Released on: Friday, 15 May 2026 10:10AM
| 1 EBITDA and EBITDA margin are non-GAAP financial measures. For more information on non-GAAP financial measures, please see the section “Use of Non-GAAP Financial Measures” and the table captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results.” | |
| 2 Return on equity is presented on an annualized basis. | |
| 3 The figure includes locations of the franchising of SBC brand clinics, Rize Clinic, Gorilla Clinic, AHH Clinic, JUN CLINIC, OrangeTwist. | |
| 4 The customer count includes customers of SBC brand clinics, Rize Clinic, Gorilla Clinic, AHH Clinic, and JUN CLINIC. The applicable periods are from April 1, 2025 to March 31, 2026. | |
| 5 The figures include franchised SBC brand clinics, Rize Clinic, Gorilla Clinic, AHH Clinic, and JUN Clinic, excluding free counseling. The percentages represent customers who visited our franchisees' clinics twice or more. Please note that the unique counts and repeat rates for AHH clinics and JUN clinics are estimated based on the ratios of SBC brand clinics, Rize clinics, and Gorilla clinics. | |
| SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED BALANCE SHEETS | |||||
| March 31, 2026 | December 31, 2025 | ||||
| ASSETS | |||||
| Current assets: | |||||
| Cash and cash equivalents | $ | 167,305,095 | $ | 163,773,838 | |
| Accounts receivable | 2,980,193 | 2,388,021 | |||
| Accounts receivable – related parties | 33,784,532 | 27,511,730 | |||
| Inventories | 2,323,880 | 2,792,617 | |||
| Short-term investments – related parties | 313,865 | 319,193 | |||
| Finance lease receivables, current – related parties | 13,326,150 | 12,832,355 | |||
| Income tax recoverable | 1,173,913 | 1,175,510 | |||
| Customer loans receivable, current | 6,659,837 | 8,705,999 | |||
| Prepaid expenses and other current assets | 10,912,717 | 11,724,852 | |||
| Total current assets | 238,780,182 | 231,224,115 | |||
| Non-current assets: | |||||
| Property and equipment, net | 7,287,369 | 7,539,392 | |||
| Intangible assets, net | 47,152,285 | 47,742,888 | |||
| Long-term investments, net | 1,198,583 | 1,299,366 | |||
| Equity method investments | 20,312,642 | 20,312,642 | |||
| Goodwill, net | 15,398,049 | 15,432,061 | |||
| Finance lease receivables, non-current – related parties | 12,548,800 | 13,746,513 | |||
| Operating lease right-of-use assets | 11,084,198 | 8,366,569 | |||
| Finance lease right-of-use assets | 392,118 | 450,874 | |||
| Deferred tax assets | 4,975,629 | 4,014,294 | |||
| Customer loans receivable, non-current | 3,454,969 | 4,824,977 | |||
| Long-term prepayments | 705,430 | 393,270 | |||
| Long-term investments in MCs – related parties | 17,539,564 | 17,837,293 | |||
| Other assets | 7,189,758 | 7,263,692 | |||
| Total non-current assets | 149,239,394 | 149,223,831 | |||
| Total assets | $ | 388,019,576 | $ | 380,447,946 | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||
| Current liabilities: | |||||
| Accounts payable | $ | 19,168,072 | $ | 16,988,384 | |
| Accounts payable – related parties | 527,624 | 651,463 | |||
| Bank and other borrowings, current | 8,987,118 | 9,099,046 | |||
| Advances from customers | 1,011,249 | 1,415,762 | |||
| Advances from customers – related parties | 4,217,057 | 5,357,221 | |||
| Income tax payable | 8,450,440 | 8,821,853 | |||
| Operating lease liabilities, current | 5,521,371 | 4,416,960 | |||
| Finance lease liabilities, current | 118,297 | 132,946 | |||
| Accrued liabilities and other current liabilities | 11,896,371 | 11,544,695 | |||
| Due to related party | 2,670,016 | 2,692,673 | |||
| Total current liabilities | 62,567,615 | 61,121,003 | |||
| SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED BALANCE SHEETS — (Continued) | |||||||
| March 31, 2026 | December 31, 2025 | ||||||
| Non-current liabilities: | |||||||
| Bank and other borrowings, non-current | 31,447,900 | 33,734,438 | |||||
| Deferred tax liabilities | 16,215,816 | 16,374,832 | |||||
| Operating lease liabilities, non-current | 5,731,514 | 4,136,257 | |||||
| Finance lease liabilities, non-current | 93,600 | 116,527 | |||||
| Other liabilities | 1,578,954 | 1,660,183 | |||||
| Total non-current liabilities | 55,067,784 | 56,022,237 | |||||
| Total liabilities | 117,635,399 | 117,143,240 | |||||
| Commitments and contingencies (Note 19) | |||||||
| Stockholders’ equity: | |||||||
