# EDGAR Filing Document

**Accession Number:** 0001899883
**File Stem:** 0001899883-25-000054
**Filing Date:** 2025-10
**Character Count:** 475771
**Document Hash:** 96daf3f0c527de935fc272be0effed37
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001899883-25-000054.hdr.sgml**: 20251031

**ACCESSION NUMBER**: 0001899883-25-000054

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 111

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251031

**DATE AS OF CHANGE**: 20251031

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** FTAI Infrastructure Inc.
- **CENTRAL INDEX KEY:** 0001899883
- **STANDARD INDUSTRIAL CLASSIFICATION:** RAILROADS, LINE-HAUL OPERATING [4011]
- **ORGANIZATION NAME:** 01 Energy & Transportation
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41370
- **FILM NUMBER:** 251440426

**BUSINESS ADDRESS:**
- **STREET 1:** 1345 AVENUE OF THE AMERICAS
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10105
- **BUSINESS PHONE:** (212) 798-6100

**MAIL ADDRESS:**
- **STREET 1:** 1345 AVENUE OF THE AMERICAS
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10105

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** FTAI Infrastructure LLC
- **DATE OF NAME CHANGE:** 20211216

?xml version='1.0' encoding='ASCII'? fip-20250930

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 10-Q** 

☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2025

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____ to ____

Commission file number **001-41370**

![FTAI_Infrastructure_Logo.jpg](fip-20250930_g1.jpg)

**FTAI INFRASTRUCTURE INC.**

(Exact name of registrant as specified in its charter)

---

| | | | |
|:---|:---|:---|:---|
| **Delaware** | **Delaware** | **87-4407005** | **87-4407005** |
| (State or other jurisdiction of incorporation or organization) | (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | (I.R.S. Employer Identification No.) |
| **1345 Avenue of the Americas, 45th Floor** | **New York** | **NY** | **10105** |
| (Address of principal executive offices) | (Address of principal executive offices) | (Address of principal executive offices) | (Zip Code) |

---

(Registrant's telephone number, including area code) **(212) 798-6100** 

(Former name, former address and former fiscal year, if changed since last report) **N/A**

---

| | | |
|:---|:---|:---|
| Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: | Securities registered pursuant to Section 12(b) of the Act: |
| Title of each class: | Trading Symbol: | Name of exchange on which registered: |
| Common Stock, par value $0.01 per share | FIP | The Nasdaq Global Select Market |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes 🗹 No ◻

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes 🗹 No ◻

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | 🗹 | Accelerated filer | ☐ |
| Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
| | | 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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No 🗹

As of October 29, 2025, the number of outstanding shares of the registrant's common stock was 116,294,461 shares.

------

**FORWARD-LOOKING STATEMENTS AND RISK FACTORS SUMMARY**

This report contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are not statements of historical fact but instead are based on our present beliefs and assumptions and on information currently available to us. You can identify these forward-looking statements by the use of forward-looking words such as "outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "could," "seeks," "approximately," "predicts," "intends," "plans," "estimates," "anticipates," "target," "projects," "contemplates" or the negative version of those words or other comparable words. Any forward-looking statements contained in this report are based upon our historical performance and on our current plans, estimates and expectations in light of information currently available to us. The inclusion of this forward-looking information should not be regarded as a representation by us, that the future plans, estimates or expectations contemplated by us will be achieved.

Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business, prospects, growth strategy and liquidity. Accordingly, there are or will be important factors that could cause our actual results to differ materially from those indicated in these statements. The following is a summary of the principal risk factors that make investing in our securities risky and may materially adversely affect our business, financial condition, results of operations and cash flows. This summary should be read in conjunction with the more complete discussion of the risk factors we face, which are set forth in Part II, Item 1A, "Risk Factors" of this report. We believe that these factors include, but are not limited to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to successfully operate as a standalone public company;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in economic conditions generally and specifically in our industry sectors, and other risks relating to the global economy, including, but not limited to, the U.S. federal government shutdown, the Russia-Ukraine conflict, the conflicts in the Middle East, public health crises, changing trade policies and tariffs, including related uncertainty or the imposition of modified or additional tariffs, and any related responses or actions by businesses and governments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reductions in cash flows received from our assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to take advantage of acquisition opportunities at favorable prices;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a lack of liquidity surrounding our assets, which could impede our ability to vary our portfolio in an appropriate manner;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the relative spreads between the yield on the assets we acquire and the cost of financing;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• adverse changes in the financing markets we access affecting our ability to finance our acquisitions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• customer defaults on their obligations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to renew existing contracts and enter into new contracts with existing or potential customers;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the availability and cost of capital, including for future acquisitions, to refinance our debt and to fund our operations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• concentration of a particular type of asset or in a particular sector;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• competition within the rail, energy and intermodal transport sectors;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the competitive market for acquisition opportunities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• risks related to operating through joint ventures, partnerships, consortium arrangements or other collaborations with third parties;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to successfully integrate acquired businesses;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• obsolescence of our assets or our ability to sell our assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• exposure to uninsurable losses and force majeure events;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• infrastructure operations and maintenance may require substantial capital expenditures;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the legislative/regulatory environment and exposure to increased economic regulation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• exposure to the oil and gas industry's volatile oil and gas prices;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to maintain our exemption from registration under the Investment Company Act of 1940 and the fact that maintaining such exemption imposes limits on our operations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to successfully utilize leverage in connection with our investments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• foreign currency risk and risk management activities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• effectiveness of our internal control over financial reporting;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• exposure to environmental risks, including natural disasters, increasing environmental legislation and the broader impacts of climate change;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• actions taken by national, state, or provincial governments, including nationalization, or the imposition of new taxes, could materially impact the financial performance or value of our assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our dependence on FIG LLC (the "Manager") and its professionals and actual, potential or perceived conflicts of interest in our relationship with our Manager;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• effects of the acquisition of Softbank Group Corp.'s ("Softbank") equity in Fortress Investment Group LLC ("Fortress") by certain members of management of Fortress and Mubadala Capital, a wholly owned asset management subsidiary of Mubadala Investment Company ("Mubadala");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• volatility in the market price of our stock;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the inability to pay dividends to our stockholders in the future;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our inability to complete the acquisition of The Wheeling Corporation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our inability to successfully integrate the businesses of The Wheeling Corporation and Transtar; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• other risks described in the "Risk Factors" section of this report.

These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this report. The forward-looking statements made in this report relate only to events as of the date on which the statements are made. We do not undertake any obligation to publicly update or review any forward-looking statement except as required by law, whether as a result of new information, future developments or otherwise.

If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from what we may have expressed or implied by these forward-looking statements. We caution that you should not place undue reliance on any of our forward-looking statements. Furthermore, new risks and uncertainties arise from time to time, and it is impossible for us to predict those events or how they may affect us.

------

**FTAI INFRASTRUCTURE INC.**

**INDEX TO FORM 10-Q**

---

| | | |
|:---|:---|:---|
| | **PART I - FINANCIAL INFORMATION** | |
| **Item 1.** | [Unaudited Consolidated Financial Statements of FTAI Infrastructure Inc.:](#i5e87976eef3d4142b84a85eb0db15c2c_19) | [5](#i5e87976eef3d4142b84a85eb0db15c2c_19) |
|  | [Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024](#i5e87976eef3d4142b84a85eb0db15c2c_19) | [5](#i5e87976eef3d4142b84a85eb0db15c2c_19) |
|  | [Consolidated Statements of Operations for the three and nine months ended September 30, 2025 and 2024](#i5e87976eef3d4142b84a85eb0db15c2c_25) | [7](#i5e87976eef3d4142b84a85eb0db15c2c_25) |
|  | [Consolidated Statements of Comprehensive](#i5e87976eef3d4142b84a85eb0db15c2c_31)[(Loss) Income](#i5e87976eef3d4142b84a85eb0db15c2c_31)[for the three and nine months ended September 30, 2025 and 2024](#i5e87976eef3d4142b84a85eb0db15c2c_31) | [8](#i5e87976eef3d4142b84a85eb0db15c2c_31) |
|  | [Consolidated Statements of Changes in Equity for the three and nine months ended September 30, 2025 and 2024](#i5e87976eef3d4142b84a85eb0db15c2c_34) | [9](#i5e87976eef3d4142b84a85eb0db15c2c_34) |
|  | [Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024](#i5e87976eef3d4142b84a85eb0db15c2c_37) | [11](#i5e87976eef3d4142b84a85eb0db15c2c_37) |
|  | [Notes to Consolidated Financial Statements](#i5e87976eef3d4142b84a85eb0db15c2c_43) | [13](#i5e87976eef3d4142b84a85eb0db15c2c_43) |
|  | &nbsp;&nbsp;[Note 1: Organization](#i5e87976eef3d4142b84a85eb0db15c2c_46) | [13](#i5e87976eef3d4142b84a85eb0db15c2c_46) |
|  | &nbsp;&nbsp;[Note 2: Summary of Significant Accounting Policies](#i5e87976eef3d4142b84a85eb0db15c2c_49) | [13](#i5e87976eef3d4142b84a85eb0db15c2c_49) |
|  | &nbsp;&nbsp;[Note 3: Acquisition of Subsidiaries](#i5e87976eef3d4142b84a85eb0db15c2c_55) | [20](#i5e87976eef3d4142b84a85eb0db15c2c_55) |
|  | &nbsp;&nbsp;[Note 4: Leasing Equipment, net](#i5e87976eef3d4142b84a85eb0db15c2c_58) | [23](#i5e87976eef3d4142b84a85eb0db15c2c_58) |
|  | &nbsp;&nbsp;[Note 5: Property, Plant and Equipment, net](#i5e87976eef3d4142b84a85eb0db15c2c_64) | [23](#i5e87976eef3d4142b84a85eb0db15c2c_64) |
|  | &nbsp;&nbsp;[Note 6: Investments](#i5e87976eef3d4142b84a85eb0db15c2c_67) | [24](#i5e87976eef3d4142b84a85eb0db15c2c_67) |
|  | &nbsp;&nbsp;[Note 7: Intangible Assets, net](#i5e87976eef3d4142b84a85eb0db15c2c_70) | [26](#i5e87976eef3d4142b84a85eb0db15c2c_70) |
|  | &nbsp;&nbsp;[Note 8: Debt, net](#i5e87976eef3d4142b84a85eb0db15c2c_73) | [28](#i5e87976eef3d4142b84a85eb0db15c2c_73) |
|  | &nbsp;&nbsp;[Note 9: Fair Value Measurements](#i5e87976eef3d4142b84a85eb0db15c2c_76) | [30](#i5e87976eef3d4142b84a85eb0db15c2c_76) |
|  | &nbsp;&nbsp;[Note 10: Derivative Financial Instruments](#i5e87976eef3d4142b84a85eb0db15c2c_79) | [33](#i5e87976eef3d4142b84a85eb0db15c2c_79) |
|  | &nbsp;&nbsp;[Note 11: Revenues](#i5e87976eef3d4142b84a85eb0db15c2c_82) | [34](#i5e87976eef3d4142b84a85eb0db15c2c_82) |
|  | &nbsp;&nbsp;[Note 12: Equity-Based Compensation](#i5e87976eef3d4142b84a85eb0db15c2c_91) | [35](#i5e87976eef3d4142b84a85eb0db15c2c_91) |
|  | &nbsp;&nbsp;[Note 13: Retirement Benefit Plans](#i5e87976eef3d4142b84a85eb0db15c2c_94) | [36](#i5e87976eef3d4142b84a85eb0db15c2c_94) |
|  | &nbsp;&nbsp;[Note 14: Income Taxes](#i5e87976eef3d4142b84a85eb0db15c2c_100) | [37](#i5e87976eef3d4142b84a85eb0db15c2c_100) |
|  | &nbsp;&nbsp;[Note 15: Management Agreement and Affiliate Transactions](#i5e87976eef3d4142b84a85eb0db15c2c_103) | [37](#i5e87976eef3d4142b84a85eb0db15c2c_103) |
|  | &nbsp;&nbsp;[Note 16: Segment Information](#i5e87976eef3d4142b84a85eb0db15c2c_106) | [39](#i5e87976eef3d4142b84a85eb0db15c2c_106) |
|  | &nbsp;&nbsp;[Note 17: Redeemable Preferred Stock](#i5e87976eef3d4142b84a85eb0db15c2c_112) | [50](#i5e87976eef3d4142b84a85eb0db15c2c_112) |
|  | &nbsp;&nbsp;[Note 18: Earnings per Share and Equity](#i5e87976eef3d4142b84a85eb0db15c2c_115) | [53](#i5e87976eef3d4142b84a85eb0db15c2c_115) |
|  | &nbsp;&nbsp;[Note 19: Commitments and Contingencies](#i5e87976eef3d4142b84a85eb0db15c2c_118) | [54](#i5e87976eef3d4142b84a85eb0db15c2c_118) |
|  | &nbsp;&nbsp;[Note 20: Subsequent Events](#i5e87976eef3d4142b84a85eb0db15c2c_121) | [54](#i5e87976eef3d4142b84a85eb0db15c2c_121) |
| **Item 2.** | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#i5e87976eef3d4142b84a85eb0db15c2c_124) | [55](#i5e87976eef3d4142b84a85eb0db15c2c_124) |
| **Item 3.** | [Quantitative and Qualitative Disclosures About Market Risk](#i5e87976eef3d4142b84a85eb0db15c2c_196) | [75](#i5e87976eef3d4142b84a85eb0db15c2c_196) |
| **Item 4.** | [Controls and Procedures](#i5e87976eef3d4142b84a85eb0db15c2c_199) | [76](#i5e87976eef3d4142b84a85eb0db15c2c_199) |
|  | **PART II - OTHER INFORMATION** |  |
| **Item 1.** | [Legal Proceedings](#i5e87976eef3d4142b84a85eb0db15c2c_205) | [77](#i5e87976eef3d4142b84a85eb0db15c2c_205) |
| **Item 1A.** | [Risk Factors](#i5e87976eef3d4142b84a85eb0db15c2c_208) | [77](#i5e87976eef3d4142b84a85eb0db15c2c_208) |
| **Item 2.** | [Unregistered Sales of Equity Securities and Use of Proceeds](#i5e87976eef3d4142b84a85eb0db15c2c_211) | [97](#i5e87976eef3d4142b84a85eb0db15c2c_211) |
| **Item 3.** | [Defaults Upon Senior Securities](#i5e87976eef3d4142b84a85eb0db15c2c_214) | [97](#i5e87976eef3d4142b84a85eb0db15c2c_214) |
| **Item 4.** | [Mine Safety Disclosures](#i5e87976eef3d4142b84a85eb0db15c2c_217) | [97](#i5e87976eef3d4142b84a85eb0db15c2c_217) |
| **Item 5.** | [Other Information](#i5e87976eef3d4142b84a85eb0db15c2c_220) | [97](#i5e87976eef3d4142b84a85eb0db15c2c_220) |
| **Item 6.** | [Exhibits](#i5e87976eef3d4142b84a85eb0db15c2c_223) | [98](#i5e87976eef3d4142b84a85eb0db15c2c_223) |

---

------

**PART I—FINANCIAL INFORMATION**

**Item 1. Financial Statements**

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED BALANCE SHEETS** 

*(Dollars in thousands, except share and per share data)*

---

| | | | |
|:---|:---|:---|:---|
| | **Notes** | **(Unaudited)**<br>**September 30, 2025** |<br>**December 31, 2024** |
| **Assets** | | | |
| Current assets: |  |  |  |
| &nbsp;&nbsp;Cash and cash equivalents | 2 | $**34722** | $27785 |
| &nbsp;&nbsp;Restricted cash and cash equivalents | 2 | **319194** | 119511 |
| &nbsp;&nbsp;Accounts receivable, net | 2 | **63664** | 52994 |
| &nbsp;&nbsp;Other current assets | 2 | **25247** | 19561 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets |  | **442827** | 219851 |
| Leasing equipment, net | 4 | **36845** | 37453 |
| Operating lease right-of-use assets, net |  | **68563** | 67937 |
| Property, plant, and equipment, net | 5 | **3255047** | 1653468 |
| Investment - The Wheeling Corporation | 6 | **1112739** |  |
| Investments | 6 | **19642** | 12529 |
| Intangible assets, net | 7 | **44198** | 46229 |
| Goodwill | 2 | **401229** | 275367 |
| Other assets | 2 | **70630** | 61554 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets |  | $**5451720** | $2374388 |
| **Liabilities** |  |  |  |
| Current liabilities: |  |  |  |
| &nbsp;&nbsp;Accounts payable and accrued liabilities |  | $**203371** | $176425 |
| &nbsp;&nbsp;Debt, net | 8 | **1514761** | 48594 |
| &nbsp;&nbsp;Operating lease liabilities |  | **7475** | 7172 |
| &nbsp;&nbsp;Derivative liabilities | 10 | **29679** | **—** |
| &nbsp;&nbsp;Other current liabilities |  | **15410** | 18603 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities |  | **1770696** | 250794 |
| Debt, net | 7 | **2213630** | 1539241 |
| Operating lease liabilities |  | **61344** | 60893 |
| Derivative liabilities | 10 | **168926** | **—** |
| Warrant liabilities | 17 | **85362** | **—** |
| Other liabilities |  | **72989** | 67104 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities |  | **4372947** | 1918032 |
| Commitments and contingencies | 19 | **—** |  |
| **Redeemable preferred stock Series A** ($0.01 par value per share; 200,000,000 total preferred shares authorized; — and 300,000 Series A shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; redemption amount of $— million and $431.8 million at September 30, 2025 and December 31, 2024, respectively) | 17 | **—** | 381218 |
| **Redeemable convertible preferred stock Series B** ($0.01 par value per share; 200,000,000 total preferred shares authorized; 160,000 and — Series B shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; redemption amount of $192.0 million and $— million at September 30, 2025 and December 31, 2024, respectively) | 17 | **152642** |  |
| **Redeemable preferred stock Series A RailCo - Non-controlling interest** (zero par value per share; 1,000,000 total preferred shares authorized; 1,000,000 and **—** Series A - RailCo shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively; redemption amount of $1.4 billion and $— billion at September 30, 2025 and December 31, 2024, respectively) | 17 | **906058** |  |

---

------

**FTAI INFRASTRUCTURE**

**COMBINED CONSOLIDATED BALANCE SHEETS**

*(Dollars in thousands)*

---

| | | |
|:---|:---|:---|
| **Equity** | | |
| Common stock ($0.01 par value per share; 2,000,000,000 shares authorized; 116,294,461 and 113,934,860 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively) | **1163** | 1139 |
| Additional paid in capital | **674797** | 764381 |
| Accumulated deficit | **(438640)** | (405818) |
| Accumulated other comprehensive loss | **(56261)** | (157051) |
| Stockholders' equity | **181059** | 202651 |
| Non-controlling interest in equity of consolidated subsidiaries | **(160986)** | (127513) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total equity | **20073** | 75138 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, redeemable preferred stock and equity | $**5451720** | $2374388 |

---

See accompanying notes to consolidated financial statements.

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF OPERATIONS *(unaudited)***

*(Dollars in thousands, except share and per share data)*

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| |<br>**Notes** | **2025** | **2024** | **2025** | **2024** |
| **Revenues** |  |  |  |  |  |
| Total revenues | 11 | $**140556** | $83311 | $**359003** | $250733 |
| **Expenses** |  |  |  |  |  |
| Operating expenses |  | **74985** | 62766 | **216465** | 188566 |
| General and administrative |  | **3202** | 2989 | **12177** | 10690 |
| Acquisition and transaction expenses |  | **3221** | 2526 | **15440** | 4373 |
| Management fees and incentive allocation to affiliate | 15 | **3782** | 2807 | **10004** | 8584 |
| Depreciation and amortization | 4, 7 | **34813** | 19492 | **93823** | 60176 |
| Asset impairment |  | **—** |  | **4401** |  |
| **Total expenses** |  | **120003** | 90580 | **352310** | 272389 |
| **Other income (expense)** |  |  |  |  |  |
| Equity in earnings (losses) of unconsolidated entities | 6 | **2928** | (14308) | **6247** | (38998) |
| Gain on sale of assets, net |  | **28** | 2758 | **119856** | 2595 |
| (Loss) gain on modification or extinguishment of debt | 8 | **(55208)** | 747 | **(59281)** | (8423) |
| Interest expense |  | **(73312)** | (31513) | **(175628)** | (88796) |
| Other income |  | **5554** | 6537 | **12299** | 15865 |
| **Total other expense** |  | **(120010)** | (35779) | **(96507)** | (117757) |
| **Loss before income taxes** |  | **(99457)** | (43048) | **(89814)** | (139413) |
| Provision for (benefit from) income taxes | 14 | **5081** | (92) | **(35481)** | 1980 |
| **Net loss** |  | **(104538)** | (42956) | **(54333)** | (141393) |
| Less: Net loss attributable to non-controlling interests in consolidated subsidiaries - common stockholders |  | **(11497)** | (9963) | **(33998)** | (32053) |
| Less: Preferred dividends and accretion on redeemable non-controlling interests |  | **12487** |  | **12487** |  |
| Less: Dividends and accretion of redeemable preferred stock |  | **12824** | 16978 | **55622** | 51563 |
| **Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** |  | $**(118352)** | $(49971) | $**(88444)** | $(160903) |
| **Net loss attributable to common stockholders** | 18 | $**(159283)** | $(49971) | $**(134924)** | $(160903) |
| **Loss per share:** | 18 |  |  |  |  |
| Basic |  | $**(1.38)** | $(0.45) | $**(1.17)** | $(1.51) |
| Diluted |  | $**(1.38)** | $(0.45) | $**(1.18)** | $(1.51) |
| **Weighted average shares outstanding:** |  |  |  |  |  |
| Basic |  | **115555973** | 109723831 | **114851106** | 106317677 |
| Diluted |  | **115555973** | 109723831 | **114851106** | 106317677 |

---

See accompanying notes to consolidated financial statements.

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME *(unaudited)***

*(Dollars in thousands)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Net loss | $**(104538)** | $(42956) | $**(54333)** | $(141393) |
| Other comprehensive (loss) income: |  |  |  |  |
| &nbsp;&nbsp;Other comprehensive (loss) income related to derivatives <sup>(1)</sup> | **(38619)** | 27218 | **102465** | 28322 |
| &nbsp;&nbsp;Change in pension and other employee benefit accounts | **(558)** | (537) | **(1675)** | 25606 |
| **Comprehensive (loss) income** | **(143715)** | (16275) | **46457** | (87465) |
| Comprehensive loss attributable to non-controlling interests | **(11497)** | (9963) | **(33998)** | (32053) |
| **Comprehensive (loss) income attributable to stockholders** | $**(132218)** | $(6312) | $**80455** | $(55412) |

---

______________________________________________________________________________________

<sup>(1)</sup> Net of deferred tax benefit of $9.2 million and $1.6 million for the nine months ended September 30, 2025 and 2024, respectively.

