year ended December 31, 2025, as Eddyfi's historical debt was repaid in full at closing on a cash-free and debt-free basis. Eddyfi’s preferred shares were converted to common shares during 2025.
The interest expense included in the unaudited pro forma condensed combined financial information for the 2031 Senior Notes was calculated using the fixed rate of 5.625% and the interest expense included for the Revolving Facility was calculated using the historical weighted average interest rate of 5.04% for the three months ended April 3, 2026 and 5.47% for the year ended December 31, 2025. Actual interest rates may vary from those depicted in the pro forma amounts.
A change in the assumed variable interest rates of the Revolving Facility of 0.125% would change pro forma interest expense by approximately $0.3 million per year.
(E) Income tax expense:
An adjustment to incorporate the estimated income tax effect of the pro forma adjustments related to the Eddyfi Acquisition using the estimated blended statutory rate of 23.9% for the three-months ended April 3, 2026 and the year ended December 31, 2025. The income tax rate does not take into account any possible future tax events or changes in planned structure for the combined company. The effective tax rate of the combined company could be significantly different than what is presented in the pro forma financial information.
(F) Mandatory convertible preferred stock dividends:
The pro forma adjustment to Mandatory Convertible Preferred Stock dividends reflects the dividend payable at a rate of 6.50% per annum ($65.00 per share per annum), payable in cash quarterly when, as and if declared which would have been $2.8 million for the three-months ended April 3, 2026 and $11.4 million for the year ended December 31, 2025.
Note 9. Pro Forma Net Income per Share
Pro Forma Net Income Per Share – Basic has been calculated by dividing Pro forma net income from continuing operations attributable to ESAB by the estimated weighted average number of shares of ESAB's common stock that would have been outstanding during the three month period ended April 3, 2026 and the year ended December 31, 2025.
Pro Forma Net Income Per Share – Diluted is computed by dividing Pro Forma Net Income from continuing operations attributable to ESAB by the estimated weighted average shares outstanding, assuming all dilutive potential common shares were issued, unless doing so is anti-dilutive. For purposes of the pro forma condensed combined financial information, new shares have been assumed to be issued on January 1, 2025.
For purposes of calculating pro forma diluted net income per share, the Mandatory Convertible Preferred Stock is assessed under the if-converted method under which, the 175,000 shares of Mandatory Convertible Preferred Stock are assumed to convert into common stock at the maximum conversion rate of 8.2576 shares per preferred share, resulting in approximately 1.4 million shares of common stock. If the if-converted method results in a lower diluted earnings per share than basic earnings per share, the Mandatory Convertible Preferred Stock is dilutive and the assumed conversion shares are included in the diluted share count with the preferred dividends added back to the numerator. If antidilutive, the Mandatory Convertible Preferred Stock is excluded from the diluted calculation. Management has determined that the Mandatory Convertible Preferred Stock would be antidilutive for the pro forma periods ended April 3, 2026 and year ended December 31, 2025 and so the conversion shares have been excluded from the earnings per share calculation.
The following tables set forth the computation of pro forma basic and diluted net income per share attributable to ESAB common stockholders for the three months ended April 3, 2026 and the year ended December 31, 2025:
ESAB Corporation
Notes to the Unaudited Pro Forma Condensed Combined Financial Information
(currency amounts in thousands, except share and per share amounts)
| Three months ended April 3, 2026 | Year ended December 31, 2025 | ||||||||||
Pro forma net income from continuing operations attributable to ESAB(1) | $ | 39,170 | $ | 198,723 | |||||||
| Distributed and undistributed earnings allocated to non-vested shares | (177) | (899) | |||||||||
Mandatory Convertible Preferred Stock dividends(2) | (2,844) | (11,375) | |||||||||
| Pro forma net income attributable to ESAB common stockholders | $ | 36,149 | $ | 186,449 | |||||||
| Historical Weighted Average Shares of ESAB | 60,781,212 | 60,680,448 | |||||||||
Add: Common stock issued in connection with Eddyfi financing(3) | 1,254,255 | 1,254,255 | |||||||||
| Pro forma weighted average shares outstanding - Basic | 62,035,467 | 61,934,703 | |||||||||
Net effect of potentially dilutive securities(4) | 484,616 | 585,846 | |||||||||
| Pro forma weighted average shares outstanding - Diluted | 62,520,083 | 62,520,549 | |||||||||
| Pro Forma Net Income Per Share - Basic | $ | 0.58 | $ | 3.01 | |||||||
| Pro Forma Net Income Per Share - Diluted | $ | 0.58 | $ | 2.98 | |||||||
(1) Net income from continuing operations attributable to ESAB Corporation for the respective periods is calculated using Net income from continuing operations, less Income attributable to noncontrolling interest, net of taxes.
(2) The 6.50% per annum cumulative dividends on the 175,000 shares of Mandatory Convertible Preferred Stock have been deducted from pro forma net income attributable to ESAB in computing pro forma net income attributable to ESAB common stockholders. They were issued on the acquisition closing date of June 1, 2026 and have been assumed to be outstanding as of January 1, 2025 for purposes of the pro forma statements of income, consistent with the pro forma presentation assumptions.
(3) The 1,254,255 shares of ESAB common stock issued on June 1, 2026 in connection with the financing of the Eddyfi Acquisition have been assumed to be outstanding as of January 1, 2025. For purposes of the pro forma share count, these shares are reflected in both the basic and diluted weighted average share denominators for each period presented.
(4) Potentially dilutive securities include stock options, performance-based restricted stock units and non-performance-based restricted stock units. The Mandatory Convertible Preferred Stock is excluded from the diluted calculation as it is anti-dilutive.