| Preferred stock ($0.0001 par value, 20,000,000 shares authorized; no shares issued and outstanding as of March 31, 2026 and December 31, 2025) | — | — | |||||
| Common stock ($0.0001 par value, 400,000,000 shares authorized, 103,881,251 shares issued, and 102,576,943 shares outstanding as of March 31, 2026 and December 31, 2025) | 10,388 | 10,388 | |||||
| Additional paid-in capital | 72,867,424 | 72,867,424 | |||||
| Treasury stock (at cost, 1,304,308 shares as of March 31, 2026 and December 31, 2025) | (7,749,997 | ) | (7,749,997 | ) | |||
| Retained earnings | 251,756,691 | 240,448,620 | |||||
| Accumulated other comprehensive loss | (61,541,134 | ) | (57,294,239 | ) | |||
| Total SBC Medical Group Holdings Incorporated stockholders’ equity | 255,343,372 | 248,282,196 | |||||
| Non-controlling interests | 15,040,805 | 15,022,510 | |||||
| Total stockholders’ equity | 270,384,177 | 263,304,706 | |||||
| Total liabilities and stockholders’ equity | $ | 388,019,576 | $ | 380,447,946 | |||
| SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | ||||||||
| For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Revenues, net – related parties | $ | 37,955,060 | $ | 45,257,145 | ||||
| Revenues, net | 5,105,502 | 2,071,556 | ||||||
| Total revenues, net | 43,060,562 | 47,328,701 | ||||||
| Cost of revenues (including cost of revenues from related parties of $124,389 and $3,456,928 for the three months ended March 31, 2026 and 2025, respectively) | 12,713,828 | 9,595,617 | ||||||
| Gross profit | 30,346,734 | 37,733,084 | ||||||
| Operating expenses: | ||||||||
| Selling, general and administrative expenses (including selling, general and administrative expenses from related parties of $343,393 and nil for the three months ended March 31, 2026 and 2025, respectively) | 12,626,719 | 13,531,010 | ||||||
| Total operating expenses | 12,626,719 | 13,531,010 | ||||||
| Income from operations | 17,720,015 | 24,202,074 | ||||||
| Other income (expenses): | ||||||||
| Interest income | 121,369 | 55,333 | ||||||
| Interest expense | (114,806 | ) | (6,207 | ) | ||||
| Foreign currency exchange gain (loss), net | 861,678 | (1,058,526 | ) | |||||
| Other income | 491,564 | 151,328 | ||||||
| Other expenses | (223,209 | ) | (638,733 | ) | ||||
| Gain on redemption of life insurance policies | — | 8,746,138 | ||||||
| Total other income | 1,136,596 | 7,249,333 | ||||||
| Income before income taxes | 18,856,611 | 31,451,407 | ||||||
| Income tax expense | 7,527,591 | 9,959,457 | ||||||
| Net income | 11,329,020 | 21,491,950 | ||||||
| Less: net income (loss) attributable to non-controlling interests | 20,949 | (10,496 | ) | |||||
| Net income attributable to SBC Medical Group Holdings Incorporated | $ | 11,308,071 | $ | 21,502,446 | ||||
| Other comprehensive income (loss): | ||||||||
| Foreign currency translation adjustment | $ | (4,249,549 | ) | $ | 9,808,327 | |||
| Total comprehensive income | 7,079,471 | 31,300,277 | ||||||
| Less: comprehensive income (loss) attributable to non-controlling interests | 18,295 | (36,832 | ) | |||||
| Comprehensive income attributable to SBC Medical Group Holdings Incorporated | $ | 7,061,176 | $ | 31,337,109 | ||||
| Net income per share attributable to SBC Medical Group Holdings Incorporated | ||||||||
| Basic and diluted | $ | 0.11 | $ | 0.21 | ||||
| Weighted average shares outstanding | ||||||||
| Basic and diluted | 102,576,943 | 103,276,637 | ||||||
| SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| For the Three Months Ended March 31, | |||||||
| 2026 | 2025 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Net income | $ | 11,329,020 | $ | 21,491,950 | |||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation and amortization expense | 670,434 | 628,304 | |||||
| Non-cash lease expense | 1,420,824 | 985,184 | |||||
| Provision for (reversal of) credit losses | (31,353 | ) | 25,102 | ||||
| Fair value change of long-term investments | 80,301 | 140,581 | |||||
| Gain on redemption of life insurance policies | — | (8,746,138 | ) | ||||
| Gain on disposal of property and equipment | — | (12,375 | ) | ||||
| Deferred income taxes | (1,086,473 | ) | 7,016,227 | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (627,606 | ) | (147,925 | ) | |||
| Accounts receivable - related parties | (6,821,339 | ) | (295,505 | ) | |||
| Inventories | 442,643 | (124,279 | ) | ||||