See accompanying notes to consolidated financial statements.

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY *(unaudited)***

*(Dollars in thousands)*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** |
| | **Common Stock** | **Additional Paid In Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Loss** | **Non-Controlling Interest in Equity of Consolidated Subsidiaries** | **Total Equity** |
| **Equity - December 31, 2024** | $1139 | $764381 | $(405818) | $(157051) | $(127513) | $75138 |
| &nbsp;&nbsp;&nbsp;Net income (loss) |  |  | **72706** |  | **(22501)** | **50205** |
| &nbsp;&nbsp;&nbsp;Other comprehensive income |  |  |  | **139967** |  | **139967** |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive income (loss) | **—** | **—** | **72706** | **139967** | **(22501)** | **190172** |
| Settlement of equity-based compensation |  |  |  |  | **(545)** | **(545)** |
| Issuance of common shares | **12** | **(2)** |  |  |  | **10** |
| Issuance of warrants |  | **1014** |  |  |  | **1014** |
| Issuance of Manager options |  | **7358** |  |  |  | **7358** |
| Dividends declared on common stock |  | **(6886)** |  |  |  | **(6886)** |
| Dividends and accretion of redeemable preferred stock |  | **(42798)** |  |  |  | **(42798)** |
| Equity-based compensation |  | **1447** |  |  | **716** | **2163** |
| **Equity - June 30, 2025** | $**1151** | $**724514** | $**(333112)** | $**(17084)** | $**(149843)** | $**225626** |
| &nbsp;&nbsp;&nbsp;Net (loss) income |  |  | **(105528)** |  | **990** | **(104538)** |
| &nbsp;&nbsp;&nbsp;Other comprehensive loss |  |  |  | **(39177)** |  | **(39177)** |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive (loss) income | **—** | **—** | **(105528)** | **(39177)** | **990** | **(143715)** |
| Settlement of equity-based compensation |  | **(654)** |  |  |  | **(654)** |
| Issuance of common shares | **12** | **2695** |  |  |  | **2707** |
| Loss on extinguishment of preferred stock |  | **(36646)** |  |  |  | **(36646)** |
| Dividends declared on common stock |  | **(3456)** |  |  |  | **(3456)** |
| Dividends and accretion of redeemable preferred stock |  | **(12824)** |  |  | **(12487)** | **(25311)** |
| Equity-based compensation |  | **1168** |  |  | **354** | **1522** |
| **Equity - September 30, 2025** | $**1163** | $**674797** | $**(438640)** | $**(56261)** | $**(160986)** | $**20073** |

---

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY *(unaudited)***

*(Dollars in thousands)*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** |
| | **Common Stock** | **Additional Paid in Capital** | **Accumulated Deficit** | **Accumulated Other Comprehensive Loss** | **Non-Controlling Interest in Equity of Consolidated Subsidiaries** | **Total Equity** |
| **Equity - December 31, 2023** | $1006 | $843971 | $(182173) | $(178515) | $(71430) | $412859 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  | (76347) |  | (22090) | (98437) |
| &nbsp;&nbsp;&nbsp;Other comprehensive income |  |  |  | 27247 |  | 27247 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive (loss) income |  |  | (76347) | 27247 | (22090) | (71190) |
| Settlement of equity-based compensation |  | (3029) |  |  | (185) | (3214) |
| Issuance of common shares | 10 | (10) |  |  |  |  |
| Distributions to non-controlling interest |  |  |  |  | (15039) | (15039) |
| Dividends declared on common stock |  | (6303) |  |  |  | (6303) |
| Dividends and accretion of redeemable preferred stock |  | (34585) |  |  |  | (34585) |
| Equity-based compensation |  | 3559 |  |  | 580 | 4139 |
| **Equity - June 30, 2024** | $1016 | $803603 | $(258520) | $(151268) | $(108164) | $286667 |
| &nbsp;&nbsp;&nbsp;Net loss |  |  | (32993) |  | (9963) | (42956) |
| &nbsp;&nbsp;&nbsp;Other comprehensive income |  |  |  | 26681 |  | 26681 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total comprehensive (loss) income |  |  | (32993) | 26681 | (9963) | (16275) |
| Issuance of common shares | 121 | 431 |  |  |  | 552 |
| Dividends declared on common stock |  | (3404) |  |  |  | (3404) |
| Dividends and accretion of redeemable preferred stock |  | (16978) |  |  |  | (16978) |
| Equity-based compensation |  | 2082 |  |  | 547 | 2629 |
| **Equity - September 30, 2024** | $1137 | $785734 | $(291513) | $(124587) | $(117580) | $253191 |

---

See accompanying notes to consolidated financial statements.

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF CASH FLOWS *(unaudited)***

*(Dollars in thousands)*

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| Net loss | $**(54333)** | $(141393) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| Equity in (earnings) losses of unconsolidated entities | **(6247)** | 38998 |
| Gain on sale of subsidiaries | **(119952)** |  |
| Gain on sale of assets, net | **96** | (2595) |
| Loss on modification or extinguishment of debt | **59281** | 8423 |
| Gain on sale of easement | **—** | (3486) |
| Equity-based compensation | **3685** | 6768 |
| Depreciation and amortization | **93823** | 60176 |
| Asset impairment | **4401** |  |
| Change in deferred income taxes | **(36068)** | 1187 |
| Change in fair value of non-hedge derivative | **1268** |  |
| Change in fair value of warrants | **(470)** |  |
| Amortization of deferred financing costs | **11366** | 6370 |
| Amortization of bond discount | **10055** | 4419 |
| Amortization of other comprehensive income | **(13970)** |  |
| Paid-in-kind interest expense | **3325** |  |
| Provision for credit (recovery) losses | **(344)** | 569 |
| Change in: |  |  |
| &nbsp;&nbsp;&nbsp; Accounts receivable | **2038** | 253 |
| &nbsp;&nbsp;&nbsp; Other assets | **(1022)** | (5982) |
| &nbsp;&nbsp;&nbsp; Accounts payable and accrued liabilities | **1821** | 17676 |
| &nbsp;&nbsp;&nbsp; Derivative liabilities | **(67005)** |  |
| &nbsp;&nbsp;&nbsp; Other liabilities | **(7003)** | 1394 |
| **Net cash used in operating activities** | **(115255)** | (7223) |
| **Cash flows from investing activities:** |  |  |
| Investment in unconsolidated entities | **(1121917)** | (2273) |
| Investment in convertible promissory notes | **—** | (31500) |
| Acquisition of business, net of cash acquired | **226628** |  |
| Acquisition of leasing equipment | **(607)** | (1627) |
| Acquisition of property, plant and equipment | **(214644)** | (53322) |
| Proceeds from investor loan | **11001** |  |
| Investment in equity instruments | **—** | (5000) |
| Proceeds from sale of property, plant and equipment | **2660** | 598 |
| Proceeds from sale of easement | **—** | 3486 |
| **Net cash used in investing activities** | **(1096879)** | (89638) |
| **Cash flows from financing activities:** |  |  |
| Proceeds from debt, net | **1744075** | 449689 |
| Repayment of debt | **(763362)** | (247594) |
| Payment of financing costs | **(59878)** | (10397) |
| Proceeds from issuance of common stock | **2694** |  |
| Proceeds from issuance of redeemable preferred stock | **1000000** |  |
| Redeemable preferred stock issuance costs | **(20597)** |  |
| Repayment of preferred stock | **(447121)** |  |
| Cash dividends - common stock | **(10342)** | (9707) |
| Cash dividends - redeemable preferred stock | **(25516)** | (9723) |
| Settlement of equity-based compensation | **(1199)** | (3214) |
| Distributions to non-controlling interests | **—** | (15039) |
| **Net cash provided by financing activities** | **1418754** | 154015 |

---

------

**FTAI INFRASTRUCTURE INC.**

**CONSOLIDATED STATEMENTS OF CASH FLOWS *(unaudited)***

*(Dollars in thousands)*

---

| | | |
|:---|:---|:---|
| **Net increase in cash and cash equivalents and restricted cash and cash equivalents** | **206620** | 57154 |
| Cash and cash equivalents and restricted cash and cash equivalents, beginning of period | **147296** | 87479 |
| **Cash and cash equivalents and restricted cash and cash equivalents, end of period** | $**353916** | $144633 |
| **Supplemental disclosure of non-cash investing and financing activities:** |  |  |
| Acquisition of property, plant and equipment | $**37462** | $(6799) |
| Acquisition of business | **(285977)** |  |
| Dividends and accretion of redeemable preferred stock | **(30106)** | (41840) |
| Dividends and accretion of redeemable preferred stock - NCI | **(12487)** |  |
| Non-cash change in equity method investment | **(633)** | 28322 |
| Financing fees | **1264** | (16158) |

---

See accompanying notes to consolidated financial statements.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**1. ORGANIZATION** 

FTAI Infrastructure Inc. ("we", "us", "our", or the "Company") is a Delaware corporation and was originally formed as a limited liability company on December 13, 2021 in connection with the spin-off of the infrastructure business ("FTAI Infrastructure") of FTAI Aviation Ltd. (previously Fortress Transportation and Infrastructure Investors LLC; "FTAI" or "Former Parent"). The Company owns and operates (i) six freight railroads and one switching company that provide rail service to certain manufacturing and production facilities ("Transtar"), (ii) a multi-modal crude oil and refined products terminal in Beaumont, Texas ("Jefferson Terminal"), (iii) a deep-water port located along the Delaware River with an underground storage cavern, a multipurpose dock, a rail-to-ship transloading system and multiple industrial development opportunities ("Repauno"), (iv) a multi-modal terminal located along the Ohio River with multiple industrial development opportunities, including a power plant ("Long Ridge"), (v) an equity method investment in two ventures developing battery and metal recycling technology ("Aleon" and "Gladieux"), and (vi) an equity method investment in a trust that holds two freight railroads that provide freight transportation to its customers ("Wheeling"). Additionally, we operate a railcar cleaning business ("KRS") as well as an operating company that provides roadside assistance services for the intermodal and over-the-road trucking industries ("FYX"). We have five reportable segments: (i) Railroad, (ii) Jefferson Terminal, (iii) Repauno, (iv) Power and Gas, and (v) Sustainability and Energy Transition, which all operate in the infrastructure sector (see Note 16).

We are a publicly-traded company trading on The Nasdaq Global Select Market under the symbol "FIP." The Company is headquartered in New York, New York.

**2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

***Basis of Accounting***—The accompanying consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") and include the accounts of us and our subsidiaries. These financial statements and related notes should be read in conjunction with the Consolidated Financial Statements and related notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024.

***Principles of Consolidation***—We consolidate all entities in which we have a controlling financial interest and control over significant operating decisions, as well as variable interest entities ("VIEs") in which we are the primary beneficiary. All significant intercompany transactions and balances have been eliminated. All adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The ownership interest of other investors in consolidated subsidiaries is recorded as non-controlling interest.

We use the equity method of accounting for investments in entities in which we exercise significant influence but which do not meet the requirements for consolidation. Under the equity method, we record our proportionate share of the underlying net income (loss) of these entities as well as the proportionate interest in adjustments to other comprehensive income (loss).

***Use of Estimates***—The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

***Risks and Uncertainties***—In the normal course of business, we encounter several significant types of economic risk including credit, market, and capital market risks. Credit risk is the risk of the inability or unwillingness of a lessee, customer, or derivative counterparty to make contractually required payments or to fulfill its other contractual obligations. Market risk reflects the risk of a downturn or volatility in the underlying industry segments in which we operate, which could adversely impact the pricing of the services offered by us or a lessee's or customer's ability to make payments. Capital market risk is the risk that we are unable to obtain capital at reasonable rates to fund the growth of our business or to refinance existing debt facilities. We do not have significant exposure to foreign currency risk as all of our leasing and revenue arrangements are denominated in U.S. dollars.

***Liquidity***—As part of the evaluation under ASC 205-40, management reviewed its debt maturities over the next 12 months and concluded that the Company's current liquidity and forecasted cash flows from operations are not sufficient to support, in full, the repayment of $1.55 billion of debt due in approximately 12 months. In performing the second step of this assessment, the Company evaluated whether it is probable that the Company's plans will be effectively implemented within one year after the financial statements are issued and whether it is probable that those plans will alleviate the liquidity risk raised in the first step of the evaluation. Management approved and has begun implementing a plan to alleviate liquidity risk by (i) refinancing the Jefferson Taxable Series 2024B Bonds and issuing a new term loan with a multi-year maturity, (ii) refinancing the existing $1.25 billion term loan through the issuance of new long-term senior notes and (iii) the consummation of the Wheeling Acquisition. If fully implemented, the Company will have sufficient liquidity to meet its obligations as they become due over the next twelve months from the date that the consolidated financial statements were issued. Management will continue to evaluate its liquidity and financial position and update future plans accordingly.

***Variable Interest Entities***—The assessment of whether an entity is a VIE and the determination of whether to consolidate a VIE requires judgment. VIEs are defined as entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

support from other parties. A VIE is required to be consolidated by its primary beneficiary, and only by its primary beneficiary, which is defined as the party who has the power to direct the activities of a VIE that most significantly impact its economic performance and who has the obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE.

*Delaware River Partners LLC*

During 2016, through Delaware River Partners LLC ("DRP"), a consolidated subsidiary, we purchased the assets of Repauno, which consisted primarily of land, a storage cavern, and riparian rights for the acquired land, site improvements and rights. Upon acquisition there were no operational processes that could be applied to these assets that would result in outputs without significant green field development. We currently hold an approximately 98% economic interest, and a 100% voting interest in DRP. Prior to the completion of our debt offering at Repauno in May 2025 (refer to Note 8 for additional details), DRP was solely reliant on us to finance its activities and therefore was a VIE. We concluded that we were the primary beneficiary; and accordingly, DRP has been presented on a consolidated basis in the accompanying consolidated financial statements. Total VIE assets of DRP were $341.6 million, and total VIE liabilities of DRP were $88.5 million as of December 31, 2024. Due to the debt offering at Repauno in May 2025, Repauno is sufficiently capitalized, and therefore, is no longer considered a VIE; this change in classification does not have a financial impact on the Company's financial statements.

*The Wheeling Corporation*

As further discussed in Note 3, as of September 30, 2025, The Wheeling Corporation is held by a wholly owned subsidiary of the Company and is the sole beneficiary of an independent voting trust that holds 100% of the Corporation's equity interest. The trust is governed by a single trustee who is responsible to act in accordance with the Voting Trust Agreement and Wheeling Purchase Agreement (refer to Note 3 for details), as the beneficial owner of the capital stock of The Wheeling Corporation. As The Wheeling Corporation's equity is being held in a trust, the Company's interest in The Wheeling Corporation does not have the attributes of a typical equity holder as the Company has no power to direct The Wheeling Corporation's activities during the trust period, and therefore the trust is considered to be a variable interest entity that the Company cannot consolidate. The Company will record its investment in The Wheeling Corporation under the equity method of accounting until it is no longer held in a trust, at which point the Company will consolidate The Wheeling Corporation. Our maximum exposure to loss in The Wheeling Corporation is limited to the carrying amount of our investment, which, as of September 30, 2025, totaled $1,112.7 million.

***Cash and Cash Equivalents***—We consider all highly liquid short-term investments with a maturity of 90 days or less when purchased to be cash equivalents.

***Restricted Cash and Cash Equivalents***—Restricted cash and cash equivalents consists of cash in money market funds and other permitted highly liquid short term investments that can be used for principal, interest and project funding pursuant to the requirements of certain of our debt agreements (see Note 8) and other qualifying construction projects.

***Property, Plant, and Equipment, Leasing Equipment and Depreciation***—Property, plant and equipment and leasing equipment are stated at cost (inclusive of capitalized acquisition costs, where applicable) and depreciated using the straight-line method, over their estimated useful lives, to estimated residual values which are summarized as follows:

---

| | | |
|:---|:---|:---|
| **Asset** | **Range of Estimated Useful Lives** | **Residual Value Estimates** |
| Railcars and locomotives | 40 - 50 years from date of manufacture | Scrap value at end of useful life |
| Track and track related assets | 15 - 50 years from date of manufacture | Scrap value at end of useful life |
| Land, site improvements and rights | N/A | N/A |
| Bridges and tunnels | 15 - 55 years | Scrap value at end of useful life |
| Buildings and improvements | 20 - 30 years | Scrap value at end of useful life |
| Railroad equipment | 3 - 15 years from date of manufacture | Scrap value at end of useful life |
| Power plant | 15 - 40 years |  |
| Terminal machinery and equipment | 15 - 25 years from date of manufacture | Scrap value at end of useful life |
| Furniture and fixtures | 3 - 6 years from date of purchase |  |
| Computer hardware and software | 2 - 5 years from date of purchase |  |
| Construction in progress | N/A | N/A |

---

Major improvements and modifications incurred in connection with the acquisition of property, plant and equipment and leasing equipment that are required to get the asset ready for initial service are capitalized and depreciated over the remaining life of the asset. Project costs of major additions and betterments, including capitalizable engineering costs and other costs directly related to the development or construction of project, are capitalized and depreciation commences once it is placed into service. Interest costs directly related to and incurred during the construction period of property, plant and equipment are capitalized. Spare parts are depreciated in conjunction with the underlying property, plant and equipment asset when placed in service.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

We review our depreciation policies on a regular basis to determine whether changes have taken place that would suggest that a change in our depreciation policies, useful lives of our equipment or the assigned residual values is warranted.

***Natural Gas Operations***

*Property and Related Depletion*—The Company follows the successful efforts method of accounting for costs incurred in the exploration and development of oil and gas producing activities. All development costs, including lease acquisition costs, are capitalized. The Company capitalizes exploratory drilling costs until a determination is made that the well or project has either found proved reserves or is dry. After an exploratory well has been drilled and found oil and natural gas reserves, a determination may be pending as to whether the oil and natural gas quantities can be classified as proved. In those circumstances, the Company continues to capitalize the drilling costs pending the determination of proved status if (i) the well has found a sufficient quantity of reserves to justify its completion as a producing well and (ii) the Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. If the exploratory well is determined to be a dry well, the costs are charged to exploration expense. Other exploration costs, including geological and geophysical costs, are expensed as incurred. Capitalized costs are amortized using the unit-of-production method based on total proved reserves.

Oil and gas properties were valued using a discounted cash flow approach incorporating market participant and internally generated price assumptions, production profiles, and operating and development cost assumptions.

*Asset Impairments*—Oil and natural gas proved properties periodically are assessed for possible impairment in accordance with ASC Topic 360, Property, Plant and Equipment. The Company monitors its oil and natural gas properties as well as the market and business environments in which it operates and makes assessments about events that could result in potential impairment issues. Such potential events may include, but are not limited to, commodity price declines, unanticipated increases in operating costs, and lower than expected production performance. If a material event occurs, the Company makes an estimate of undiscounted future cash flows to determine whether the asset is impaired. Impairment losses are recognized when the estimated discounted future cash flows are less than the current net book values of the properties. If the asset is impaired, the Company will record an impairment loss for the difference between the net book value of the properties and the fair value of the properties. The fair value of the properties typically is estimated using discounted cash flows.

The Company also may recognize impairments of capitalized costs for unproved properties in accordance with ASC Topic 932 – Extractive Activities – Oil and Gas. The greatest portion of these costs generally relates to the leasehold acquisitions. The costs are capitalized and periodically evaluated for recoverability, based on changes brought about by exploration activities, changes in economic factors and potential shifts in business strategy.

***Capitalized Interest***—The interest cost associated with major development and construction projects is capitalized and included in the cost of the project. Interest capitalization ceases once a project is substantially complete or no longer undergoing construction activities to prepare it for its intended use. We capitalized interest of $7.4 million and $1.9 million during the three months ended September 30, 2025 and 2024, respectively, and $19.1 million and $4.1 million during the nine months ended September 30, 2025 and 2024, respectively.

***Repairs and Maintenance***—Repair and maintenance costs that do not extend the lives of the assets are expensed as incurred. Our repairs and maintenance expenses were $6.0 million and $5.4 million during the three months ended September 30, 2025 and 2024, respectively, and $19.5 million and $15.7 million during the nine months ended September 30, 2025 and 2024, respectively, and are included in Operating expenses in the Consolidated Statements of Operations.

***Impairment of Long-Lived Assets***—We perform a recoverability assessment of each of our long-lived assets whenever events or changes in circumstances, or indicators, indicate that the carrying amount or net book value of an asset may not be recoverable. Indicators may include, but are not limited to, a significant change in market conditions; or the introduction of newer technology. When performing a recoverability assessment, we measure whether the estimated future undiscounted net cash flows expected to be generated by the asset exceeds its net book value. The undiscounted cash flows consist of cash flows from terminal services contracts and currently contracted leases, future projected leases, terminal service and freight rail rates, transition costs, and estimated residual or scrap values. In the event that an asset does not meet the recoverability test, the carrying value of the asset will be adjusted to fair value resulting in an impairment charge.

Management develops the assumptions used in the recoverability analysis based on its knowledge of active contracts, current and future expectations of the demand for a particular asset and historical experience, as well as information received from third party industry sources. The factors considered in estimating the undiscounted cash flows are impacted by changes in future periods due to changes in contracted lease rates, terminal service, and freight rail rates, residual values, economic conditions, technology, demand for a particular asset type and other factors.

***Warrant Liabilities***—The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant's specific terms and applicable authoritative guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") 480, Distinguishing Liabilities from Equity ("ASC 480") and ASC 815, Derivatives and Hedging ("ASC 815"). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company's own common stock, among other conditions for equity classification. This assessment, which requires the use of professional

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding.

***Other Current Assets***—Other current assets is comprised of:

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Prepaid expenses | $**9453** | $9751 |
| Other receivables | **1947** | 384 |
| Other assets | **13847** | 9426 |
| **Total other current assets** | $**25247** | $19561 |

---

***Other Current Liabilities***—Other current liabilities primarily include environmental liabilities of $0.3 million and $0.5 million, insurance premium liabilities of $0.7 million and $5.0 million and deferred revenue of $9.7 million and $8.3 million as of September 30, 2025 and December 31, 2024, respectively.

***Goodwill***—Goodwill includes the excess of the purchase price over the fair value of the net tangible and intangible assets associated with the acquisition of Jefferson Terminal, Transtar, FYX and Long Ridge Energy & Power LLC ("Long Ridge"). The carrying amount of goodwill within the Jefferson Terminal, Railroad, Corporate and Other and Power and Gas segments was $122.7 million, $147.2 million, $5.4 million, and $125.9 million, respectively, as of September 30, 2025 and $122.7 million, $147.2 million, $5.4 million, and $— million, respectively, as of December 31, 2024. The increase in goodwill was due to our acquisition of Long Ridge Energy & Power LLC in February 2025 (see Note 3 for additional details).

We review the carrying values of goodwill at least annually to assess impairment since these assets are not amortized. An annual impairment review is conducted as of October 1st of each year. Additionally, we review the carrying value of goodwill whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. The determination of fair value involves significant management judgment.

There were no impairments of goodwill for the three and nine months ended September 30, 2025 and 2024.

***Redeemable Preferred Stock***—We classify the Series A Preferred Stock ("Redeemable Preferred Stock") and Series A Preferred Stock - RailCo - Non-controlling Interest ("NCI") as temporary equity in the Consolidated Balance Sheets due to certain contingent redemption clauses that are at the election of the holders. The Series A Preferred Stock was redeemed during the third quarter of 2025 (see Note 17 for details). The carrying value of the Series A Preferred Stock - RailCo - NCI is accreted to the redemption value at the earliest redemption date, which has been determined to be August 25, 2032. We use the interest method to accrete to the redemption value.

***Convertible Preferred Stock***—We classify the Series B Preferred Stock ("Convertible Preferred Stock") as temporary equity in the Consolidated Balance Sheets due to a change in control provision that would trigger redemption. The Series B Preferred Stock is not currently probable of becoming redeemable; as a result, the issuance costs and paid-in-kind ("PIK") dividends are not being accreted in the balance of Series B Preferred Stock on the Consolidated Balance Sheets. The Company will adjust earnings (loss) per share for the dividends on an as converted basis.

***Deferred Financing Costs***—Costs incurred in connection with obtaining long-term financing are capitalized and amortized to interest expense over the term of the underlying loans. Unamortized deferred financing costs of $53.2 million and $14.8 million as of September 30, 2025 and December 31, 2024, respectively, are included in Debt, net in the Consolidated Balance Sheets.

Amortization expense was $6.1 million and $1.8 million during the three months ended September 30, 2025 and 2024, respectively, and $11.4 million and $6.4 million during the nine months ended September 30, 2025 and 2024, respectively, and is included in Interest expense in the Consolidated Statements of Operations.

***Terminal Services Revenues***—Terminal services are provided to customers for the receipt and redelivery of various commodities. These revenues relate to performance obligations that are recognized over time using the right to invoice practical expedient, i.e., invoiced as the services are rendered and the customer simultaneously receives and consumes the benefit over the contract term. The Company's performance of service and right to invoice corresponds with the value delivered to our customers. Revenues are typically invoiced and paid on a monthly basis.

***Rail Revenues***—Rail revenues generally consist of the following performance obligations: industrial switching, interline services, demurrage and storage. Switching revenues are derived from the performance of switching services, which involve the movement of cars from one point to another within the limits of an individual plant, industrial area, or a rail yard. Switching revenues are recognized as the services are performed, and the services are generally completed on the same day they are initiated.

Interline revenues are derived from transportation services for railcars that originate or terminate at our railroads and involve one or more other carriers. For interline traffic, one railroad typically invoices a customer on behalf of all railroads participating in the route directed by the customer. The invoicing railroad then pays the other railroads its portion of the total amount invoiced on a monthly basis. We record revenue related to interline traffic for transportation service segments provided by carriers along

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

railroads that are not owned or controlled by us on a net basis. Interline revenues are recognized as the transportation movements occur.

Our ancillary services revenue primarily relates to demurrage and storage services. Demurrage represents charges assessed by railroads for the detention of cars by shippers or receivers of freight beyond a specified free time and is recognized on a per day basis. Storage services revenue is earned for the provision of storage of shippers' railcars and is generally recognized on a per day, per car basis, as the storage services are provided.

***Lease Income***—Lease income consists of rental income from tenants for storage space. Lease income is recognized on a straight-line basis over the terms of the relevant lease agreement.

***Roadside Services Revenues***—Roadside services revenue is revenue related to providing roadside assistance services to customers in the intermodal and over-the-road trucking industries. Revenue is recognized when a performance obligation is satisfied by completing a repair service at a point in time. Revenues are typically invoiced for each repair and generally have 30-day payment terms.

***Gas Revenues***—The Company's natural gas revenues are based on actual sales volumes of commodities sold by Diversified Energy Inc. ("Diversified"). Diversified owns the portions of certain Long Ridge natural gas wells not owned by Long Ridge, operates all Long Ridge's natural gas wells and markets excess natural gas not required for plant operations to various end users in the open market. The Company has concluded that the control transfers to the natural gas operator at the point of delivery (i.e., wellhead or the inlet of the operating entity's system) and revenue is recognized when control transfers. In these instances, revenue is recorded net of any marketing, gathering and compressor fees.

***Power Revenues***—Power revenues are recognized from Long Ridge's revenues into PJM Interconnection, Inc.'s ("PJM") day-ahead and spot markets. Certain transmission losses, control and dispatch market support fees, and other fees incurred by PJM are netted into revenue. Power revenues are recognized upon generation of the electricity and simultaneous consumption by the customer. Revenue is recognized based on the invoiced amount which is equal to the value of Long Ridge's performance obligation satisfied with the customer.

Long Ridge participates in PJM's capacity market and provides a stated quantity of capacity and generates electricity as required during the performance period. Long Ridge receives payment for and recognizes revenue with respect to Long Ridge's capacity commitments ratably over the term of its capacity commitments.

***Other Revenue***—Other revenue primarily consists of revenue related to the handling, storage and sale of raw materials. Revenues for the handling and storage of raw materials relate to performance obligations that are recognized over time using the right to invoice practical expedient, i.e., invoiced as the services are rendered and the customer simultaneously receives and consumes the benefit over the contract term. Our performance of service and right to invoice corresponds with the value delivered to our customers. Revenues for the sale of raw materials relate to contracts that contain performance obligations to deliver the product over the term of the contract. The revenues are recognized when the control of the product is transferred to the customer, based on the volume delivered and the price within the contract. Other revenues are typically invoiced and paid on a monthly basis.

Payment terms for revenues are generally short term in nature.

***Leasing Arrangements***—At contract inception, we evaluate whether an arrangement is or contains a lease for which we are the lessee (that is, arrangements which provide us with the right to control a physical asset for a period of time). Operating lease right-of-use ("ROU") assets and lease liabilities are recognized in Operating lease right-of-use assets, net and Operating lease liabilities within current liabilities and non-current liabilities in our Consolidated Balance Sheets, respectively. Finance lease ROU assets are recognized in Property, plant and equipment, net and lease liabilities are recognized in Other current liabilities and Other liabilities in our Consolidated Balance Sheets.

All lease liabilities are measured at the present value of the unpaid lease payments, discounted using our incremental borrowing rate based on the information available at commencement date of the lease. ROU assets, for both operating and finance leases, are initially measured based on the lease liability, adjusted for prepaid rent and lease incentives. ROU assets are subsequently measured at the carrying amount of the lease liability adjusted for prepaid or accrued lease payments and lease incentives. The finance lease ROU assets are subsequently amortized using the straight-line method.

Operating lease expenses are recognized on a straight-line basis over the lease term. With respect to finance leases, amortization of the ROU asset is presented separately from interest expense related to the finance lease liability. Variable lease payments, which are primarily based on usage, are recognized when the associated activity occurs.

We have elected to combine lease and non-lease components for all lease contracts where we are the lessee. Additionally, for arrangements with lease terms of 12 months or less, we do not recognize ROU assets and lease liabilities; and lease payments are recognized on a straight-line basis over the lease term with variable lease payments recognized in the period in which the obligation is incurred.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Concentration of Credit Risk***—We are subject to concentrations of credit risk with respect to amounts due from customers. We attempt to limit our credit risk by performing ongoing credit evaluations. We earned approximately 29% and 33%, respectively, of total revenues for the three and nine months ended September 30, 2025 from one customer in the Railroad segment. Additionally, we earned approximately 10% of total revenues for both the three and nine months ended September 30, 2025 from one customer in the Jefferson Terminal segment. We earned approximately 50% of total revenues for both the three and nine months ended September 30, 2024 from one customer in the Railroad segment. We earned approximately 13% of total revenues for both the three and nine months ended September 30, 2024 from one customer in the Jefferson Terminal segment.

As of September 30, 2025, accounts receivable from four customers within the Jefferson Terminal, Railroad, and Corporate and Other segments represented 62% of total accounts receivable, net. As of December 31, 2024, accounts receivable from two customers within the Jefferson Terminal and Railroad segments represented 48% of total accounts receivable, net.

We maintain cash and restricted cash balances, which generally exceed federally insured limits, and subject us to credit risk, in high credit quality financial institutions. We monitor the financial condition of these institutions and have not experienced any losses associated with these accounts.

***Allowance for Doubtful Accounts***—We determine the allowance for doubtful accounts based on our assessment of the collectability of our receivables on a customer-by-customer basis. We also consider current and future economic conditions over the expected lives of the receivables, the amount of receivables in dispute, and the current receivables aging.

***Accumulated Other Comprehensive Loss***

Components of accumulated other comprehensive (loss) income at September 30, 2025 are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** | **Three and Nine Months Ended September 30, 2025** |
| | **Derivatives** | **Equity method investee** | **Pension and other postretirement benefit accounts** | **Total** |
| **Accumulated other comprehensive (loss) income - December 31, 2024** | $— | $(182983) | $25932 | $(157051) |
| Other comprehensive loss before reclassification | **(40174)** | **(633)** | **—** | **(40807)** |
| Amounts reclassified from accumulated other comprehensive (loss) income | **(1725)** | **183616** | **(1117)** | **180774** |
| &nbsp;&nbsp;Net current period other comprehensive (loss) income, net of tax | **(41899)** | **182983** | **(1117)** | **139967** |
| **Accumulated other comprehensive (loss) income - June 30, 2025** | $**(41899)** | $**—** | $**24815** | $**(17084)** |
| Other comprehensive loss before reclassification | **(33384)** | **—** | **—** | **(33384)** |
| Amounts reclassified from accumulated other comprehensive loss | **(5235)** | **—** | **(558)** | **(5793)** |
| &nbsp;&nbsp;Net current period other comprehensive loss, net of tax | **(38619)** | **—** | **(558)** | **(39177)** |
| **Accumulated other comprehensive (loss) income - September 30, 2025** | $**(80518)** | $**—** | $**24257** | $**(56261)** |

---

Components of accumulated other comprehensive (loss) income at September 30, 2024 are as follows:

---

| | | | |
|:---|:---|:---|:---|
| | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** | **Three and Nine Months Ended September 30, 2024** |
| | **Equity method investee** | **Pension and other postretirement benefit accounts** | **Total** |
| Accumulated other comprehensive (loss) income - December 31, 2023 | $(180460) | $1945 | $(178515) |
| Other comprehensive income before reclassification | 1104 | 26534 | 27638 |
| Amounts reclassified from accumulated other comprehensive loss |  | (391) | (391) |
| &nbsp;&nbsp;Net current period other comprehensive income, net of tax | 1104 | 26143 | 27247 |
| Accumulated other comprehensive (loss) income - June 30, 2024 | $(179356) | $28088 | $(151268) |
| Other comprehensive income (loss) before reclassification | 27218 | (1) | 27217 |
| Amounts reclassified from accumulated other comprehensive loss |  | (536) | (536) |
| &nbsp;&nbsp;Net current period other comprehensive income (loss), net of tax | 27218 | (537) | 26681 |
| Accumulated other comprehensive (loss) income - September 30, 2024 | $(152138) | $27551 | $(124587) |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Comprehensive (Loss) Income***—Comprehensive (loss) income is defined as the change in equity of a business enterprise during a period from transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. Our comprehensive (loss) income represents net loss, as presented in the Consolidated Statements of Operations, adjusted for fair value changes recorded in other comprehensive (loss) income related to derivatives and changes in pension and other postretirement benefit accounts. The Company's policy is to release income tax effects from accumulated other comprehensive (loss) income at such time as the earnings or loss of the related activity are recognized in earnings.

***Derivative Financial Instruments***

*Electricity Derivatives****—***Long Ridge enters into derivative contracts as part of a risk management program to mitigate price risk associated with certain electricity price exposures. Long Ridge primarily uses swap derivative contracts, which are agreements to buy or sell a quantity of electricity at a predetermined future date and at a predetermined price.

*Natural Gas Derivatives*—The Company entered into a derivative contract as part of a risk management program to mitigate price risk associated with fluctuations in natural gas prices. The Company recognized the change in fair value of the derivatives in operating expenses line of our Consolidated Statements of Operations.

The Company records all derivative assets and liabilities on a gross basis at fair value and are included in the Consolidated Balance Sheets.

***Cash Flow Hedges***

Certain of these derivative instruments are designated and qualify as cash flow hedges. Prior to our acquisition of 100% of Long Ridge Energy & Power LLC on February 26, 2025 ("the Long Ridge Energy & Power LLC acquisition date"), our share of the derivative's gain or loss was reported as Other comprehensive (loss) income related to derivatives in our Consolidated Statements of Comprehensive (Loss) Income and recorded in Accumulated other comprehensive loss in our Consolidated Balance Sheets. The change in our equity method investment balance related to derivative gains or losses on cash flow hedges was disclosed as a Non-cash change in equity method investment in our Consolidated Statements of Cash Flows. Subsequent to the Long Ridge Energy & Power LLC acquisition date, the derivative's gain or loss is reported as Other comprehensive (loss) income: in our Consolidated Statements of Comprehensive (Loss) Income and recorded in Accumulated deficit in our Consolidated Balance Sheets. The derivative's realized gain or loss is reported through Net loss included in Cash flows from operating activities within our Consolidated Statements of Cash Flows. The realized gain or loss is reclassified into Revenues on the Consolidated Statements of Operations.

***Derivatives Not Designated As Hedging Instruments***

Certain of these derivative instruments were not designated as hedging instruments for accounting purposes, prior to the acquisition of Long Ridge. Prior to the Long Ridge Energy & Power LLC acquisition date, our share of the change in fair value of these contracts was recognized in Equity in earnings (losses) of unconsolidated entities in the Consolidated Statements of Operations. The cash flow impact of derivative contracts that are not designated as hedging instruments was recognized in Equity in (earnings) losses of unconsolidated entities in our Consolidated Statements of Cash Flows. Subsequent to the Long Ridge Energy & Power LLC acquisition date, all electricity swaps are designated as cash flow hedges.

The Company records all electricity derivative assets and liabilities on a gross basis at fair value, which are included in the Consolidated Balance Sheets.

***Income Taxes***—Taxable income or loss generated by us and our corporate subsidiaries is subject to U.S. federal, state and foreign corporate income tax in locations where they conduct business.

We account for these taxes using the asset and liability method under which deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. A valuation allowance is established when management believes it is more likely than not that a deferred tax asset will not be realized.

Some of our entities file income tax returns in the U.S. federal jurisdiction, various state jurisdictions and in certain foreign jurisdictions. The income tax returns filed by us and our subsidiaries are subject to examination by the U.S. federal, state and foreign tax authorities. We recognize tax benefits for uncertain tax positions only if it is more likely than not that the position is sustainable based on its technical merits. Interest and penalties on uncertain tax positions are included as a component of the Provision for (benefit from) income taxes in the Consolidated Statements of Operations.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Pension and Other Postretirement Benefits***—We have obligations for a pension and a postretirement benefit plan in connection with the acquisition of Transtar for certain eligible Transtar employees. The pension and other postretirement obligations and the related net periodic costs are based on, among other things, assumptions regarding the discount rate, salary increases, the projected mortality of participants and the current level and future escalation of health care costs. Actuarial gains and losses occur when actual experience differs from any of the many assumptions used to value the benefit plans, or when assumptions change. We will recognize into income on an annual basis a portion of unrecognized actuarial net gains or losses that exceed 10 percent of the greater of the projected benefit obligations or the market-related value of plan assets (the corridor). This excess is amortized over the average remaining service period of active employees expected to receive benefits under the plan. Refer to Note 13 for additional discussion on the pension and postretirement benefit plans.

**3. ACQUISITION OF SUBSIDIARIES**

**Acquisition of Long Ridge Energy & Power LLC**

On February 26, 2025, the Company entered into a purchase agreement with certain affiliates of GCM Grosvenor Inc. ("GCM"), owner of 49.9% of the limited liability company interests of Long Ridge Energy & Power LLC, to acquire GCM's 49.9% interest. This transaction resulted in a controlling 100% ownership in Long Ridge Energy & Power LLC. Consideration to GCM for the acquisition included (i) Long Ridge Energy & Power LLC issuing a $20.0 million promissory note to an affiliate of GCM, (ii) cash consideration of $9.0 million paid by the Company and (iii) 160,000 shares of newly formed Series B Convertible Junior Preferred Stock issued by the Company to certain affiliates of GCM at a fair value of $160.0 million. Additionally, the Company had a pre-existing shareholder loan outstanding with Long Ridge for $106.0 million that was settled with the transaction. Long Ridge Energy & Power LLC operates within the Power and Gas reportable segment. See Note 16 for additional information. The acquisition was accounted for under the acquisition method of accounting, and accordingly, the results of operations at Long Ridge Energy & Power LLC have been included in the Company's Consolidated Statements of Operations as of the effective date of the acquisition.

Prior to obtaining a controlling interest in Long Ridge, the Company accounted for its 50.1% investment as an equity method investment (see Note 6 for information regarding the previous treatment). This transaction was accounted for as a "step acquisition" (as defined by U.S. GAAP) and, as such, the Company remeasured its pre-existing equity interest in Long Ridge immediately prior to the completion of the acquisition to its estimated fair value of $189.8 million. The results of Long Ridge since the acquisition date have been included in the Company's consolidated financial statements. In accordance with accounting for a step acquisition, the Company recognized a gain of $120.0 million, which is included in Gain on sale of assets, net in the Consolidated Statements of Operations. There was also an income tax benefit of $9.2 million recorded as part of Accumulated other comprehensive loss in the Consolidated Balance Sheets that was reclassified to Provision for (benefit from) income taxes in the Consolidated Statements of Operations. In connection with the acquisition, we recorded $2.2 million of acquisition and transaction expense during the nine months ended September 30, 2025, which is included in Acquisition and transaction expenses in the Consolidated Statements of Operations.

In accordance with ASC 805, *Business Combinations*, the following fair values assigned to underlying assets acquired and liabilities assumed are based on management's estimates and assumptions, which will be refined during the measurement period. The significant assumptions used to estimate the fair value of the property, plant and equipment included replacement cost estimates, salvage values and market data for similar assets where available. The significant assumptions used to estimate the value of the customer relationship intangible assets included discount rate and future revenues and operating expenses.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table summarizes the allocation of the preliminary purchase price, as presented in our Consolidated Balance Sheet:

---

| | |
|:---|:---|
| | **February 26, 2025 (Unaudited)** |
| **Fair value of assets acquired:** | |
| Cash and cash equivalents | $17205 |
| Restricted cash | 218422 |
| Accounts receivable | 12364 |
| Property, plant and equipment | 1516873 |
| Intangible assets | 1000 |
| Other assets | 11855 |
| **Total assets acquired** | 1777719 |
| **Fair value of liabilities assumed:** |  |
| Accounts payable and accrued liabilities | 54699 |
| Debt | 1115200 |
| Derivative liabilities | 197795 |
| Other liabilities | 51154 |
| **Total liabilities assumed** | 1418848 |
| Goodwill <sup>(1)</sup> | 125863 |
| **Total preliminary purchase consideration** | $484734 |

---

________________________________________________________

<sup>(1)</sup> This goodwill is assigned to the Power and Gas segment and is not tax deductible for income tax purposes.

The following table presents the preliminary estimated fair value of the identifiable intangible assets and their estimated useful lives:

---

| | | |
|:---|:---|:---|
| | **Estimated useful life in years** | **Fair value** |
| Customer relationships | 15 | $1000 |
| Total |  | $1000 |

---

The following table presents the preliminary estimated fair value of the property, plant and equipment and their estimated remaining useful lives:

---

| | | |
|:---|:---|:---|
| | **Estimated remaining useful life in years** | **Fair value** |
| Construction in progress | N/A | $476 |
| Unproved properties | N/A | 216776 |
| Proved developed properties | N/A | 168045 |
| Power generation | 12 - 37 | 850121 |
| Computer software | 2 | 70 |
| Land and improvements | N/A | 166454 |
| Buildings | 10 - 39 | 48665 |
| Machinery & equipment | 2 - 37 | 62015 |
| Track and track related assets | 8 - 34 | 4212 |
| Vehicles | 2 - 3 | 39 |
| Total |  | $1516873 |

---

The above purchase price allocation is preliminary and subject to revision as additional information about the fair value of individual assets and liabilities becomes available. The preliminary measurement of assets and liabilities are subject to change. Furthermore, the Company is still evaluating the appropriate useful lives for the acquired property, plant and equipment and

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

intangible assets. A change in the estimated fair value of the net assets acquired will change the amount of the purchase price allocated to goodwill.

The unaudited financial information in the table below summarizes the combined results of operations of FTAI Infrastructure and Long Ridge Energy & Power LLC on a pro forma basis, as though the companies had been combined as of January 1, 2024. These pro forma results were based on estimates and assumptions which we believe are reasonable. The pro forma adjustments are primarily comprised of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The allocation of the purchase price and related adjustments, including adjustments to depreciation and amortization expense related to the fair value of property, plant and equipment and intangible assets acquired;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Elimination of intercompany transactions between consolidated companies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Impacts of debt assumed, including interest for debt issued, removal of interest for eliminated debt and removal of eliminated amortization of deferred financing costs; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Associated tax-related impacts of adjustments.

The pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place as of January 1, 2024.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Total revenue | $159939 | $115783 | $431745 | $340880 |
| Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock | (117008) | (51966) | (236135) | (35163) |

---

**Acquisition of The Wheeling Corporation**

On August 25, 2025 (the "Closing Date"), FIP RR Holdings LLC ("RR Holdings"), a subsidiary of the Company, closed the previously announced transactions contemplated by the stock purchase agreement, dated as of August 6, 2025 (the "Wheeling Purchase Agreement"), between RR Holdings (as successor-in-interest to Percy Acquisition LLC ("Percy")) and WLE Management Partners, L.P. ("Seller"), pursuant to which RR Holdings purchased 100% of the issued and outstanding capital stock of The Wheeling Corporation ("Wheeling") from Seller (the "Wheeling Acquisition"). Prior to the closing of the Wheeling Acquisition, Percy assigned its rights and obligations under the Wheeling Purchase Agreement to RR Holdings, a wholly-owned subsidiary of Percy. The aggregate cash consideration paid in exchange for all of the issued and outstanding capital stock of Wheeling at closing was approximately $1.05 billion, subject to customary adjustments. A portion of the cash consideration was placed into escrow to secure any post-closing purchase price adjustment payment obligations under the Wheeling Purchase Agreement. Additional consideration paid for the Wheeling Acquisition included $49.8 million to paydown finance leases that Wheeling previously held, as well as $10.4 million for transaction costs related to the acquisition, which are included in Investment - The Wheeling Corporation in the Consolidated Balance Sheets. Additionally, on the Closing Date, Percy contributed 100% of Transtar into RR Holdings. RR Holdings' assets and credit are not available to satisfy the debts and other obligations of the Company or any other person or entity, except with respect to its subsidiaries.