| Finance lease receivables - related parties | 264,252 | (2,779,253 | ) | ||||
| Customer loans receivable | 3,270,347 | 4,501,760 | |||||
| Prepaid expenses and other current assets | 629,253 | (3,150,243 | ) | ||||
| Long-term prepayments | 31,592 | 98,164 | |||||
| Other assets | (66,265 | ) | 318,351 | ||||
| Accounts payable | 2,484,437 | 3,235,017 | |||||
| Accounts payable - related parties | (114,689 | ) | 441,481 | ||||
| Notes payables - related parties | — | (548,077 | ) | ||||
| Advances from customers | (386,997 | ) | (328,791 | ) | |||
| Advances from customers - related parties | (1,066,776 | ) | (2,114,829 | ) | |||
| Income tax payable | (245,955 | ) | (17,635,239 | ) | |||
| Operating lease liabilities | (1,424,716 | ) | (1,036,605 | ) | |||
| Accrued liabilities and other current liabilities | 543,412 | 63,764 | |||||
| Other liabilities | (62,408 | ) | (98,005 | ) | |||
| NET CASH PROVIDED BY OPERATING ACTIVITIES | 9,231,938 | 1,928,621 | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
| Purchase of property and equipment | (124,995 | ) | (253,725 | ) | |||
| Prepayments for property and equipment | (423,870 | ) | (501,253 | ) | |||
| Purchase of long-term investments | — | (635,145 | ) | ||||
| Long-term loans to others | — | (12,783 | ) | ||||
| Repayments from related parties | — | 70,000 | |||||
| Repayments from others | 20,840 | 30,680 | |||||
| Proceeds from disposal of property and equipment | — | 323,419 | |||||
| NET CASH USED IN INVESTING ACTIVITIES | (528,025 | ) | (978,807 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
| Borrowings from related parties | — | 15,000 | |||||
| Repayments of bank and other borrowings | (1,782,479 | ) | (55,873 | ) | |||
| Repayments of finance lease liabilities | (37,278 | ) | (223,454 | ) | |||
| Repayments to related parties | (22,657 | ) | (16,053 | ) | |||
| NET CASH USED IN FINANCING ACTIVITIES | (1,842,414 | ) | (280,380 | ) | |||
| Effect of exchange rate changes | (3,330,242 | ) | 6,342,297 | ||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 3,531,257 | 7,011,731 | |||||
| CASH AND CASH EQUIVALENTS AS OF THE BEGINNING OF THE PERIOD | 163,773,838 | 125,044,092 | |||||
| CASH AND CASH EQUIVALENTS AS OF THE END OF THE PERIOD | $ | 167,305,095 | $ | 132,055,823 | |||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |||||||
| Cash paid for interest expense | $ | 114,806 | $ | 6,207 | |||
| Cash paid for income taxes, net | $ | 8,848,074 | $ | 20,577,290 | |||
| SBC MEDICAL GROUP HOLDINGS INCORPORATED UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS — (Continued) | ||||||
| For the Three Months Ended March 31, | ||||||
| 2026 | 2025 | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||||
| Property and equipment transferred from long-term prepayments | $ | 68,691 | $ | 125,287 | ||
| Operating lease right-of-use assets obtained in exchange for operating lease liabilities | $ | 19,664 | $ | 102,599 | ||
| Finance lease right-of-use assets obtained in exchange for finance lease liabilities | $ | — | $ | 581,129 | ||
| Remeasurement of operating lease liabilities and right-of-use assets due to lease modifications | $ | 4,260,931 | $ | 358,358 | ||
| Payables to related parties in connection with loan services provided | $ | — | $ | 1,922,224 | ||
| Issuance of common stock as incentive shares | $ | — | $ | 86 | ||
| Redemption proceeds receivable on life insurance policies | $ | — | $ | 17,735,717 | ||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | ||||||||
| SBC MEDICAL GROUP HOLDINGS INCORPORATED | ||||||||
| Unaudited Reconciliations of GAAP and Non-GAAP Results | ||||||||
| For the Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Total Revenues, net | $ | 43,060,562 | $ | 47,328,701 | ||||
| Net income attributable to SBC Medical Group Holdings Incorporated | 11,308,071 | 21,502,446 | ||||||
| Net income margin | 26 | % | 45 | % | ||||
| Income from operations | 17,720,015 | 24,202,074 | ||||||
| Depreciation and amortization expense | 670,434 | 628,304 | ||||||
| EBITDA | 18,390,449 | 24,830,378 | ||||||
| EBITDA margin | 43 | % | 52 | % | ||||
| Net income margin is defined as net income attributable to SBC Medical Group Holdings Incorporated divided by total revenues, net. EBITDA is calculated by adding depreciation and amortization expense to income from operations. EBITDA margin is defined as EBITDA divided by total revenues, net. | ||||||||