In addition, on the Closing Date, RR Holdings entered into a voting trust agreement (the "Voting Trust Agreement") with John Giles (the "Voting Trust Trustee"). All of the capital stock of Wheeling was transferred into a voting trust (the "Voting Trust") governed by the Voting Trust Agreement pursuant to the rules established by the U.S. Surface Transportation Board (the "STB"). The capital stock of Wheeling held in the Voting Trust will be released to RR Holdings upon approval of the Wheeling Acquisition by the STB. The Voting Trust is irrevocable and will terminate (i) upon STB approval of RR Holdings' control authority over Wheeling & Lake Erie Railway Company ("WLE") and Akron Barberton Cluster Railway Company ("AB"), both wholly-owned subsidiaries of Wheeling, or (ii) automatically on December 31, 2027, unless extended pursuant to the terms of the Voting Trust Agreement. If the STB denies RR Holdings' control authority over WLE and AB, then RR Holdings will have two years, subject to certain extensions, following such denial to sell the capital stock of Wheeling.

On the Closing Date, in connection with the Wheeling Acquisition, RR Holdings issued (i) 1,000,000 newly-created Series A Preferred Units ("Series A Preferred Stock - RailCo") (see Note 17) and (ii) 172,500 Series A Warrants ("Series A Warrants - RailCo") (see Note 17) representing the right to purchase, on the terms and subject to the conditions set forth in the Wheeling Purchase Agreement, 172,500 common units of RR Holdings at an initial exercise price of $857.748 per unit, for an aggregate purchase price of $1.0 billion.

On the Closing Date, in connection with the Wheeling Acquisition, the Company entered into a credit agreement for a 364-day, $1.25 billion secured bridge loan facility (the "Bridge Loan") (see Note 8). The Bridge Loan will mature on August 24, 2026.

The Company recorded its investment in Wheeling under the equity method of accounting pending approval from the STB of the Company's application for control of Wheeling.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**4. LEASING EQUIPMENT, NET**

Leasing equipment, net is summarized as follows:

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Leasing equipment | $**49868** | $49262 |
| Less: Accumulated depreciation | **(13023)** | (11809) |
| **Leasing equipment, net** | $**36845** | $37453 |

---

Depreciation expense for leasing equipment is summarized as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Depreciation expense for leasing equipment | $**392** | $364 | $**1214** | $1040 |

---

***Sales-Type Leases***

In December 2023, Jefferson Terminal entered into an agreement to lease land to an entity controlled by certain employees of the Manager. The lease is initially for a two-year construction period and eight years post-completion with renewals that extend the lease up to 32 years. We determined that the lease is a sales-type lease as the present value of the lease payments is substantially all of fair value. Lease payments will increase based on an inflation escalator and be treated as variable lease payments as they occur.

At lease commencement, we recorded $6.6 million of gain on sales-type lease which is recorded in Gain on sale of assets, net in the Consolidated Statements of Operations during the year ended December 31, 2023. We also recorded $0.2 million and $0.2 million of interest income, respectively, during the three months ended September 30, 2025 and 2024, and $0.6 million and $0.6 million of interest income, respectively, during the nine months ended September 30, 2025 and 2024, which is included in Revenues in the Consolidated Statements of Operations.

**5. PROPERTY, PLANT AND EQUIPMENT, NET**

Property, plant and equipment, net is summarized as follows:

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Land, site improvements and rights | $**351850** | $181874 |
| Buildings and improvements | **68345** | 19015 |
| Bridges and tunnels | **177252** | 176753 |
| Terminal machinery and equipment | **1339284** | 1211272 |
| Proved oil and gas properties | **285987** |  |
| Power plant | **850519** |  |
| Track and track related assets | **115169** | 109871 |
| Railroad equipment | **9623** | 9627 |
| Railcars and locomotives | **89271** | 95437 |
| Computer hardware and software | **21972** | 20682 |
| Furniture and fixtures | **2246** | 2246 |
| Construction in progress | **358279** | 153244 |
| Other | **25534** | 24183 |
|  | **3695331** | 2004204 |
| Less: Accumulated depreciation | **(440284)** | (350736) |
| **Property, plant and equipment, net** | $**3255047** | $1653468 |

---

Depreciation expense for property, plant and equipment is summarized as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Depreciation expense | $**33396** | $17528 | $**89578** | $53765 |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**6. INVESTMENTS**

The following table presents the ownership interests and carrying values of our investments:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | | | **Carrying Value** | **Carrying Value** |
| |<br>**Investment** |<br>**Ownership Percentage** | **September 30, 2025** | **December 31, 2024** |
| Intermodal Finance I, Ltd. | Equity method | See below | $**—** | $— |
| Long Ridge Energy & Power LLC <sup>(1)</sup> | Equity method | See below | **—** |  |
| Long Ridge West Virginia LLC | Equity method | See below | **—** | 116 |
| GM-FTAI Holdco LLC | Equity method | See below | **—** |  |
| Clean Planet Energy USA LLC | Equity method | 50.0% | **19642** | 12413 |
| The Wheeling Corporation | Equity method | 100.0% | **1112739** |  |
|  |  |  | $**1132381** | $12529 |

---

________________________________________________________

<sup>(1)</sup> The carrying value of $(18.2) million as of December 31, 2024 is included in Other liabilities in the Consolidated Balance Sheet. As of September 30, 2025, Long Ridge Energy & Power LLC was consolidated as we own 100% interest.

The following table presents our proportionate share of equity in earnings (losses):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Intermodal Finance I, Ltd. | $**—** | $10 | $**50** | $31 |
| Long Ridge Energy & Power LLC | **—** | (4350) | **10899** | (18172) |
| Long Ridge West Virginia LLC | **—** | (6124) | **(311)** | (6675) |
| GM-FTAI Holdco LLC | **—** | (3538) | **(7110)** | (13168) |
| Clean Planet Energy USA LLC | **(85)** | (306) | **(294)** | (1014) |
| The Wheeling Corporation | **3013** |  | **3013** |  |
| Total | $**2928** | $(14308) | $**6247** | $(38998) |

---

***Equity Method Investments***

*Intermodal Finance I, Ltd.*

In 2012, we acquired a 51% non-controlling interest in Intermodal Finance I, Ltd. ("Intermodal"). Intermodal is governed by a board of directors, and its shareholders have voting rights through their equity interests. As such, Intermodal is not within the scope of ASC 810-20 and should be evaluated for consolidation under the voting interest model. Due to the existence of substantive participating rights of the 49% equity investor, including the joint approval of material operating and capital decisions, such as material contracts and capital expenditures consistent with ASC 810-10-25-11, we do not have unilateral rights over this investment and, therefore, we do not consolidate Intermodal but account for this investment in accordance with the equity method. We do not have a variable interest in this investment as none of the criteria of ASC 810-10-15-14 were met.

On February 28, 2025, the Company sold the remaining assets in Intermodal. The related gain was recorded in Other income in the Consolidated Statements of Operations during the three and nine months ended September 30, 2025.

*Long Ridge Energy & Power LLC*

In December 2019, Ohio River Partners Shareholder LLC ("ORP"), a wholly owned subsidiary, contributed its equity interests in Long Ridge into Long Ridge Energy & Power LLC and sold a 49.9% interest (the "Long Ridge Transaction") for $150 million in cash, plus an earn out. Following the sale, we deconsolidated ORP, which held the assets of Long Ridge.

In addition to our equity method investment, in October 2022, we entered into a shareholder loan agreement maturing on October 15, 2023 and accruing paid-in-kind ("PIK") interest at a 13% rate. During 2023, the maturity date was extended to May 1, 2032. As of December 31, 2024, $114.8 million was recorded as part of the Long Ridge investment in Other liabilities on the Consolidated Balance Sheet. On February 26, 2025, the shareholder loan was consolidated and eliminated in consolidation.

On February 26, 2025, the Company entered into a purchase agreement with certain affiliates of GCM Grosvenor Inc. ("GCM"), owner of 49.9% of the limited liability company interests of Long Ridge Energy & Power LLC, to acquire GCM's 49.9% interest (see Note 3 for additional details). The Company owns 100% of Long Ridge Energy & Power LLC as of September 30, 2025.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

*GM-FTAI Holdco LLC*

In September 2021, we acquired 1% of the Class A shares and 50% of the Class B shares of GM-FTAI Holdco LLC for $52.5 million. GM-FTAI Holdco LLC owns a 100% interest in Gladieux Metals Recycling LLC ("GMR") and Aleon Renewable Metals LLC ("Aleon"). GMR specializes in recycling spent catalyst produced in the petroleum refining industry.

Aleon plans to develop a lithium-ion battery recycling business across the United States. Each planned location will collect, discharge and disassemble lithium-ion batteries to extract various metals in high-purity form for resale into the lithium-ion battery production market. Aleon and GMR are governed by separate boards of directors. Our ownership of Class A and B shares in GM-FTAI Holdco LLC provides us with 1% and 50% economic interest in GMR and Aleon, respectively. We account for our investment in GM-FTAI Holdco LLC as an equity method investment as we have significant influence through our ownership of Class A and Class B shares of GM-FTAI Holdco LLC.

On June 15, 2022, we exchanged our Class B shares which gave us economic interest in Aleon for an additional 20% interest in Class A shares. In addition, we also terminated our credit agreements with GMR and Aleon in exchange for an approximate 8.5% of additional interest in Class A shares of GM-FTAI Holdco LLC. As a result of these exchange transactions, we own approximately 27% of GM-FTAI Holdco LLC, which owns 100% of both GMR and Aleon.

During the year ended December 31, 2024, GM-FTAI Holdco LLC was impacted by severe weather which damaged its facilities and impacted production capabilities. Additionally, GM-FTAI Holdco LLC continues to generate operating losses and has not achieved expected results. Therefore, the Company determined that the equity value should be fully written off of the Consolidated Balance Sheet as of December 31, 2024.

For the year ended December 31, 2024, the Company also determined that its note receivable from GM-FTAI Holdco LLC should be impaired due to the investment continuing to generate operating losses and not achieving expected results.

During the nine months ended September 30, 2025, there was an impairment of $1.4 million for contributions made in excess of losses recorded to Equity in earnings (losses) of unconsolidated entities in the Consolidated Statements of Operations.

*Clean Planet Energy USA LLC*

In November 2021, we acquired 50% of the Class A shares of Clean Planet Energy USA LLC ("CPE" or "Clean Planet") with an initial investment of $1.0 million. CPE intends on building waste plastic-to-fuel plants in the United States. The plants will convert various grades of non-recyclable waste plastic to renewable diesel in the form of jet fuel, diesel, naphtha, and low sulfur fuel oil. We account for our investment in CPE as an equity method investment as we have significant influence through our ownership of Class A shares.

*Long Ridge West Virginia LLC*

In November 2023, we sold a 49.9% interest in Long Ridge West Virginia LLC ("Long Ridge WV"), previously a wholly owned subsidiary, for $7.5 million in cash. Long Ridge WV is a VIE as defined under U.S. GAAP, but we are not the primary beneficiary. Following the sale, we no longer had a controlling interest in Long Ridge WV, but we still maintained significant influence through our retained interest and accounted for this investment in accordance with the equity method.

On February 19, 2025, Long Ridge Energy & Power LLC completed a comprehensive refinancing of its business. Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on February 25, 2025 for further information on the refinancing. As part of the refinancing, Long Ridge WV, a company owned by the Company and GCM in the same proportion as Long Ridge, was contributed to Long Ridge Energy LLC, a 100% owned subsidiary of Long Ridge. Long Ridge WV was owned by Long Ridge Energy & Power LLC as of the date of the acquisition discussed above.

*The Wheeling Corporation*

On August 25, 2025, the Company acquired Wheeling and deposited 100% of the outstanding Wheeling capital stock into a voting trust (see Note 3 for further details). The Company recorded its investment in Wheeling under the equity method of accounting pending approval from the STB of the Company's application for control of Wheeling. We account for our investment in Wheeling as an equity method investment. The purchase price allocation is preliminary and subject to revision as additional information about the fair value of individual assets and liabilities becomes available. The preliminary measurement of assets and liabilities are subject to change.

As of September 30, 2025, we have recorded the carrying value of the investment in Investment - The Wheeling Corporation in the Consolidated Balance Sheets, which reflects the total of the consideration paid to acquire Wheeling, and the subsequent recognition of equity income, net of tax recorded in Equity in earnings (losses) of unconsolidated entities in the Consolidated Statements of Operations. As part of the transaction we bought out a finance lease due to a change in control provision at Wheeling. This was treated as a shareholder loan to Wheeling, but as we own 100% of Wheeling through the voting trust this is in substance an equity contribution into Wheeling and recorded in Investment in Wheeling as of September 30, 2025.

Upon final approval by the STB, the Company would obtain control of Wheeling and would account for its acquisition of Wheeling as a business combination using the acquisition method of accounting. As a result, the Company would be required to

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

remeasure the carrying value of its equity method investment in Wheeling to fair value, and any resulting change in the value of the investment in Wheeling would be recognized as a gain or loss in the Company's Consolidated Statements of Income.

The tables below present summarized financial information for Wheeling:

---

| | |
|:---|:---|
| | **August 25, 2025 to September 30, 2025** |
| **Revenue** | $**18774** |
| **Expenses** |  |
| Operating expenses | **10490** |
| Depreciation and amortization | **1852** |
| **Total expenses** | **12342** |
| **Total other income** | **124** |
| **Net income before tax** | **6556** |
| Provision for income taxes | **1371** |
| **Net income** | $**5185** |

---

***Equity Investments***

*E-Circuit Motors, Inc.*

E-Circuit Motors Inc. ("ECM") is a software company concentrating on the development and sale of printer circuit board stator motors and also utilizes proprietary software to develop and test such motors in a virtual environment. On March 6, 2024, the Company invested $5.0 million for 166,667 shares of Series D preferred equity, as well as 166,667 warrants of common stock at $0.01 per share in ECM. The preferred shares are convertible to common shares at the option of the investor on a one-for-one basis. We do not exercise significant influence over the investment and will record the preferred share investment as an equity security. The warrants are exercisable only if certain conditions are met over the next two years after the date of the investment. The warrants will be accounted for as equity securities.

The value of the Series D preferred equity and warrants as of the date of investment were determined to be $2.5 million each, based on relative fair value. ECM is a private company with no readily determinable fair values; if additional third-party information becomes available we will adjust the value of the investments accordingly. As of September 30, 2025, the investment of $5.0 million was recorded in Other assets on the Consolidated Balance Sheet.

**7. INTANGIBLE ASSETS, NET**

Intangible assets, net are summarized as follows:

---

| | | | |
|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| | **Power and Gas** | **Railroad** | **Total** |
| Customer relationships | $**1000** | $**60000** | $**61000** |
| Less: Accumulated amortization | **(39)** | **(16763)** | **(16802)** |
| **Total intangible assets, net** | $**961** | $**43237** | $**44198** |

---

---

| | | | |
|:---|:---|:---|:---|
| | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| | **Jefferson Terminal** | **Railroad** | **Total** |
| Customer relationships | $35513 | $60000 | $95513 |
| Less: Accumulated amortization | (35513) | (13771) | (49284) |
| **Total intangible assets, net** | $— | $46229 | $46229 |

---

Amortization of customer relationships is included in Depreciation and amortization in the Consolidated Statements of Operations and is as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Amortization of customer relationships | $**1025** | $1600 | $**3031** | $5371 |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

As of September 30, 2025, estimated net annual amortization of intangibles is as follows:

---

| | |
|:---|:---|
| Remainder of 2025 | $1017 |
| 2026 | 4067 |
| 2027 | 4067 |
| 2028 | 4067 |
| 2029 | 4067 |
| Thereafter | 26913 |
| **Total** | $**44198** |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**8. DEBT, NET**

Our debt, net is summarized as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | | | **Outstanding Borrowings** | **Outstanding Borrowings** |
| |<br>**Stated Interest Rate** |<br>**Maturity Date** | **September 30, 2025** | **December 31, 2024** |
| **Loans payable** | | | | |
| DRP Revolver <sup>(1)</sup> | (i) Base Rate + 3.00%; or<br>(ii) Base Rate + 4.00% (Term Secured Overnight Financing Rate ("SOFR")) | 11/5/26 | $**—** | $44250 |
| DRP DB Term Loan | 8.50% | 11/30/26 | **103325** |  |
| Bridge Loan Credit Agreement | (i) Base Rate + 3.00%; or<br>(ii) Base Rate + 4.00% (Adjusted Term SOFR) | 8/24/26 | **1250000** |  |
| EB-5 Loan Agreement | 5.75% | (i) 1/25/27<br>(ii) 3/10/27<br>(iii) 11/16/27 | **63800** | 63800 |
| Jefferson Credit Agreement October 2024 <sup>(2)</sup> | (i) Base Rate + 3.00%; or<br>(ii) Base Rate + 4.00% (Term SOFR) | 7/18/25 | **—** | 49056 |
| Jefferson Credit Agreement June 2025 | (i) Base Rate + 3.00%; or<br>(ii) Base Rate + 4.00% (Term SOFR) | 12/15/25 | **30000** |  |
| Long Ridge Acquiom Loan | 15.75% | 6/7/26 | **37684** |  |
| Long Ridge GCM Note | 12.00% | 2/26/28 | **20000** |  |
| Long Ridge CanAm Loan | 6.75% | 9/13/29 | **115200** |  |
| Long Ridge Credit Agreement | (i) Base Rate + 3.50%; or<br>(ii) Base Rate + 4.50% (Term SOFR) | 2/19/32 | **398000** |  |
| Total loans payable |  |  | **2018009** | 157106 |
| **Bonds payable** |  |  |  |  |
| Series 2020 Bonds <sup>(2)</sup> | (i) Tax Exempt Series 2020A Bonds: 3.625%<br>(ii) Tax Exempt Series 2020A Bonds: 4.00% | (i) 1/1/35<br>(ii) 1/1/50 | **140713** | 143165 |
| Series 2021 Bonds <sup>(2)</sup> | (i) Tax Exempt Series 2021A Bonds: 1.875% to 3.00%<br>(ii) Taxable Series 2021B Bonds: 4.100% | (i) 1/1/26 to 1/1/50<br>(ii) 1/1/28 | **347930** | 352685 |
| Series 2024 Bonds <sup>(2)</sup> | (i) Tax Exempt Series 2024A Bonds: 5.000% to 5.250%<br>(ii) Taxable Series 2024B Bonds: 10.000% | (i) 1/1/39 to 1/1/54<br>(ii) 7/1/26 | **377923** | 368513 |
| Series 2025 Bonds <sup>(2)</sup> | (i) Tax Exempt Series 2025 Bonds: 6.375% <br>(ii) Tax Exempt Series 2025 Bonds: 6.625% | (i) 1/1/35<br>(ii) 1/1/45 | **297050** |  |
| Senior Notes due 2027 <sup>(2)</sup> | 10.50% | 6/1/27 | **—** | 581169 |
| Senior Notes due 2032 | 8.75% | 2/15/32 | **600000** |  |
| Total bonds payable |  |  | **1763616** | 1445532 |
| **Total debt** |  |  | **3781625** | 1602638 |
| Less: Debt issuance costs |  |  | **(53234)** | (14803) |
| **Total debt, net** |  |  | $**3728391** | $1587835 |
| **Principal debt due within one year** |  |  | $**1550169** | $50000 |
| Less: Debt issuance costs |  |  | **(35408)** | (1406) |
| **Total principal debt, net due within one year** |  |  | $**1514761** | $48594 |

---

________________________________________________________

<sup>(1)</sup> Required a quarterly commitment fee at a rate of 1.000% on the average daily unused portion, as well as customary letter of credit fees and agency fees.

<sup>(2)</sup> Includes an unamortized discount of $14,529 and $33,557 at September 30, 2025 and December 31, 2024, respectively.

As of September 30, 2025 and December 31, 2024, the weighted average interest rates on our short-term borrowings were 8.56% and 8.61%, respectively.

***EB-5 and EB-5.2 Loan Agreement Extensions***

On February 3, 2025, Jefferson Terminal exercised its option to extend the maturity of its EB-5 Loan Agreement and EB-5.2 Loan Agreement by one year to January 25, 2027 and March 10, 2027, respectively.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Long Ridge Energy & Power LLC Senior Secured Notes due 2032, GCM Note, CanAm Loan and Credit Agreement***

On May 17, 2024, Long Ridge WV entered into a new loan agreement with CanAm Pennsylvania Regional Center, LP XI ("CanAm"). The transaction closed on September 13, 2024. CanAm has agreed to provide up to $115.2 million to Long Ridge WV. This loan is to mature on September 13, 2029 and has a current interest rate of 6.75%. As of September 30, 2025, Long Ridge WV has fully drawn on the outstanding balance of the loan.

On February 19, 2025, Long Ridge Energy LLC, a subsidiary of Long Ridge Energy & Power LLC, closed its private offering of $600.0 million aggregate principal amount of 8.750% senior secured notes due 2032 (the "Notes"). The Notes were issued at an issue price equal to 100.00% of principal, plus accrued interest from and including February 19, 2025. The Notes will mature on February 15, 2032. The Notes are jointly and severally guaranteed on a senior secured basis by Long Ridge Energy Generation LLC, a Delaware limited liability company ("PowerCo"), and Ohio GasCo LLC, a Delaware limited liability company ("GasCo").

On February 19, 2025, Long Ridge entered into a credit agreement to borrow senior secured term loans (the "New Term Loans") for an aggregate principal amount of $400.0 million. The New Term Loans bear interest at SOFR plus 4.50% per annum and mature on February 19, 2032. The New Term Loans are jointly and severally guaranteed on a senior secured basis by PowerCo and GasCo.

On February 26, 2025, Long Ridge Energy & Power LLC entered into a note to borrow (the "GCM Note") an aggregate principal amount of $20.0 million. The GCM Note bears interest at 12.00% per annum and matures on February 26, 2028.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on February 25, 2025 for additional detail.

***Amendment to October 2024 Jefferson Credit Agreement***

On March 11, 2025, our Jefferson Terminal segment amended its October 2024 Credit Agreement for $50.0 million to include two options to extend the maturity date to (i) January 1, 2026 and subsequently to (ii) April 1, 2026. In May 2025, we completed an offering of Series 2025 Bonds (see below) and used a portion of the net proceeds to repay in full and terminate the October 2024 Jefferson Credit Agreement.

***March 2025 Repauno Credit Agreement***

On March 11, 2025, our Repauno segment entered into a credit agreement, providing for a $30.0 million term loan facility, which matures on July 18, 2025 with the option to extend the maturity date to April 1, 2026, and bears interest at the sum of 4.00% plus the SOFR as administered by the Federal Reserve Bank of New York. In May 2025, we completed an offering of Series 2025 Bonds (see below) and used a portion of the net proceeds to repay in full and terminate the March 2025 Repauno Credit Agreement.

***May 2025 Long Ridge Credit Agreement***

On May 7, 2025, our Power and Gas segment entered into a credit agreement ("Long Ridge Acquiom Loan") providing for a $40.0 million loan facility, which matures on June 7, 2026, and bears interest at 15.75%. On September 5, 2025, we paid down $4.3 million of the loan.

***Series 2025 Bonds and DRP DB Term Loan***

On May 28, 2025, certain subsidiaries within the Repauno segment, and the New Jersey Economic Development Authority, completed their previously announced offering of $300.0 million principal amount of Series 2025 Bonds (the "Tax Exempt Series 2025 Bonds"). Concurrently with the closing of the Tax Exempt Series 2025 Bonds, Repauno entered into a senior secured credit agreement for an aggregate principal amount of $100.0 million of Taxable Term Loan (the "DRP DB Term Loan"). Certain subsidiaries within the Repauno segment pledged certain assets in support of the Series 2025 Bonds and DRP DB Term Loan.

The Tax Exempt Series 2025 Bonds consist of:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $150.0 million principal amount of Term Bonds maturing on January 1, 2035, and bearing interest at a fixed rate of 6.375% per annum, and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $150.0 million principal amount of Term Bonds maturing on January 1, 2045, and bearing interest at a fixed rate of 6.625% per annum.

The DRP DB Term Loan will mature in 18 months from initial funding, and bear interest at a fixed rate of 8.50% per annum, with an option to PIK at 9.50%. Additionally, there was a $6.0 million Letter of Credit ("LOC") issued to the Company in accordance with this transaction. The LOC was not drawn upon as of September 30, 2025.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on May 16, 2025 for additional detail.

Repauno used a portion of the net proceeds from the Series 2025 Bonds to repay the March 2025 Repauno Credit Agreement and pay for or reimburse the cost of development, construction and acquisition of certain facilities. The Company also used a portion of the net proceeds from the DRP DB Term Loan to repay the DRP Revolver and October 2024 Jefferson Credit

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

Agreement in full. We recognized a loss on modification of debt of (i) $0.7 million from the repayment of the October 2024 Jefferson Credit Agreement, (ii) $2.6 million from the repayment of the March 2025 Repauno Credit Agreement and (iii) $0.7 million from the repayment of the DRP Revolver in connection with this transaction.

***June 2025 Jefferson Credit Agreement***

On June 30, 2025, our Jefferson Terminal segment entered into a credit agreement, providing for a $30.0 million term loan facility, which matures on December 15, 2025 with the option to extend the maturity date to August 31, 2026, and bears interest at the sum of 4.00% plus the SOFR as administered by the Federal Reserve Bank of New York.

***Bridge Loan Credit Agreement***

On August 25, 2025, in connection with the Wheeling Acquisition, the Company entered into a credit agreement (the "Bridge Loan Credit Agreement"), which provides for a 364-day, $1.25 billion secured bridge loan facility (the "Bridge Loan"). The Bridge Loan will mature on August 24, 2026 and accrue interest at the Adjusted SOFR, plus a margin of 4.00% per annum. The Company provided a first-priority security interest in substantially all of its assets, subject to customary exceptions and exclusions, to the Bridge Loan's administrative agent. We incurred $36.0 million of issuance costs related to the Bridge Loan Credit Agreement.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

***Redemption of Senior Notes due 2027***

On August 26, 2025, the Company redeemed all outstanding $600.0 million aggregate principal amount of its 10.500% Senior Secured Notes due 2027 at a redemption price equal to 105.250% of the principal amount thereof, plus accrued and unpaid interest using a portion of the net proceeds from the Bridge Loan. We recognized a loss on extinguishment of debt of $55.2 million for the redemption of Senior Notes due 2027.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

We were in compliance with all debt covenants as of September 30, 2025.

**9. FAIR VALUE MEASUREMENTS**

Fair value measurements and disclosures require the use of valuation techniques to measure fair value that maximize the use of observable inputs and minimize use of unobservable inputs. These inputs are prioritized as follows:

• Level 1: Observable inputs such as quoted prices in active markets for identical assets or liabilities.

• Level 2: Inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities or market corroborated inputs.

• Level 3: Unobservable inputs for which there is little or no market data and which require us to develop our own assumptions about how market participants price the asset or liability.

The valuation techniques that may be used to measure fair value are as follows:

• Market approach—Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

• Income approach—Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts.

• Cost approach—Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following tables set forth our financial assets measured at fair value on a recurring basis as of September 30, 2025 and December 31, 2024, by level within the fair value hierarchy. Assets measured at fair value are classified in their entirety based on the lowest level of input that is significant to their fair value measurement.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Fair Value Measurements Using Fair Value Hierarchy as of** | **Fair Value Measurements Using Fair Value Hierarchy as of** | **Fair Value Measurements Using Fair Value Hierarchy as of** | |
| | **Fair Value as of**<br>**September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | |
| | **Total** | **Level 1** | **Level 2** | **Level 3** |<br>**Valuation Technique** |
| **Assets** | | | | | |
| Cash and cash equivalents | $**34722** | $**34722** | $**—** | $**—** | Market |
| Restricted cash and cash equivalents | **319194** | **319194** | **—** | **—** | Market |
| Notes receivable | **12968** | **—** | **12968** | **—** | Market |
| **Total assets** | $**366884** | $**353916** | $**12968** | $**—** |  |
| **Liabilities** |  |  |  |  |  |
| Derivative liabilities | $**(198605)** | $**—** | $**(198605)** | $**—** | Income |
| Warrant liabilities | **(85362)** | **—** | **—** | **(85362)** | Income |
| **Total liabilities** | $**(283967)** | $**—** | $**(198605)** | $**(85362)** |  |
|  | **Fair Value as of** | **Fair Value Measurements Using Fair Value Hierarchy as of** | **Fair Value Measurements Using Fair Value Hierarchy as of** | **Fair Value Measurements Using Fair Value Hierarchy as of** |  |
|  | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |  |
|  | **Total** | **Level 1** | **Level 2** | **Level 3** | **Valuation Technique** |
| **Assets** |  |  |  |  |  |
| Cash and cash equivalents | $27785 | $27785 | $— | $— | Market |
| Restricted cash and cash equivalents | 119511 | 119511 |  |  | Market |
| Notes receivable | 11893 |  | 11893 |  | Market |
| **Total assets** | $159189 | $147296 | $11893 | $— |  |

---

Our notes receivable is related to CarbonFree, a business that develops technologies to capture carbon dioxide from industrial emissions sources. We elected the fair value option for this note receivable to better align the reported results with the underlying changes in the value of this note receivable, and record the balance of the note receivable in Other assets in the Consolidated Balance Sheets. The Company records interest income, which is included in Other income in the Consolidated Statements of Operations, on this note receivable using the contractual interest rate.

The fair value of our electricity derivative liabilities are estimated by applying the income approach, which is based on discounted projected future cash flows. The valuation of our electricity derivatives is based on management's best estimate of certain key assumptions, which include estimated power forward curves, probability of default, and the discount rate.

Our cash and cash equivalents and restricted cash and cash equivalents consist largely of demand deposit accounts with maturities of 90 days or less when purchased that are considered to be highly liquid. These instruments are valued using inputs observable in active markets for identical instruments and are therefore classified as Level 1 within the fair value hierarchy.

Except as discussed below, our financial instruments other than cash and cash equivalents and restricted cash and cash equivalents consist principally of accounts receivable, notes receivable, accounts payable and accrued liabilities, and loans payable, whose fair values approximate their carrying values based on an evaluation of pricing data, vendor quotes, and historical trading activity or due to their short maturity profiles.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The Company issued warrants in connection with the Wheeling Acquisition, in which the fair value of the warrant liabilities was estimated using a Black-Scholes valuation model, which is considered to be a Level 3 fair value measurement. These liabilities are presented within Warrant liabilities on the Consolidated Balance Sheets. The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value of $0.5 million for the three and nine months ended presented within Other income in the Consolidated Statements of Operations. The following table presents the key inputs applied in the valuation of the warrant liabilities as of September 30, 2025:

---

| | | |
|:---|:---|:---|
| | **August 25, 2025** | **September 30, 2025** |
| Number of units | **172500** | **172500** |
| Fair value at grant date ($ millions) | **$85.8** | **$85.4** |
| Strike price | **$857.75** | **$860.07** |
| Expected volatility | **35.00%** | **35.00%** |
| Risk free interest rate | **3.7%** | **3.6%** |
| Expected dividend yield | **—%** | **—%** |
| Expected term | **3.1 years** | **3.0 years** |
| Warrant fair value (per share) | **$497.58** | **$494.85** |

---

***Level 3 Reconciliation***

The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying Consolidated Balance Sheet using significant unobservable (Level 3) inputs:

---

| | |
|:---|:---|
| | **Warrants** |
| Beginning balance, December 31, 2024 | $— |
| Purchases and issuances | **(85832)** |
| Unrealized gains | **470** |
| Ending balance, September 30, 2025 | $**(85362)** |

---

The fair value of our bonds, notes payable and loans payable reported as Debt, net in the Consolidated Balance Sheets are presented in the table below:

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Series 2020A Bonds <sup>(1)</sup> | $**113485** | $122978 |
| Series 2021A Bonds <sup>(1)</sup> | **118372** | 121678 |
| Series 2021B Bonds <sup>(1)</sup> | **179780** | 179316 |
| Series 2024A Bonds <sup>(1)</sup> | **159009** | 167291 |
| Series 2024B Bonds <sup>(1)</sup> | **219101** | 222609 |
| Series 2025 Bonds <sup>(1)</sup> | **308384** |  |
| Senior Notes due 2027 | **—** | 642036 |
| Senior Notes due 2032 | **617178** |  |
| EB-5 Loan Agreement | **24978** | 23208 |
| EB-5.2 Loan Agreement | **9358** | 8799 |
| EB-5.3 Loan Agreement | **24966** | 23583 |

---

________________________________________________________

<sup>(1)</sup> Fair value is based upon market prices for similar municipal securities.

The fair value of all other items reported as Debt, net in the Consolidated Balance Sheets approximate their carrying values due to their bearing market rates of interest and are classified as Level 2 within the fair value hierarchy.

We measure the fair value of certain assets on a non-recurring basis when U.S. GAAP requires the application of fair value, including events or changes in circumstances that indicate that the carrying amounts of assets may not be recoverable. Assets subject to these measurements include goodwill, intangible assets, property, plant and equipment and leasing equipment. We record such assets at fair value when it is determined the carrying value may not be recoverable. Fair value measurements for assets subject to impairment tests are based on an income approach which uses Level 3 inputs, which include our assumptions as to future cash flows from operation of the underlying businesses.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**10. DERIVATIVE FINANCIAL INSTRUMENTS**

Long Ridge Energy & Power LLC is subject to electricity price volatility stemming from the sales of electricity from the Long Ridge power generation plant. Long Ridge Energy & Power LLC enters into electricity swap agreements to manage our exposure to electricity price fluctuations. The electricity swap derivatives are designated as hedging instruments within cash flow hedging relationships. The Company recognizes the realized gain or loss in Revenues in our Consolidated Statements of Operations.

As of September 30, 2025, we have a $10.0 million letter of credit and $1.0 million letter of credit that have been provided to electricity swap counterparties and will mature on February 26, 2026 and February 10, 2026, respectively.

Long Ridge entered into interest rate swaps to manage our exposure to SOFR increases on the Long Ridge Credit Agreement. These derivatives are not designated as hedging instruments. The Company recognizes the unrealized and realized gain or loss in Interest expense on our Consolidated Statements of Operations and recognizes the unrealized gain or loss in Change in fair value of non-hedge derivative in our Consolidated Statements of Cash Flows.

Long Ridge entered into natural gas price swaps to manage our exposure to natural gas prices at Long Ridge West Virginia. These derivatives are not designated as hedging instruments. The Company recognizes the unrealized and realized gain or loss in Revenue on our Consolidated Statements of Operations and recognizes the unrealized gain or loss in Change in fair value of non-hedge derivative in our Consolidated Statements of Cash Flows.

Refer to Note 2 for our accounting policies related to derivative financial instruments, and refer to Note 9 for our fair value measurement of derivative financial instruments.

The following table presents information related to our outstanding derivative contracts as of September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | |
| | **Notional Amount** | **Fair Value of Assets** | **Fair Value of Liabilities** | **Term** |
| **Derivatives Designated as Cash Flow Hedges:** | | | | |
| Electricity Swaps (MWh) | **807115** | $**—** | $**(197337)** | **3 to 6 Years** |
| **Non-Hedge Derivative Instruments:** |  |  |  |  |
| Natural Gas Forward Prices (MMBtu) | **2425** | **—** | **(682)** | **0.5 Years** |
| Interest Rate Swaps ($) | **200000** | **—** | **(586)** | **3 Years** |
| **Total** |  | $**—** | $**(198605)** |  |

---

The following table presents a summary of the changes in fair value for electricity swap and interest rate swap derivatives:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | **Electricity Swaps** | **Interest Rate Swaps** | **Natural Gas Forward** | **Total** |
| Beginning balance | $**(167956)** | $**(827)** | $**—** | $**(168783)** |
| Net unrealized gains (losses) recognized in earnings <sup>(1)</sup> | **—** | **241** | **(682)** | **(441)** |
| Unrealized losses recognized in other comprehensive loss | **(29381)** | **—** | **—** | **(29381)** |
| **Ending balance** | $**(197337)** | $**(586)** | $**(682)** | $**(198605)** |
|  | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** |
|  | **Electricity Swaps** | **Interest Rate Swaps** | **Natural Gas Forward** | **Total** |
| Beginning balance | $**—** | $**—** | $**—** | $**—** |
| Acquisition of derivative | **(197795)** | **—** | **—** | **(197795)** |
| Payoff of hedge | **67005** | **—** | **—** | **67005** |
| Net unrealized losses recognized in earnings <sup>(1)</sup> | **—** | **(586)** | **(682)** | **(1268)** |
| Unrealized losses recognized in other comprehensive loss | **(66547)** | **—** |  | **(66547)** |
| **Ending balance** | $**(197337)** | $**(586)** | $**(682)** | $**(198605)** |

---

________________________________________________________

<sup>(1)</sup> Interest rate swaps are recognized in Interest expense in the Consolidated Statements of Operations. Natural gas forwards are recognized in Revenues in the Consolidated Statements of Operations.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**11. REVENUES**

We disaggregate our revenue from contracts with customers by products and services provided for each of our segments, as we believe it best depicts the nature, amount, timing and uncertainty of our revenue. Revenues are within the scope of ASC 606, *Revenue from Contracts with Customers*, unless otherwise noted. We have elected to exclude sales and other similar taxes from revenues.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Corporate and Other** |<br>**Total** |
| Lease income | $**402** | $**808** | $**—** | $**—** | $**—** | $**1210** |
| Rail revenues | **42511** | **—** | **—** | **—** | **395** | **42906** |
| Terminal services revenues | **—** | **20323** | **2954** | **393** | **—** | **23670** |
| Roadside services revenues | **—** | **—** | **—** | **—** | **14529** | **14529** |
| Power revenues | **—** | **—** | **—** | **56517** | **—** | **56517** |
| Gas revenues | **—** | **—** | **—** | **1724** | **—** | **1724** |
| Other revenue | **—** | **—** | **—** | **—** | **—** | **—** |
| **Total revenues** | $**42913** | $**21131** | $**2954** | $**58634** | $**14924** | $**140556** |
|  | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** |
|  |  | **Ports and Terminals** | **Ports and Terminals** |  |  |  |
|  | **Railroad** | **Jefferson Terminal** | **Repauno** | **Power and Gas** | **Corporate and Other** | **Total** |
| Lease income | $**1220** | $**2573** | $**—** | $**—** | $**—** | $**3793** |
| Rail revenues | **126464** | **—** | **—** | **—** | **908** | **127372** |
| Terminal services revenues | **—** | **59635** | **9477** | **1547** | **—** | **70659** |
| Roadside services revenues | **—** | **—** | **—** | **—** | **40722** | **40722** |
| Power revenues | **—** | **—** | **—** | **110307** | **—** | **110307** |
| Gas revenues | **—** | **—** | **—** | **5870** | **—** | **5870** |
| Other revenue | **—** | **—** | **280** | **—** | **—** | **280** |
| **Total revenues** | $**127684** | $**62208** | $**9757** | $**117724** | $**41630** | $**359003** |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Corporate and Other** |<br>**Total** |
| Lease income | $526 | $787 | $— | $— | $1313 |
| Rail revenues | 44255 |  |  |  | 44255 |
| Terminal services revenues |  | 18895 | 3951 |  | 22846 |
| Roadside services revenues |  |  |  | 14897 | 14897 |
| **Total revenues** | $44781 | $19682 | $3951 | $14897 | $83311 |
|  | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** |
|  |  | **Ports and Terminals** | **Ports and Terminals** |  |  |
|  | **Railroad** | **Jefferson Terminal** | **Repauno** | **Corporate and Other** | **Total** |
| Lease income | $1319 | $2386 | $— | $— | $3705 |
| Rail revenues | 135412 |  |  |  | 135412 |
| Terminal services revenues |  | 57086 | 11892 |  | 68978 |
| Roadside services revenues |  |  |  | 42638 | 42638 |
| **Total revenues** | $136731 | $59472 | $11892 | $42638 | $250733 |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

As of September 30, 2025 and December 31, 2024, we recorded capitalized contract cost of $19.8 million and $23.5 million, of which $4.9 million and $4.9 million is included in Other current assets and $14.9 million and $18.6 million is included in Other assets on the Consolidated Balance Sheets, respectively. Capitalized contract cost is amortized using the straight-line method, over the expected contract term. We recorded $1.2 million of amortization during both the three months ended September 30, 2025 and 2024, and $3.7 million and $3.2 million of amortization, respectively, during the nine months ended September 30, 2025 and 2024, which is included in Operating expenses in the Consolidated Statements of Operations.

During the three and nine months ended September 30, 2025, the Company recognized revenue of $0.7 million and $1.8 million, respectively, that was included in the deferred revenue balance at the beginning of the year.

**12. EQUITY-BASED COMPENSATION**

On August 1, 2022, we established a Nonqualified Stock Option and Incentive Award Plan ("Incentive Plan") which provides for the ability to grant equity compensation awards in the form of stock options, stock appreciation rights, restricted stock, and performance awards to eligible employees, consultants, directors, and other individuals who provide services to us, each as determined by the Compensation Committee of the board of directors.

As of September 30, 2025, the Incentive Plan provides for the issuance of up to 30.0 million shares. We account for equity-based compensation expense in accordance with ASC 718, *Compensation* – *Stock Compensation* and we report equity-based compensation within Operating expenses and General and administrative in the Consolidated Statements of Operations.

***Director Compensation***

During the nine months ended September 30, 2025, we issued 2,825 shares of common stock to certain directors as compensation.

***Stock Options***

In connection with our February 2025 offering of Series B Preferred stock (see Note 17), the Company issued to the Manager, options to purchase 2.9 million shares of common stock at a per share exercise price of $5.61, which had a grant date fair value of $7.4 million.

During the nine months ended September 30, 2025, certain directors and officers exercised 1,907,174 options at a weighted average exercise price of $2.49 and received a net 1,537,206 shares of common stock.

***Subsidiary Stock-Based Compensation***

The following table presents the expense related to our subsidiary stock-based compensation arrangements recognized in the Consolidated Statements of Operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Expense Recognized During the Three Months Ended September 30,** | **Expense Recognized During the Three Months Ended September 30,** | **Expense Recognized During the Nine Months Ended September 30,** | **Expense Recognized During the Nine Months Ended September 30,** | **Remaining Expense To Be Recognized, If All Vesting Conditions Are Met** | **Weighted Average Remaining Contractual Term (in years)** |
| | **2025** | **2024** | **2025** | **2024** | **Remaining Expense To Be Recognized, If All Vesting Conditions Are Met** | **Weighted Average Remaining Contractual Term (in years)** |
| Restricted shares | $**118** | $103 | $**258** | $282 | $**787** | **1.2** |
| Common units | **354** | 547 | **1070** | 1127 | **1250** | **0.6** |
| **Total** | $**472** | $650 | $**1328** | $1409 | $**2037** |  |

---

***Restricted Stock Units to Subsidiary Employees***

During the year ended December 31, 2023, we issued restricted stock units ("RSUs") of our common stock that had a grant date fair value of $16.9 million, based on the closing price of FIP's stock on the grant date, and vest over three years. These awards were made to employees of certain of our subsidiaries, are subject to continued employment, and the compensation expense is recognized ratably over the vesting periods. This grant fully canceled and replaced the vested and unvested restricted shares of our subsidiary issued in the first quarter of 2021. During the year ended December 31, 2024, we issued additional RSUs of our common stock that had a grant date fair value of $1.9 million. During the quarter ended September 30, 2025, we issued additional RSUs of our common stock that had a grant date fair value of $0.4 million.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table presents the expense related to our RSUs to subsidiary employees recognized in the Consolidated Statements of Operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Expense Recognized During the Three Months Ended September 30,** | **Expense Recognized During the Three Months Ended September 30,** | **Expense Recognized During the Nine Months Ended September 30,** | **Expense Recognized During the Nine Months Ended September 30,** | **Remaining Expense To Be Recognized, If All Vesting Conditions Are Met** | **Weighted Average Remaining Contractual Term (in years)** |
| | **2025** | **2024** | **2025** | **2024** | **Remaining Expense To Be Recognized, If All Vesting Conditions Are Met** | **Weighted Average Remaining Contractual Term (in years)** |
| Restricted stock units | $**1050** | $1979 | $**2339** | $5264 | $**660** | **0.4** |
| **Total** | $**1050** | $1979 | $**2339** | $5264 | $**660** |  |

---

**13. RETIREMENT BENEFIT PLANS**

We established a defined benefit pension plan as well as a postretirement benefit plan to assume certain retirement benefit obligations related to eligible Transtar employees.

***Defined Benefit Pensions***

Our underfunded pension plan is a tax qualified plan, and we will make contributions accordingly. Our pension plan covers certain eligible Transtar employees and is noncontributory. Pension benefits earned are generally based on years of service and compensation during active employment.

***Postretirement Benefits***

Our unfunded postretirement plan provides healthcare and life insurance benefits for eligible retirees and dependents of Transtar. Depending on retirement date and employee classification, certain healthcare plans contain contribution and cost-sharing features such as deductibles and co-insurance. The remaining healthcare and life insurance plans are non-contributory. In the second quarter of 2024, we amended our postretirement benefit plan to change benefits provided to certain employees. The amendment and related remeasurement resulted in a decrease of the liability by $28.2 million with a corresponding adjustment to accumulated other comprehensive loss.

The following table summarizes our retirement benefit plan costs (benefits). Service costs are recorded in Operating expenses, while other net costs are recorded in Other income within the Consolidated Statements of Operations.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Three Months Ended September 30,** |
| | **2025** | **2025** | **2024** | **2024** |
| | **Pension Benefits** | **Postretirement Benefits** | **Pension Benefits** | **Postretirement Benefits** |
| Service costs | $**375** | $**85** | $406 | $82 |
| Interest costs | **215** | **79** | 212 | 78 |
| Expected return on plan assets | **(79)** | **—** | (50) |  |
| Amortization of prior service costs | **2** | **(561)** |  | (341) |
| Amortization of actuarial gains | **—** | **—** | 3 | (198) |
| **Total** | $**513** | $**(397)** | $571 | $(379) |
|  | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
|  | **2025** | **2025** | **2024** | **2024** |
|  | **Pension Benefits** | **Postretirement Benefits** | **Pension Benefits** | **Postretirement Benefits** |
| Service costs | $**1125** | $**255** | $1153 | $718 |
| Interest costs | **645** | **237** | 519 | 623 |
| Expected return on plan assets | **(237)** | **—** | (151) |  |
| Amortization of prior service costs | **6** | **(1431)** |  | (615) |
| Amortization of actuarial gains | **—** | **(252)** | (3) | (309) |
| **Total** | $**1539** | $**(1191)** | $1518 | $417 |

---

The total employer contributions for the nine months ended September 30, 2025 and 2024 were $2.8 million and $1.5 million, respectively, and the expected remaining scheduled employer contributions for the year ending December 31, 2025 is $— million.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**14. INCOME TAXES**

The current and deferred components of the income tax provision (benefit) included in the Consolidated Statements of Operations are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Current: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;State and local | $**(149)** | $214 | $**587** | $793 |
| Total current (benefit) provision | **(149)** | 214 | **587** | 793 |
| Deferred: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Federal | **2638** | (208) | **(18179)** | 3 |
| &nbsp;&nbsp;&nbsp;State and local | **2592** | (98) | **(17889)** | 1184 |
| Total deferred provision (benefit) | **5230** | (306) | **(36068)** | 1187 |
| Provision for (benefit from) income taxes | $**5081** | $(92) | $**(35481)** | $1980 |

---

Taxable income or loss generated by us and our corporate subsidiaries by our corporate subsidiaries is subject to U.S. federal, state and foreign corporate income tax in locations where they conduct business.

A valuation allowance has been established against our net U.S. federal and state deferred tax assets, including net operating loss carryforwards. As a result, our income tax provision is primarily related to separate company state taxes, deferred taxes for tax deductible goodwill, and deferred taxes for certain long-lived assets.

Our effective tax rate differs from the U.S. federal tax rate of 21% primarily due to state taxes and the valuation allowances against a significant portion of the deferred tax assets of our corporate subsidiaries. The tax benefit for the nine months ended September 30, 2025 included a partial release of our valuation allowance and a reclassification of the taxes from Accumulated other comprehensive loss in the Consolidated Balance Sheet to Provision for (benefit from) income taxes in the Consolidated Statements of Operations resulting from the acquisition of Long Ridge Energy & Power LLC in February 2025.

As of and for the nine months ended September 30, 2025, we had not established a liability for uncertain tax positions as no such positions existed. In general, our tax returns and the tax returns of our corporate subsidiaries are subject to U.S. federal, state, local and foreign income tax examinations by tax authorities. Generally, we are not subject to examination by taxing authorities for tax years prior to 2021. We do not believe that it is reasonably possible that the total amount of unrecognized tax benefits will significantly change within 12 months of the reporting date of September 30, 2025.

On July 4, 2025, the One Big Beautiful Bill Act ("OBBBA") was enacted in the U.S. The OBBBA includes significant provisions, such as the permanent extension of certain expiring provisions of the Tax Cuts and Jobs Act of 2017, modifications to the international tax framework and the restoration of favorable tax treatment for certain business provisions. We are currently assessing its potential impact on our consolidated financial statements.

**15. MANAGEMENT AGREEMENT AND AFFILIATE TRANSACTIONS**

We are externally managed by the Manager. The Manager is paid annual fees and incentive fees in exchange for advising us on various aspects of our business, formulating our investment strategies, arranging for the acquisition and disposition of assets, arranging for financing, monitoring performance, and managing our day-to-day operations, inclusive of all costs incidental thereto. In addition, the Manager may be reimbursed for various expenses incurred by the Manager on our behalf, including the costs of legal, accounting and other administrative activities. On July 31, 2022, in connection with the spin-off, we and the Manager entered into the Management Agreement with an initial term of six years.

The Manager is entitled to a management fee, incentive fees (comprised of an Income Incentive Fee and a Capital Gains Incentive Fee described below) and reimbursement of certain expenses. The management fee is determined by taking the average value of total equity (including preferred stock and excluding non-controlling common interests) of the Company determined on a consolidated basis in accordance with U.S. GAAP at the end of the two most recently completed months multiplied by an annual rate of 1.50%, and is payable monthly in arrears in cash.

The Income Incentive Fee is calculated and distributable quarterly in arrears based on the pre-incentive fee net income for the immediately preceding calendar quarter (the "Income Incentive Fee"). For this purpose, pre-incentive fee net income means, with respect to a calendar quarter, net income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock during such quarter calculated in accordance with U.S. GAAP excluding our pro rata share of (1) realized or unrealized gains and losses, and (2) certain non-cash or one-time items, and (3) any other adjustments as may be approved by the independent directors. Pre-incentive allocation net income does not include any Income Incentive Fee or Capital Gains Incentive Fee (described below) paid to the Manager during the relevant quarter.

The Manager is entitled to an Income Incentive Fee with respect to its pre-incentive fee net income in each calendar quarter as follows: (1) no Income Incentive Fee in any calendar quarter in which pre-incentive fee net income, expressed as a rate of return

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

on the average value of the Company's net equity capital (excluding non-controlling interests) at the end of the two most recently completed calendar quarters, does not exceed 2% for such quarter (8% annualized); (2) 100% of pre-incentive fee net income of the Company with respect to that portion of such pre-incentive fee net income, if any, that equals or exceeds 2% but does not exceed 2.2223% for such quarter; and (3) 10% of pre-incentive fee net income of the Company, if any, that exceeds 2.2223% for portions of such quarter. These calculations will be prorated for any periods of less than three months.

The Capital Gains Incentive Fee is calculated and paid in arrears as of the end of each calendar year and is equal to 10% of our pro rata share of cumulative realized gains from the date of the spin-off through the end of the applicable calendar year, net of our pro rata share of cumulative realized or unrealized losses, the cumulative non-cash portion of equity-based compensation expenses and all realized gains upon which prior performance-based Capital Gains Incentive Fee payments were made to the Manager.

The Management fee, Income Incentive Fee, and Capital Gains Incentive Fee that are attributable to the operations of FTAI Infrastructure is recorded in the Management fees and incentive allocation to affiliate on the Consolidated Statements of Operations. These amounts are allocated on the following basis:

*Management fee*—Management fee is allocated to FTAI Infrastructure by applying the calculation methodology described above to the equity of FTAI Infrastructure included in these consolidated financial statements.

*Income Incentive Allocation and Capital Gains Incentive Allocation*—The Income Incentive Fee and Capital Gains Incentive Fee are allocated to FTAI Infrastructure by applying the allocation calculation methodology described above to FTAI Infrastructure's financial results in each respective period.

The following table summarizes the management fees, income incentive allocation and capital gains incentive allocation included in these consolidated financial statements:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Management fee | $**3782** | $2807 | $**10004** | $8584 |
| Income incentive fee | **—** |  | **—** |  |
| Capital gains incentive fee | **—** |  | **—** |  |
| **Total** | $**3782** | $2807 | $**10004** | $8584 |

---

We pay all of our operating expenses, except those specifically required to be borne by the Manager under the Management Agreement. The expenses required to be paid by the Company include, but are not limited to, issuance and transaction costs incident to the acquisition, disposition and financing of its assets, legal and auditing fees and expenses, the compensation and expenses of the Company's independent directors, the costs associated with the establishment and maintenance of any credit facilities and other indebtedness (including commitment fees, legal fees, closing costs, etc.), expenses associated with other securities offerings, costs and expenses incurred in contracting with third parties (including affiliates of the Manager), the costs of printing and mailing proxies and reports to the stockholders, costs incurred by the Manager or its affiliates for travel on our behalf, costs associated with any computer software or hardware that is used by the Company, costs to obtain liability insurance to indemnify the Company's directors and officers and the compensation and expenses of the transfer agent.

We pay or reimburse the Manager and its affiliates for performing certain legal, accounting, due diligence tasks and other services that outside professionals or outside consultants otherwise would perform, provided that such costs and reimbursements are no greater than those which would be paid to outside professionals or consultants. The Manager is responsible for all of its other costs incident to the performance of its duties under the Management Agreement, including compensation of the Manager's employees, rent for facilities and other "overhead" expenses; we do not reimburse the Manager for these expenses.

The following table summarizes our reimbursements to the Manager:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Classification in the Consolidated Statements of Operations: |  |  |  |  |
| &nbsp;&nbsp;General and administrative | $**1433** | $1167 | $**4702** | $3598 |
| &nbsp;&nbsp;&nbsp;Acquisition and transaction expenses | **962** | 298 | **2480** | 869 |
| **Total** | $**2395** | $1465 | $**7182** | $4467 |

---

If we terminate the Management Agreement, we will generally be required to pay the Manager a termination fee. Pursuant to the terms of the Management Agreement, the termination fee is equal to the amount of the management fee during the 12 months immediately preceding such termination and an amount equal to the Income Incentive Fee and the Capital Gains Incentive Fee that would be paid to the Manager if the Company's assets were sold for cash at their then current fair market value (as determined by an appraisal, taking into account, among other things, the expected future value of the underlying investments).

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

Upon the successful completion of an offering of our common stock or other equity securities (including securities issued as consideration in an acquisition), we grant the Manager options to purchase common stock in an amount equal to 10% of the number of common stock being sold in the offering (or if the issuance relates to equity securities other than our common stock, options to purchase an amount of common stock equal to 10% of the gross capital raised in the equity issuance divided by the fair market value of our common stock as of the date of issuance), with an exercise price equal to the offering price per share paid by the public or other ultimate purchaser or attributed to such securities in connection with an acquisition (or the fair market value of our common stock as of the date of the equity issuance if it relates to equity securities other than our common stock). Any ultimate purchaser of common stock for which such options are granted may be an affiliate of Fortress. In connection with the spin-off, we issued 10.9 million options to purchase common stock to the Manager, with a term of 10 years and strike price of $2.76 as compensation for services rendered in connection with the Redeemable Preferred Stock raise, as discussed in Note 17. On August 12, 2024, 8.7 million Manager options were exercised. In February 2025, we issued 2.9 million options to purchase common stock to the Manager, with a term of 10 years and a strike price of $5.61 as compensation for services rendered in connection with the offering of Series B Preferred stock as discussed in Note 17.

The following table summarizes amounts due to the Manager, which are included within Accounts payable and accrued liabilities in the Consolidated Balance Sheets:

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| Accrued management fees | $**10004** | $5541 |
| Other payables | **7182** | 4047 |

---

As of September 30, 2025 and December 31, 2024, there were no receivables from the Manager.

***Other Affiliate Transactions***

As of September 30, 2025 and December 31, 2024, certain employees of the Manager and their related parties collectively own an approximately 20% interest in Jefferson Terminal which has been accounted for as a component of non-controlling interest in consolidated subsidiaries in the accompanying consolidated financial statements. The carrying amount of this non-controlling interest at September 30, 2025 and December 31, 2024 was $(152.3) million and $(119.5) million, respectively. In April 2024, we made a pro-rata distribution of $15.0 million to the non-controlling interest holders of our Jefferson Terminal segment.

The following table presents the amount of this non-controlling interest share of net loss:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Non-controlling interest share of net loss | $**(11162)** | $(9700) | $**(32826)** | $(31339) |

---

In October 2022, we entered into a shareholder loan agreement with Long Ridge. Refer to Notes 3 and 6 for additional information.

The Company subleases a portion of office space from an entity controlled by certain employees of the Manager since February 2023. For the nine months ended September 30, 2025 and 2024, the Company incurred approximately $0.4 million and $0.4 million of rent and office related expenses, respectively.

On May 14, 2024, certain members of Fortress management and affiliates of Mubadala Investment Company, through its wholly owned asset management subsidiary, Mubadala Capital ("Mubadala"), completed their acquisition of 100% of the equity of Fortress. Fortress continues to operate as an independent investment manager under the Fortress brand, with autonomy over investment processes and decision making, personnel and operations.

**16. SEGMENT INFORMATION**

Our reportable segments represent strategic business units comprised of investments in different types of infrastructure assets. We have five reportable segments which operate in infrastructure businesses across several market sectors, all in North America. Our reportable segments are (i) Railroad, (ii) Jefferson Terminal, (iii) Repauno, (iv) Power and Gas and (v) Sustainability and Energy Transition. The Railroad segment is comprised of six freight railroads and one switching company that provide rail service to certain manufacturing and production facilities, as well as an equity method investment in Wheeling, which has two freight railroads that provide freight transportation to its customers. The Jefferson Terminal segment consists of a multi-modal crude oil and refined products terminal, Jefferson Terminal South and other related assets. The Repauno segment consists of a 1,630-acre deep-water port located along the Delaware River with an underground storage cavern, a multipurpose dock, a rail-to-ship transloading system and multiple industrial development opportunities. The Power and Gas segment is comprised of Long Ridge, which is a 1,660-acre multi-modal terminal located along the Ohio River with rail, dock, and multiple industrial development opportunities, including a power plant in operation. The Sustainability and Energy Transition segment is comprised of Aleon/Gladieux, Clean Planet, and CarbonFree, and all three investments are development stage businesses focused on sustainability and recycling.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

Corporate and Other primarily consists of unallocated corporate general and administrative expenses, management fees, debt and redeemable preferred stock. Additionally, Corporate and Other includes an investment in an operating company that provides roadside assistance services for the intermodal and over-the-road trucking industries. As of the second quarter of 2025, we have moved KRS, a railcar cleaning operation, from the Railroad segment to the Corporate and Other segment. As the chief operating decision maker ("CODM") focuses on Transtar, a pure railroad business, within the Railroad segment results, we believe the change in segment for KRS better aligns with how the CODM reviews overall segment results. Due to the immateriality of the results of KRS, we will apply this change prospectively.

The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The CODM evaluates investment performance for each reportable segment primarily based on Adjusted EBITDA. Our company's CODM is our Chief Executive Officer, who uses Adjusted EBITDA as it serves as a consistent measure for comparing profitability between periods and across segments, independent of each segment's capital structure, which may vary materially, and because it neutralizes one-time or other non-operational items. Decisions regarding resource allocation are made based on Adjusted EBITDA performance, together with other relevant factors, including but not limited to, market dynamics, growth opportunities and expected future performance.

Adjusted EBITDA is defined as net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, interest expense, interest and other costs on pension and OPEB liabilities, dividends and accretion of redeemable preferred stock, and other non-recurring items, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities, and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA.

We believe that net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock, as defined by U.S. GAAP, is the most appropriate earnings measure with which to reconcile Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock as determined in accordance with U.S. GAAP.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following tables set forth certain information for each reportable segment:

**I. For the Three Months Ended September 30, 2025**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Revenues** | | | | | | | |
| Total revenues | $**42913** | $**21131** | $**2954** | $**58634** | $**—** | $**14924** | $**140556** |
| **Expenses** |  |  |  |  |  |  |  |
| Operating expenses | **22562** | **16400** | **5724** | **15111** | **—** | **15188** | **74985** |
| General and administrative | **—** | **—** | **—** | **—** | **—** | **3202** | **3202** |
| Acquisition and transaction expenses | **(459)** | **—** | **998** | **162** | **—** | **2520** | **3221** |
| Management fees and incentive allocation to affiliate | **—** | **—** | **—** | **—** | **—** | **3782** | **3782** |
| Depreciation and amortization | **5151** | **11358** | **2489** | **15568** | **—** | **247** | **34813** |
| **Total expenses** | **27254** | **27758** | **9211** | **30841** | **—** | **24939** | **120003** |
| **Other income (expense)** |  |  |  |  |  |  |  |
| Equity in earnings (losses) of unconsolidated entities | **3013** | **—** | **—** | **—** | **(85)** | **—** | **2928** |
| Gain on sale of assets, net | **28** | **—** | **—** | **—** | **—** | **—** | **28** |
| Gain (loss) on modification or extinguishment of debt | **—** | **13** | **—** | **(47)** | **—** | **(55174)** | **(55208)** |
| Interest expense | **(80)** | **(17064)** | **(3012)** | **(27956)** | **—** | **(25200)** | **(73312)** |
| Other income | **881** | **499** | **2761** | **776** | **564** | **73** | **5554** |
| **Total other income (expense)** | **3842** | **(16552)** | **(251)** | **(27227)** | **479** | **(80301)** | **(120010)** |
| **Income (loss) before income taxes** | **19501** | **(23179)** | **(6508)** | **566** | **479** | **(90316)** | **(99457)** |
| Provision for (benefit from) income taxes | **4040** | **(39)** | **19** | **—** | **—** | **1061** | **5081** |
| **Net income (loss)** | **15461** | **(23140)** | **(6527)** | **566** | **479** | **(91377)** | **(104538)** |
| Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries - common stockholders | **25** | **(11162)** | **(360)** | **—** | **—** | **—** | **(11497)** |
| Less: Preferred dividends and accretion on redeemable non-controlling interests | **12487** | **—** | **—** | **—** | **—** | **—** | **12487** |
| Less: Dividends and accretion of redeemable preferred stock | **—** | **—** | **—** | **—** | **—** | **12824** | **12824** |
| **Net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**2949** | $**(11978)** | $**(6167)** | $**566** | $**479** | $**(104201)** | $**(118352)** |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table sets forth a reconciliation of Adjusted EBITDA to net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** | **Three Months Ended September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Adjusted EBITDA** | $**29128** | $**11024** | $**660** | $**35742** | $**479** | $**(6102)** | $**70931** |
| Add: Non-controlling share of Adjusted EBITDA | **141** | **6933** | **409** | **—** | **—** | **—** | **7483** |
| Add: Equity in earnings (losses) of unconsolidated entities | **3013** | **—** | **—** | **—** | **(85)** | **—** | **2928** |
| Less: Interest and other costs on pension and OPEB liabilities | **265** | **—** | **—** | **—** | **—** | **—** | **265** |
| Less: Dividends and accretion of redeemable preferred stock | **(12487)** | **—** | **—** | **—** | **—** | **(12824)** | **(25311)** |
| Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities | **(8408)** | **—** | **—** | **—** | **85** | **—** | **(8323)** |
| Less: Interest expense | **(80)** | **(17064)** | **(3012)** | **(27956)** | **—** | **(25200)** | **(73312)** |
| Less: Depreciation and amortization expense | **(5151)** | **(12591)** | **(2489)** | **(6330)** | **—** | **(247)** | **(26808)** |
| Less: Incentive allocations | **—** | **—** | **—** | **—** | **—** | **—** | **—** |
| Less: Asset impairment charges | **—** | **—** | **—** | **—** | **—** | **—** | **—** |
| Less: Changes in fair value of non-hedge derivative instruments | **470** | **—** | **—** | **(681)** | **—** | **—** | **(211)** |
| Less: Gains (losses) on the modification or extinguishment of debt and capital lease obligations | **—** | **13** | **—** | **(47)** | **—** | **(55174)** | **(55208)** |
| Less: Acquisition and transaction expenses | **459** | **—** | **(998)** | **(162)** | **—** | **(2520)** | **(3221)** |
| Less: Equity-based compensation expense | **(354)** | **(332)** | **(718)** | **—** | **—** | **(118)** | **(1522)** |
| Less: (Provision for) benefit from income taxes | **(4040)** | **39** | **(19)** | **—** | **—** | **(1061)** | **(5081)** |
| Less: Other non-recurring items | **(7)** | **—** | **—** | **—** | **—** | **(955)** | **(962)** |
| **Net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**2949** | $**(11978)** | $**(6167)** | $**566** | $**479** | $**(104201)** | $**(118352)** |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**II. For the Nine Months Ended September 30, 2025**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Revenues** | | | | | | | |
| Total revenues | $**127684** | $**62208** | $**9757** | $**117724** | $**—** | $**41630** | $**359003** |
| **Expenses** |  |  |  |  |  |  |  |
| Operating expenses | **67631** | **51512** | **17839** | **37448** | **2** | **42033** | **216465** |
| General and administrative | **—** | **—** | **—** | **—** | **—** | **12177** | **12177** |
| Acquisition and transaction expenses | **2417** | **68** | **3294** | **2628** | **—** | **7033** | **15440** |
| Management fees and incentive allocation to affiliate | **—** | **—** | **—** | **—** | **—** | **10004** | **10004** |
| Depreciation and amortization | **15216** | **33888** | **7479** | **36676** | **—** | **564** | **93823** |
| Asset impairment | **4401** | **—** | **—** | **—** | **—** | **—** | **4401** |
| Total expenses | **89665** | **85468** | **28612** | **76752** | **2** | **71811** | **352310** |
| **Other income (expense)** |  |  |  |  |  |  |  |
| Equity in earnings (losses) of unconsolidated entities | **3013** | **—** | **—** | **10588** | **(7404)** | **50** | **6247** |
| (Loss) gain on sale of assets, net | **(96)** | **—** | **—** | **119952** | **—** | **—** | **119856** |
| Loss on modification or extinguishment of debt | **—** | **(736)** | **(3324)** | **(47)** | **—** | **(55174)** | **(59281)** |
| Interest expense | **(331)** | **(49688)** | **(4530)** | **(61760)** | **—** | **(59319)** | **(175628)** |
| Other income | **1668** | **2507** | **2864** | **3361** | **1829** | **70** | **12299** |
| Total other income (expense) | **4254** | **(47917)** | **(4990)** | **72094** | **(5575)** | **(114373)** | **(96507)** |
| **Income (loss) before income taxes** | **42273** | **(71177)** | **(23845)** | **113066** | **(5577)** | **(144554)** | **(89814)** |
| Provision for (benefit from) income taxes | **5620** | **720** | **56** | **(42457)** | **—** | **580** | **(35481)** |
| **Net income (loss)** | **36653** | **(71897)** | **(23901)** | **155523** | **(5577)** | **(145134)** | **(54333)** |
| Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries - common stockholders | **158** | **(32825)** | **(1331)** | **—** | **—** | **—** | **(33998)** |
| Less: Preferred dividends and accretion on redeemable non-controlling interests | **12487** | **—** | **—** | **—** | **—** | **—** | **12487** |
| Less: Dividends and accretion of redeemable preferred stock | **—** | **—** | **—** | **—** | **—** | **55622** | **55622** |
| **Net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**24008** | $**(39072)** | $**(22570)** | $**155523** | $**(5577)** | $**(200756)** | $**(88444)** |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table sets forth a reconciliation of Adjusted EBITDA to net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** | **Nine Months Ended September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Adjusted EBITDA** | $**69723** | $**30056** | $**(2874)** | $**196803** | $**(323)** | $**(21319)** | $**272066** |
| Add: Non-controlling share of Adjusted EBITDA | **263** | **20837** | **1192** | **—** | **—** | **—** | **22292** |
| Add: Equity in earnings (losses) of unconsolidated entities | **3013** | **—** | **—** | **10588** | **(7404)** | **50** | **6247** |
| Less: Interest and other costs on pension and OPEB liabilities | **794** | **—** | **—** | **—** | **—** | **—** | **794** |
| Less: Dividends and accretion of redeemable preferred stock | **(12487)** | **—** | **—** | **—** | **—** | **(55622)** | **(68109)** |
| Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities | **(8408)** | **—** | **—** | **(6503)** | **2150** | **38** | **(12723)** |
| Less: Interest expense | **(331)** | **(49688)** | **(4530)** | **(61760)** | **—** | **(59319)** | **(175628)** |
| Less: Depreciation and amortization expense | **(15216)** | **(37586)** | **(7479)** | **(22706)** | **—** | **(564)** | **(83551)** |
| Less: Incentive allocations | **—** | **—** | **—** | **—** | **—** | **—** | **—** |
| Less: Asset impairment charges | **(4401)** | **—** | **—** | **—** | **—** | **—** | **(4401)** |
| Less: Changes in fair value of non-hedge derivative instruments | **470** | **—** | **—** | **(681)** | **—** | **—** | **(211)** |
| Less: Losses on the modification or extinguishment of debt and capital lease obligations | **—** | **(736)** | **(3324)** | **(47)** | **—** | **(55174)** | **(59281)** |
| Less: Acquisition and transaction expenses | **(2417)** | **(68)** | **(3294)** | **(2628)** | **—** | **(7033)** | **(15440)** |
| Less: Equity-based compensation expense | **(1070)** | **(1167)** | **(1170)** | **—** | **—** | **(278)** | **(3685)** |
| Less: (Provision for) benefit from income taxes | **(5620)** | **(720)** | **(56)** | **42457** | **—** | **(580)** | **35481** |
| Less: Other non-recurring items | **(305)** | **—** | **(1035)** | **—** | **—** | **(955)** | **(2295)** |
| **Net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**24008** | $**(39072)** | $**(22570)** | $**155523** | $**(5577)** | $**(200756)** | $**(88444)** |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**III. Three Months Ended September 30, 2024**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Revenues** | | | | | | | |
| Total revenues | $44781 | $19682 | $3951 | $— | $— | $14897 | $83311 |
| **Expenses** |  |  |  |  |  |  |  |
| Operating expenses | 24723 | 17138 | 6764 | 1 |  | 14140 | 62766 |
| General and administrative |  |  |  |  |  | 2989 | 2989 |
| Acquisition and transaction expenses | 95 |  |  | 1681 |  | 750 | 2526 |
| Management fees and incentive allocation to affiliate |  |  |  |  |  | 2807 | 2807 |
| Depreciation and amortization | 4936 | 11988 | 2489 |  |  | 79 | 19492 |
| **Total expenses** | 29754 | 29126 | 9253 | 1682 |  | 20765 | 90580 |
| **Other (expense) income** |  |  |  |  |  |  |  |
| Equity in (losses) earnings of unconsolidated entities |  |  |  | (10474) | (3844) | 10 | (14308) |
| Gain on sale of assets, net | 5 | 2753 |  |  |  |  | 2758 |
| Gain on modification or extinguishment of debt |  | 747 |  |  |  |  | 747 |
| Interest expense | (78) | (13107) | (92) |  |  | (18236) | (31513) |
| Other income | 819 | 916 |  | 3594 | 1206 | 2 | 6537 |
| **Total other income (expense)** | 746 | (8691) | (92) | (6880) | (2638) | (18224) | (35779) |
| **Income (loss) before income taxes** | 15773 | (18135) | (5394) | (8562) | (2638) | (24092) | (43048) |
| Provision for (benefit from) income taxes | 1174 | (426) | (73) |  |  | (767) | (92) |
| **Net income (loss)** | 14599 | (17709) | (5321) | (8562) | (2638) | (23325) | (42956) |
| Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries | 71 | (9700) | (334) |  |  |  | (9963) |
| Less: Dividends and accretion of redeemable preferred stock |  |  |  |  |  | 16978 | 16978 |
| **Net income (loss) attributable to stockholders** | $14528 | $(8009) | $(4987) | $(8562) | $(2638) | $(40303) | $(49971) |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table sets forth a reconciliation of Adjusted EBITDA to net income (loss) attributable to stockholders:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** | **Three Months Ended September 30, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Adjusted EBITDA** | $21080 | $11764 | $(1406) | $11105 | $(673) | $(4942) | $36928 |
| Add: Non-controlling share of Adjusted EBITDA | 30 | 6055 | 233 |  |  |  | 6318 |
| Add: Equity in (losses) earnings of unconsolidated entities |  |  |  | (10474) | (3844) | 10 | (14308) |
| Less: Interest and other costs on pension and OPEB liabilities | 248 |  |  |  |  |  | 248 |
| Less: Dividends and accretion of redeemable preferred stock |  |  |  |  |  | (16978) | (16978) |
| Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities |  |  |  | (7512) | 1879 | 8 | (5625) |
| Less: Interest expense | (78) | (13107) | (92) |  |  | (18236) | (31513) |
| Less: Depreciation and amortization expense | (4936) | (13221) | (2489) |  |  | (79) | (20725) |
| Less: Incentive allocations |  |  |  |  |  |  |  |
| Less: Asset impairment charges |  |  |  |  |  |  |  |
| Less: Changes in fair value of non-hedge derivative instruments |  |  |  |  |  |  |  |
| Less: Gains on the modification or extinguishment of debt and capital lease obligations |  | 747 |  |  |  |  | 747 |
| Less: Acquisition and transaction expenses | (95) |  |  | (1681) |  | (750) | (2526) |
| Less: Equity-based compensation expense | (547) | (673) | (1306) |  |  | (103) | (2629) |
| Less: (Provision for) benefit from income taxes | (1174) | 426 | 73 |  |  | 767 | 92 |
| Less: Other non-recurring items |  |  |  |  |  |  |  |
| **Net income (loss) attributable to stockholders** | $14528 | $(8009) | $(4987) | $(8562) | $(2638) | $(40303) | $(49971) |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**IV. Nine Months Ended September 30, 2024**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Revenues** | | | | | | | |
| Total revenues | $136731 | $59472 | $11892 | $— | $— | $42638 | $250733 |
| **Expenses** |  |  |  |  |  |  |  |
| Operating expenses | 73266 | 54245 | 18533 | 1023 | 7 | 41492 | 188566 |
| General and administrative |  |  |  |  |  | 10690 | 10690 |
| Acquisition and transaction expenses | 432 | 10 |  | 2079 |  | 1852 | 4373 |
| Management fees and incentive allocation to affiliate |  |  |  |  |  | 8584 | 8584 |
| Depreciation and amortization | 14808 | 36618 | 7413 |  |  | 1337 | 60176 |
| Total expenses | 88506 | 90873 | 25946 | 3102 | 7 | 63955 | 272389 |
| **Other income (expense)** |  |  |  |  |  |  |  |
| Equity in earnings (losses) of unconsolidated entities |  |  |  | (24847) | (14182) | 31 | (38998) |
| (Loss) gain on sale of assets, net | (158) | 2753 |  |  |  |  | 2595 |
| Loss on extinguishment of debt |  | (8423) |  |  |  |  | (8423) |
| Interest expense | (245) | (33594) | (480) |  |  | (54477) | (88796) |
| Other (expense) income | 467 | 4453 |  | 8787 | 2156 | 2 | 15865 |
| Total other (expense) income | 64 | (34811) | (480) | (16060) | (12026) | (54444) | (117757) |
| **Income (loss) before income taxes** | 48289 | (66212) | (14534) | (19162) | (12033) | (75761) | (139413) |
| Provision for income taxes | 3358 | (1592) | (234) |  |  | 448 | 1980 |
| **Net income (loss)** | 44931 | (64620) | (14300) | (19162) | (12033) | (76209) | (141393) |
| Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries | 179 | (31339) | (893) |  |  |  | (32053) |
| Less: Dividends and accretion of redeemable preferred stock |  |  |  |  |  | 51563 | 51563 |
| **Net income (loss) attributable to stockholders** | $44752 | $(33281) | $(13407) | $(19162) | $(12033) | $(127772) | $(160903) |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

The following table sets forth a reconciliation of Adjusted EBITDA to net income (loss) attributable to stockholders:

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** | **Nine Months Ended September 30, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Adjusted EBITDA** | $64859 | $30893 | $(4591) | $30343 | $(5316) | $(17773) | $98415 |
| Add: Non-controlling share of Adjusted EBITDA | 77 | 19654 | 574 |  |  |  | 20305 |
| Add: Equity in (losses) earnings of unconsolidated entities |  |  |  | (24847) | (14182) | 31 | (38998) |
| Less: Interest and other costs on pension and OPEB liabilities | (214) |  |  |  |  |  | (214) |
| Less: Dividends and accretion of redeemable preferred stock |  |  |  |  |  | (51563) | (51563) |
| Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities |  |  |  | (22579) | 7465 | 24 | (15090) |
| Less: Interest expense | (245) | (33594) | (480) |  |  | (54477) | (88796) |
| Less: Depreciation and amortization expense | (14808) | (39860) | (7413) |  |  | (1337) | (63418) |
| Less: Incentive allocations |  |  |  |  |  |  |  |
| Less: Asset impairment charges |  |  |  |  |  |  |  |
| Less: Changes in fair value of non-hedge derivative instruments |  |  |  |  |  |  |  |
| Less: Losses on the modification or extinguishment of debt and capital lease obligations |  | (8423) |  |  |  |  | (8423) |
| Less: Acquisition and transaction expenses | (432) | (10) |  | (2079) |  | (1852) | (4373) |
| Less: Equity-based compensation expense | (1127) | (3533) | (1731) |  |  | (377) | (6768) |
| Less: (Provision for) benefit from income taxes | (3358) | 1592 | 234 |  |  | (448) | (1980) |
| Less: Other non-recurring items |  |  |  |  |  |  |  |
| **Net income (loss) attributable to stockholders** | $44752 | $(33281) | $(13407) | $(19162) | $(12033) | $(127772) | $(160903) |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**V. Balance Sheet**

The following tables sets forth the summarized balance sheet. All property, plant and equipment and leasing equipment are located in North America.

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** | **September 30, 2025** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Current assets** | $**48209** | $**99257** | $**206226** | $**73419** | $**802** | $**14914** | $**442827** |
| **Non-current assets** | **1755497** | **1119679** | **398205** | **1682708** | **32609** | **20195** | **5008893** |
| **Total assets** | **1803706** | **1218936** | **604431** | **1756127** | **33411** | **35109** | **5451720** |
| **Total debt, net** | **—** | **958301** | **382318** | **1170438** | **—** | **1217334** | **3728391** |
| **Current liabilities** | **50437** | **325515** | **24823** | **110102** | **19** | **1259800** | **1770696** |
| **Non-current liabilities** | **124609** | **773304** | **386258** | **1316588** | **—** | **1492** | **2602251** |
| **Total liabilities** | **175046** | **1098819** | **411081** | **1426690** | **19** | **1261292** | **4372947** |
| **Redeemable preferred stock** | **906058** | **—** | **—** | **—** | **—** | **152642** | **1058700** |
| **Non-controlling interests in equity of consolidated subsidiaries** | **5405** | **(163816)** | **(2575)** | **—** | **—** | **—** | **(160986)** |
| **Total equity** | **722602** | **120117** | **193350** | **329437** | **33392** | **(1378825)** | **20073** |
| **Total liabilities, redeemable preferred stock and equity** | $**1803706** | $**1218936** | $**604431** | $**1756127** | $**33411** | $**35109** | $**5451720** |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
| | | **Ports and Terminals** | **Ports and Terminals** | | | | |
| |<br>**Railroad** | **Jefferson Terminal** | **Repauno** |<br>**Power and Gas** |<br>**Sustainability and Energy Transition** |<br>**Corporate and Other** |<br>**Total** |
| **Current assets** | $48667 | $154752 | $6756 | $6 | $48 | $9622 | $219851 |
| **Non-current assets** | 662241 | 1118886 | 334882 | 116 | 24307 | 14105 | 2154537 |
| **Total assets** | 710908 | 1273638 | 341638 | 122 | 24355 | 23727 | 2374388 |
| **Total debt, net** |  | 974351 | 44250 |  |  | 569234 | 1587835 |
| **Current liabilities** | 48866 | 131503 | 41136 | 3732 | 20 | 25537 | 250794 |
| **Non-current liabilities** | 34348 | 996984 | 47374 | 18240 |  | 570292 | 1667238 |
| **Total liabilities** | 83214 | 1128487 | 88510 | 21972 | 20 | 595829 | 1918032 |
| **Redeemable preferred stock** |  |  |  |  |  | 381218 | 381218 |
| **Non-controlling interests in equity of consolidated subsidiaries** | 4722 | (130989) | (1246) |  |  |  | (127513) |
| **Total equity** | 627694 | 145151 | 253128 | (21850) | 24335 | (953320) | 75138 |
| **Total liabilities, redeemable preferred stock and equity** | $710908 | $1273638 | $341638 | $122 | $24355 | $23727 | $2374388 |

---

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

**17. REDEEMABLE PREFERRED STOCK**

**Series A Preferred Stock - Redeemable Preferred Stock**

On August 1, 2022, the Company issued and sold 300,000 shares of Series A Redeemable Preferred Stock (the "Series A" or "Series A Preferred Stock") at a price of $1,000 per share and $0.01 par value. The shares were issued at a 3% discount for net proceeds of $291.0 million. The Company also issued two classes of warrants to the preferred stockholders (see Note 18). The fair value of the Series A Preferred Stock and the warrants at issuance were determined to be $242.7 million and $13.8 million, respectively*.* The Company incurred $16.4 million of issuance costs related to the Series A Preferred Stock and warrants. Additionally, the Company issued options to the Manager with a total fair value of $18.1 million (see Note 15).

In connection with the Wheeling Acquisition and Bridge Financing on August 25, 2025 (the "Preferred Redemption Date"), the Company redeemed all of its outstanding 300,000 shares of Series A Preferred Stock at a redemption price equal to approximately $1,490 per share, for an aggregate payment of approximately $447.1 million in cash using a portion of the net proceeds from the Bridge Loan (see Note 8). Following the redemption, all designations, rights, preferences, powers, qualifications, restrictions and imitations of the Series A Preferred Stock terminated and no shares of Series A Preferred Stock remain outstanding. We recognized a loss on extinguishment of $36.6 million for the redemption of Series A Preferred Stock that was recognized as a return of capital through Additional paid in capital on the Consolidated Balance Sheets.

**Series B Preferred Stock - Redeemable Convertible Preferred Stock**

On February 26, 2025 (the "Issue Date"), the Company issued 160,000 shares of Series B Redeemable Convertible Preferred Stock (the "Series B" or "Series B Preferred Stock") at a face value of $1,000 per share and $0.01 par value. The shares were issued at par for net consideration of $160.0 million. In connection with the issuance of the Series B Preferred Stock, the Company also issued warrants to the Series A preferred stockholders (see Note 18) and options to the Manager (see Note 15). The Company concluded the fair value of the Series B Preferred Stock was equal to its face value of $160.0 million, and each of the warrants and options had aggregate fair values of $1.0 million and $7.4 million, respectively. In addition to the warrants and options, the Company also paid a consent fee to Series A holders of $1.7 million. As the warrants and consent fee modified the Series A Preferred Stock agreement we treated these as deemed dividends on the Series A.

The Series B Preferred Stock has the following rights, preferences and restrictions:

***Voting***

Each holder of the Series B Preferred Stock will have one vote per share on certain matters to which holders of the Series B are entitled to vote separately as a class, whether at a meeting or by written consent. The holders of shares of the Series B Preferred Stock do not otherwise have any voting rights, however, they were provided with a seat on the Company's Board of Directors at the issuance date.

***Liquidation Preference***

The Series B Preferred Stock ranks senior to the shares of the Company's common stock, par value $0.01 per share and junior to Series A Preferred Stock, with respect to the payment of dividends and the distribution of assets upon a liquidation, dissolution or winding up of the Company. Each share of Series B Preferred Stock has an initial liquidation preference of $1,000 per share.

***Dividends***

Holders of the Series B Preferred Stock are entitled to a quarterly compounding, regular dividend equal to 9.00% per annum for any dividend paid in cash with respect to the immediately preceding quarter, and 10.00% per annum for any dividend paid-in-kind, at the Company's election. For any quarter in which the Company elects not to pay a cash dividend, such dividend will be added to the liquidation preference of each share, as further set forth in the certificate of designations of Series B Convertible Junior Preferred Stock of the Company, which was filed by the Company with the Secretary of State of the State of Delaware and became effective on February 26, 2025.

As of September 30, 2025, the Company has $9.8 million of dividends increasing the Liquidation Preference on the Series B Preferred Stock. Dividends are not recorded as redemption is not currently expected.

The Company has presented the Series B Preferred Stock in temporary equity as its redemption is not solely within the Company's control. However, the Series B Preferred Stock is not currently probable of becoming redeemable; as a result, the issuance costs and PIK dividends are not being accreted in the balance of Series B Preferred Stock on the Consolidated Balance Sheets.

***Redemption***

The Company shall be obligated to repurchase all shares of Series B Preferred Stock upon the consummation of a change of control, at a price per share equal to 102% of the sum of the then-current liquidation preference plus any accrued and unpaid dividends since the end of the most recent dividend period (such sum, the "liquidation value"). Additionally, the Company shall have the right to redeem the Series B Preferred Stock, at any time and from time to time, at a price per share equal to (i) if within the first two years after the Issue Date, (a) an amount in cash that, taken together with any cash dividends paid to the redemption date, would equal 120% of the initial liquidation preference plus (b) 43.75 warrants (each, an "Optional Redemption Warrant")

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

and (ii) thereafter, 102% of the then-applicable liquidation value. Each Optional Redemption Warrant shall be exercisable for one share of common stock at an exercise price of $8.18. If the Company issues Optional Redemption Warrants pursuant to an optional redemption, it will enter into a warrant agreement governing the terms of such Optional Redemption Warrant. In each case, the repurchase or redemption of Series B Preferred Stock shall be subject to the condition that no shares of Series A Preferred Stock remain outstanding as of such time.

If the Series B Preferred Stock were redeemed at the option of the Company as of September 30, 2025, it would be redeemable for cash of $192.0 million and 7.0 million Optional Redemption Warrants.

If the Series B Preferred Stock were redeemed due to a change in control as of September 30, 2025, it would be redeemable for $173.2 million.

***Conversion Rights and Limitations***

Each share of Series B Preferred Stock is convertible by its holder at any time after the Issue Date into, subject to certain limitations described below, a number of shares of common stock equal to (i) the then-applicable liquidation value divided by (ii) the conversion price, initially set at $8.18 per share of common stock and subject to certain customary anti-dilution adjustments. Should the cumulative number of shares of common stock delivered upon conversion of the Series B Preferred Stock and exercise of Optional Redemption Warrants since the Issue Date exceed 22,237,370 shares, or approximately 19.5% of the 113,936,865 shares of common stock outstanding as of February 10, 2025, (the "Share Cap"), all further conversion and exercise consideration will be payable in cash in lieu of shares, calculated based on the volume-weighted average price per share of common stock on the trading day immediately preceding the conversion or exercise date, unless the Company obtains shareholder approval to issue such consideration in shares of common stock. Furthermore, no holder of Series B Preferred Stock or Optional Redemption Warrants may convert any share of Series B Preferred Stock or exercise any Optional Redemption Warrant into shares of common stock if and to the extent that such conversion or exercise would result in such holder beneficially owning in excess of 19.99% of the total number of shares of common stock issued and outstanding immediately following such conversion, determined in accordance with Rule 13d-3 under the Securities Exchange Act of 1934 (the " Exchange Act").

If the Series B Preferred Stock were converted at the option of the holder as of September 30, 2025, they would be converted to 20,755,460 shares of common stock. The Company would have no obligation under the Share Cap to pay cash on an optional conversion at September 30, 2025.

**Series A Preferred Stock - RailCo - Redeemable Preferred Stock - Non-Controlling Interest**

On August 25, 2025, RR Holdings issued and sold (i) 1,000,000 shares of Series A Preferred Stock - RailCo and (ii) the Series A Warrants - RailCo representing the right to purchase, on the terms and subject to the conditions set forth therein, 172,500 common units of RR Holdings at an exercise price of $857.748 per unit (as adjusted in accordance with the terms thereof), for an aggregate purchase price of $1,000,000,000. The fair value of the Series A Preferred Stock - RailCo at issuance were determined to be $914.2 million*.* The Company incurred $20.6 million of issuance costs related to the Series A Preferred Stock - RailCo.

The Series A Preferred Stock - RailCo has the following rights, preferences and restrictions:

***Voting***

Upon an event of noncompliance, which include, but are not limited to, RR Holdings's (i) failure to redeem the Series A Preferred Stock – RailCo, Series A Warrants - RailCo or the common units that have been issued upon exercise of the Warrants (the "Series A Warrant Units – RailCo")) upon a Mandatory Redemption Event (as defined below), (ii) failure to pay cash dividends for 12 monthly dividend periods (whether or not consecutive) following the fifth anniversary of the issuance date, (iii) failure to offer to repurchase the Series A Preferred Stock – RailCo, Series A Warrants - RailCo or Series A Warrant Units – RailCo upon an asset sale, (iv) failure to redeem all of the Series A Preferred Stock - RailCo prior to August 25, 2034 and (v) failure to comply with certain of the covenants set forth in the Limited Liability Company Agreement of RR Holdings (the "LLC Agreement"), (a) the size of the board of managers of RR Holdings will automatically increase by a number sufficient to constitute a majority of the Board, (b) the holders of a majority of the Series A Preferred Stock - RailCo will have the right to designate and elect a majority of the members of the Board, and (c) other than with respect to the election of managers, the Series A Preferred Stock - RailCo will vote with the common units of RR Holdings as a single class (with the number of votes per unit determined in accordance with the LLC Agreement). Upon the exercise of all Series A Warrants – RailCo, holders of a majority of the Series A Warrants – RailCo have the right to designate one manager to the board of RR Holdings, provided that Ares continues to own at least 5% of the outstanding common units of RR Holdings,

***Liquidation Preference***

The Series A Preferred Stock - RailCo ranks senior to the RailCo common stock with respect to dividend rights and rights upon the voluntary or involuntary liquidation, dissolution or winding up of the affairs of RR Holdings. Upon a liquidation, dissolution or winding up of the affairs of RR Holdings, each share of Series A Preferred Stock - RailCo will be entitled to receive an amount per share equal to the sum of (i) the stated value of such Series A Preferred Stock - RailCo as of liquidation date ("Stated Value" means, per Series A Preferred Stock - RailCo unit, the sum of (a) $1,000, plus (b) $50 for the Series A Preferred Stock - RailCo

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

Preferred Fee, plus (c) the aggregate compounded distributions), plus (ii) any declared but unpaid distributions on such Series A Preferred Stock - RailCo (to the extent not part of the stated value), plus (iii) the amount of accumulated and unpaid distributions on such Series A Preferred Stock - RailCo from the last distribution payment date to, but not including the liquidation date.

***Dividends***

Dividends on the Series A Preferred Stock - RailCo are payable at a rate equal to 10.0% per annum for the first three years following issuance. The rate will be increased to 12.0% per annum following the third anniversary of the issuance date, and then increased to 14.0% following the sixth anniversary of the issuance date and thereafter. The dividend rate on the Series A - RailCo will be (i) increased by 2.0% per annum for any periods after the fifth anniversary following the issuance date where the dividends are not paid in cash and (ii) increased by 2.0% per annum upon an Event of Noncompliance (as defined in the LLC Agreement and described above).

Prior to the fifth anniversary of the issuance date, such dividends will automatically accrue and accumulate on the Series A Preferred Stock - RailCo, whether or not declared and paid, or they may be paid in cash at the discretion of RR Holdings. Following the fifth anniversary of the issuance date, RR Holdings is required to pay such dividends in cash. Until the fifth anniversary of the issuance date, RR Holdings may make cash dividends on its common units, including distributions that would provide the Company cash to pay its interest payments on its debt, on the terms and limitations set forth in the LLC Agreement.

As of September 30, 2025, the Company has $10.5 million of PIK dividends increasing our Series A Preferred Stock - RailCo balance. Dividends recorded in Dividends and accretion of redeemable preferred stock on the Consolidated Statements of Operations totaled $10.4 million for the three and nine months ended September 30, 2025.

The Company has presented the Series A Preferred Stock - RailCo in temporary equity and is accreting the discount and issuance costs using the interest method to the earliest redemption date of August 25, 2032. Such accretion, recorded in Dividends and accretion of redeemable preferred stock on the Consolidated Statements of Operations, totaled $2.1 million for the three and nine months ended September 30, 2025.

***Redemption***

*Mandatory Redemption*: The Series A Preferred Stock - RailCo is mandatorily redeemable upon the occurrence of any (i) sale of the Company, (ii) drag-along sale, (iii) STB failure, (iv) any initial public offering, (v) any special purpose company acquisition, (vi) any direct listing, (vii) any bankruptcy event or (viii) any change in control event (each a "Mandatory Redemption Event"). Upon the occurrence of a Mandatory Redemption Event, to the extent not prohibited by law, RR Holdings will be required to redeem all Series A Preferred Stock - RailCo, Series A Warrants - RailCo and Series A Warrant Units - RailCo in cash at a redemption price determined in accordance with the LLC agreement.

From and after the seventh anniversary of the issuance date, to the extent not prohibited by law, holders of a majority of the Series A Preferred Stock – RailCo may request that RR Holdings redeem all (but not less than all) of the Series A Preferred Stock – RailCo units in cash at a redemption price determined in accordance with the LLC Agreement. To the extent the holders of the Series A Preferred Stock - RailCo exercise their rights in accordance with the preceding sentence, RR Holdings will be required to repurchase the corresponding Series A Warrants - RailCo and Series A Warrant Units – RailCo in cash at a repurchase price determined in accordance with the LLC Agreement. In the event RR Holdings fails to redeem all of the Series A Preferred Stock - RailCo within 120 days after receiving the redemption demand, the holders of the Series A Preferred Stock - RailCo may force RR Holdings to effect a sale of the company or another transaction constituting a change of control that results in the full redemption of the Series A Preferred Stock - RailCo.

Optional Redemption: The Series A Preferred Stock - RailCo is redeemable at the option of RR Holdings, at any time and from time to time, at the greater of the (i) Series A Preferred Liquidation Value (as defined in the LLC Agreement), and (ii) the Base Series A Preferred Return Amount (as defined in the LLC Agreement) at the date of redemption. The Base Series A Preferred Return Amount is, subject to certain exceptions, an amount that returns to the holders 1.5x their investment. At the time that the Series A Preferred Stock - RailCo are redeemed, the Company will also be required to repurchase the Series A Warrants - RailCo and Series A Warrant Units - RailCo.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

**Series A Warrants - RailCo**

On August 25, 2025, the Company issued Series A Warrants - RailCo to the holders of the Series A Preferred Stock - RailCo (see Note 18). The fair value of the Series A Warrants - RailCo at issuance were determined to be $85.8 million*.* The Company incurred $1.9 million of issuance costs related to the Series A Warrants - RailCo.

The Series A Warrants - RailCo has the following rights, preferences and restrictions:

***Voting***

The holders of the Series A Warrants - RailCo do not otherwise have any voting rights.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Redemption***

The Series A Warrants - RailCo are exercisable at the earlier of (i) August 25, 2030 and (ii) the date on which all obligations related to the indebtedness incurred to repay the Bridge Loan have been repaid in full, until, in either case, August 27, 2035. Following the sixth anniversary of the issuance date, holders are entitled to require RR Holdings to exchange any or all of its Series A Warrants - RailCo for either (i) cash equal to the fair market value of the warrants on the last business day prior to the exchange or (ii) the number of shares of common stock of the Company with an aggregate current market price on the last trading day prior to the exchange equal to the fair market value of the Series A Warrants - RailCo on such date.

Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

**18. EARNINGS PER SHARE AND EQUITY**

Basic (loss) earnings per share of common stock is calculated by dividing net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock by the weighted average number of common stock outstanding. Diluted (loss) earnings per share is calculated by dividing net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock by the weighted average number of common stock outstanding, plus any potentially dilutive securities, if dilutive. Potentially dilutive securities are calculated using the treasury stock method.

The calculation of basic and diluted loss per share is presented below:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| *(in thousands, except per share data)* | **2025** | **2024** | **2025** | **2024** |
| Net loss | $**(104538)** | $(42956) | $**(54333)** | $(141393) |
| Less: Net loss attributable to non-controlling interests in consolidated subsidiaries | **(11497)** | (9963) | **(33998)** | (32053) |
| Less: Preferred dividends and accretion on redeemable non-controlling interests | **12487** |  | **12487** |  |
| Less: Dividends and accretion of redeemable preferred stock | **12824** | 16978 | **55622** | 51563 |
| Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock | **(118352)** | **(49971)** | **(88444)** | **(160903)** |
| Less: Convertible preferred stock dividend | **4231** |  | **9780** |  |
| Less: Adjustments attributable to dilutive securities | **54** |  | **54** |  |
| Less: Loss on extinguishment of preferred stock | **36646** |  | **36646** |  |
| Net loss attributable to common stockholders | $**(159283)** | $(49971) | $**(134924)** | $(160903) |
| Weighted Average Common Stock Outstanding - Basic <sup>(1)</sup> | **115555973** | 109723831 | **114851106** | 106317677 |
| Weighted Average Common Stock Outstanding - Diluted <sup>(1)</sup> | **115555973** | 109723831 | **114851106** | 106317677 |
| Loss per share: |  |  |  |  |
| Basic | $**(1.38)** | $(0.45) | $**(1.17)** | $(1.51) |
| Diluted <sup>(2)</sup> | $**(1.38)** | $(0.45) | $**(1.18)** | $(1.51) |

---

________________________________________________________

<sup>(1)</sup> Three and nine months ended September 30, 2024 included penny warrants that were converted into common stock during the year ended December 31, 2024.

<sup>(2)</sup> Diluted earnings per share for the three and nine months ended September 30, 2025 includes the dilutive effect of subsidiary earnings per share and convertible preferred stock. Diluted earnings per share for the three and nine months ended September 30, 2024 includes the dilutive effect of subsidiary earnings per share.

For the three months ended September 30, 2025 and 2024, 20,258,933 and 1,578,404 shares of common stock, respectively, have been excluded from the calculation of Diluted loss per share because the impact would be anti-dilutive. For the nine months ended September 30, 2025 and 2024, 15,857,542 and 1,399,408 shares of common stock, respectively, have been excluded from the calculation of Diluted loss per share because the impact would be anti-dilutive.

For the three months ended September 30, 2025 and 2024, — and — of warrants, respectively, have been excluded from the calculation of Diluted loss per share because the impact would be anti-dilutive. For the nine months ended September 30, 2025 and 2024, — and — of warrants, respectively, have been excluded from the calculation of Diluted loss per share because the impact would be anti-dilutive.

------

**FTAI INFRASTRUCTURE INC.**

**NOTES TO CONSOLIDATED FINANCIAL STATEMENTS *(unaudited)***

*(Dollars in tables in thousands, unless otherwise noted)* 

***Common Stock Warrants***

A summary of the status of the Company's outstanding stock warrants and changes during the nine months ended September 30, 2025 is as follows:

---

| | | |
|:---|:---|:---|
| | **Number of Warrants** | **Weighted Average Exercise Price** |
| Outstanding as of December 31, 2024 | 3342566 | $9.85 |
| &nbsp;&nbsp;Issued | **550000** | **10.00** |
| &nbsp;&nbsp;Expired | **—** | **—** |
| &nbsp;&nbsp;Exercised | **—** | **—** |
| Outstanding as of September 30, 2025 <sup>(1)</sup> | **3892566** | $**9.76** |
| Warrants exercisable as of September 30, 2025 <sup>(1)</sup> | **3892566** | $**9.76** |

---

________________________________________________________

<sup>(1)</sup> Weighted average exercise price as of September 30, 2025 includes adjustments for quarterly dividend payments.

On July 22, 2024, members of Ares Management LLC ("Ares") exercised their rights to the Series II Warrants in full to purchase 3,342,566 shares of common stock of the Company at the exercise price of $0.01 per share pursuant to the Warrant Agreement, dated August 1, 2022.

On February 26, 2025, the Company and Ares amended and restated the warrant agreement, initially dated as of August 1, 2022. As part of the consent fee for the Series A Amendment, the Company issued 550,000 Series A Warrants to entities affiliated with Ares. The warrants have an exercise price of $10.00 per share. Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on February 27, 2025 for additional detail.

On August 25, 2025, in connection with the Wheeling Acquisition, RR Holdings issued 172,500 Series A Warrants - RailCo to entities affiliated with Ares for the right to purchase 172,500 common units of RR Holdings at an initial exercise price of $857.748 per unit, as adjusted from time to time as provided by Wheeling Purchase Agreement. The Series A Warrants - RailCo can be exercised at the earlier of (i) August 25, 2030 and (ii) the date on which all obligations related to the indebtedness incurred to repay the Bridge Loan have been repaid in full, until, in either case, August 27, 2035. Refer to the Company's Form 8-K which was filed with the Securities and Exchange Commission on August 25, 2025 for additional detail.

The weighted average remaining contractual term of the outstanding warrants as of September 30, 2025 is 4.8 years. The aggregate intrinsic value of the warrants as of September 30, 2025 is $— million.

**19. COMMITMENTS AND CONTINGENCIES**

In the normal course of business we, and our subsidiaries, may be involved in various claims, legal proceedings, or may enter into contracts that contain a variety of representations and warranties and which provide general indemnifications.

We also have entered into an arrangement with our non-controlling interest holder of Repauno, as part of the initial acquisition, whereby the non-controlling interest holder may receive additional payments contingent upon the achievement of certain conditions, not to exceed $15.0 million. We will account for such amounts when and if such conditions are achieved. The contingency related to $5.0 million of the total $15.0 million was resolved and paid during the year ended December 31, 2021, and the contingency related to an additional $5.0 million of the total $15.0 million was resolved and paid during the year ended December 31, 2022.

**20. SUBSEQUENT EVENTS**

***Dividends***

On October 29, 2025, our board of directors declared a cash dividend on our common stock of $0.03 per share for the quarter ended September 30, 2025, payable on November 28, 2025 to the holders of record on November 14, 2025.

------

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations**

The following Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to help you understand FTAI Infrastructure Inc. ("we", "us", "our", or the "Company"). Our MD&A should be read in conjunction with our unaudited consolidated financial statements and the accompanying notes, and with Part II, Item 1A, "Risk Factors" and "Forward-Looking Statements" included elsewhere in this Quarterly Report on Form 10-Q.

**Overview** 

We are in the business of acquiring, developing and operating assets and businesses that represent critical infrastructure for customers in the transportation, energy and industrial products industries. We were formed on December 13, 2021 as FTAI Infrastructure LLC, a Delaware limited liability company and subsidiary of FTAI Aviation Ltd. (previously Fortress Transportation and Infrastructure Investors LLC; "FTAI" or "Former Parent"). We are a publicly-traded company trading on The Nasdaq Global Select Market under the symbol "FIP."

Our operations consist of four primary business lines: (i) Railroad, (ii) Ports and Terminals, (iii) Power and Gas and (iv) Sustainability and Energy Transition. Our Railroad business primarily invests in and operates short line and regional railroads in North America. Our Ports and Terminals business, consisting of our Jefferson Terminal and Repauno segments, develops or acquires industrial properties in strategic locations that store and handle for third parties a variety of energy products, including crude oil, refined products and clean fuels. Our Power and Gas business develops and operates facilities, such as a 485 megawatt power plant at the Long Ridge terminal in Ohio, that leverage the property's location and key attributes to generate incremental value. Our Sustainability and Energy Transition business focuses on investments in companies and assets that utilize green technology, produce sustainable fuels and products or enable customers to reduce their carbon footprint.

We expect to continue to invest in such market sectors, and pursue additional investment opportunities in other infrastructure businesses and assets we believe to be attractive and meet our investment objectives. Our team focuses on acquiring a diverse group of long-lived assets or operating businesses that provide mission-critical services or functions to infrastructure networks and typically have high barriers to entry, strong margins, stable cash flows and upside from earnings growth and asset appreciation driven by increased use and inflation. We believe that there are a large number of acquisition opportunities in our markets and that our Manager's expertise and business and financing relationships, together with our access to capital and generally available capital for infrastructure projects in today's marketplace, will allow us to take advantage of these opportunities. As of September 30, 2025, we had total consolidated assets of $5.5 billion and redeemable preferred stock and equity of $1.1 billion.

**Operating Segments**

Our reportable segments represent strategic business units comprised of investments in different types of infrastructure assets. We have five reportable segments which operate in infrastructure businesses across several market sectors, all in North America. Our reportable segments are (i) Railroad, (ii) Jefferson Terminal, (iii) Repauno, (iv) Power and Gas and (v) Sustainability and Energy Transition. The Railroad segment is comprised of six freight railroads and one switching company that provide rail service to certain manufacturing and production facilities, as well as an equity method investment in Wheeling, which has two freight railroads that provide freight transportation to its customers. The Jefferson Terminal segment consists of a multi-modal crude oil and refined products terminal, Jefferson Terminal South and other related assets. The Repauno segment consists of a 1,630-acre deep-water port located along the Delaware River with an underground storage cavern, a multipurpose dock, a rail-to-ship transloading system and multiple industrial development opportunities. The Power and Gas segment is comprised of Long Ridge, which is a 1,660-acre multi-modal terminal located along the Ohio River with rail, dock, and multiple industrial development opportunities, including a power plant in operation. The Sustainability and Energy Transition segment is comprised of Aleon/Gladieux, Clean Planet, and CarbonFree, and all three investments are development stage businesses focused on sustainability and recycling.

Corporate and Other primarily consists of unallocated corporate general and administrative expenses, management fees, debt and redeemable preferred stock. Additionally, Corporate and Other includes an investment in an operating company that provides roadside assistance services for the intermodal and over-the-road trucking industries. As of the second quarter of 2025, we have moved KRS, a railcar cleaning operation, from the Railroad segment to the Corporate and Other segment. As the chief operating decision maker ("CODM") focuses on Transtar, a pure railroad business, within the Railroad segment results, we believe the change in segment for KRS better aligns with how the CODM reviews overall segment results. Due to the immateriality of the results of KRS, we will apply this change prospectively.

**Our Manager**

On May 14, 2024, certain members of Fortress management and affiliates of Mubadala Investment Company, through its wholly owned asset management subsidiary, Mubadala Capital ("Mubadala"), completed their acquisition of 100% of the equity of Fortress. Fortress continues to operate as an independent investment manager under the Fortress brand, with autonomy over investment processes and decision making, personnel and operations.

------

**Results of Operations**

***Adjusted EBITDA (Non-GAAP)***

The CODM utilizes Adjusted EBITDA as the key performance measure. Adjusted EBITDA is not a financial measure in accordance with U.S. generally accepted accounting principles ("U.S. GAAP"). This performance measure provides the CODM with the information necessary to assess operational performance, as well as make resource and allocation decisions. We believe Adjusted EBITDA is a useful metric for investors and analysts for similar purposes of assessing our operational performance.

Adjusted EBITDA is defined as net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, interest expense, interest and other costs on pension and OPEB liabilities, dividends and accretion of redeemable preferred stock, and other non-recurring items, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities, and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA.

We believe that net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock, as defined by U.S. GAAP, is the most appropriate earnings measure with which to reconcile Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock as determined in accordance with U.S. GAAP.

------

**Comparison of the three and nine months ended September 30, 2025 and 2024**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Lease income | $**1210** | $1313 | $(103) | $**3793** | $3705 | $88 |
| Rail revenues | **42906** | 44255 | (1349) | **127372** | 135412 | (8040) |
| Terminal services revenues | **23670** | 22846 | 824 | **70659** | 68978 | 1681 |
| Roadside services revenues | **14529** | 14897 | (368) | **40722** | 42638 | (1916) |
| Power revenues | **56517** |  | 56517 | **110307** |  | 110307 |
| Gas revenues | **1724** |  | 1724 | **5870** |  | 5870 |
| Other revenue | **—** |  |  | **280** |  | 280 |
| **Total revenues** | **140556** | 83311 | 57245 | **359003** | 250733 | 108270 |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **74985** | 62766 | 12219 | **216465** | 188566 | 27899 |
| General and administrative | **3202** | 2989 | 213 | **12177** | 10690 | 1487 |
| Acquisition and transaction expenses | **3221** | 2526 | 695 | **15440** | 4373 | 11067 |
| Management fees and incentive allocation to affiliate | **3782** | 2807 | 975 | **10004** | 8584 | 1420 |
| Depreciation and amortization | **34813** | 19492 | 15321 | **93823** | 60176 | 33647 |
| Asset impairment | **—** |  |  | **4401** |  | 4401 |
| **Total expenses** | **120003** | 90580 | 29423 | **352310** | 272389 | 79921 |
| **Other income (expense)** |  |  |  |  |  |  |
| Equity in earnings (losses) of unconsolidated entities | **2928** | (14308) | 17236 | **6247** | (38998) | 45245 |
| Gain on sale of assets, net | **28** | 2758 | (2730) | **119856** | 2595 | 117261 |
| (Loss) gain on modification or extinguishment of debt | **(55208)** | 747 | (55955) | **(59281)** | (8423) | (50858) |
| Interest expense | **(73312)** | (31513) | (41799) | **(175628)** | (88796) | (86832) |
| Other income | **5554** | 6537 | (983) | **12299** | 15865 | (3566) |
| **Total other expense** | **(120010)** | (35779) | (84231) | **(96507)** | (117757) | 21250 |
| **Loss from before income taxes** | **(99457)** | (43048) | (56409) | **(89814)** | (139413) | 49599 |
| Provision for (benefit from) income taxes | **5081** | (92) | 5173 | **(35481)** | 1980 | (37461) |
| **Net loss** | **(104538)** | (42956) | (61582) | **(54333)** | (141393) | 87060 |
| Less: Net loss attributable to non-controlling interest in consolidated subsidiaries - common stockholders | **(11497)** | (9963) | (1534) | **(33998)** | (32053) | (1945) |
| Less: Preferred dividends and accretion on redeemable non-controlling interests | **12487** |  | 12487 | **12487** |  | 12487 |
| Less: Dividends and accretion of redeemable preferred stock | **12824** | 16978 | (4154) | **55622** | 51563 | 4059 |
| **Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**(118352)** | $(49971) | $(68381) | $**(88444)** | $(160903) | $72459 |

---

------

The following table sets forth a reconciliation of net income (loss) attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**(118352)** | $(49971) | $(68381) | $**(88444)** | $(160903) | $72459 |
| Add: Provision for (benefit from) income taxes | **5081** | (92) | 5173 | **(35481)** | 1980 | (37461) |
| Add: Equity-based compensation expense | **1522** | 2629 | (1107) | **3685** | 6768 | (3083) |
| Add: Acquisition and transaction expenses | **3221** | 2526 | 695 | **15440** | 4373 | 11067 |
| Add: Losses (gains) on the modification or extinguishment of debt and capital lease obligations | **55208** | (747) | 55955 | **59281** | 8423 | 50858 |
| Add: Changes in fair value of non-hedge derivative instruments | **211** |  | 211 | **211** |  | 211 |
| Add: Asset impairment charges | **—** |  |  | **4401** |  | 4401 |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense <sup>(1)</sup> | **26808** | 20725 | 6083 | **83551** | 63418 | 20133 |
| Add: Interest expense | **73312** | 31513 | 41799 | **175628** | 88796 | 86832 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities <sup>(2)</sup> | **8323** | 5625 | 2698 | **12723** | 15090 | (2367) |
| Add: Dividends and accretion of redeemable preferred stock | **25311** | 16978 | 8333 | **68109** | 51563 | 16546 |
| Add: Interest and other costs on pension and OPEB liabilities | **(265)** | (248) | (17) | **(794)** | 214 | (1008) |
| Add: Other non-recurring items <sup>(3)</sup> | **962** |  | 962 | **2295** |  | 2295 |
| Less: Equity in (earnings) losses of unconsolidated entities | **(2928)** | 14308 | (17236) | **(6247)** | 38998 | (45245) |
| Less: Non-controlling share of Adjusted EBITDA <sup>(4)</sup> | **(7483)** | (6318) | (1165) | **(22292)** | (20305) | (1987) |
| **Adjusted EBITDA (Non-GAAP)** | $**70931** | $36928 | $34003 | $**272066** | $98415 | $173651 |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $34,813 and $19,492, (ii) capitalized contract costs amortization of $1,233 and $1,233 and (iii) amortization of other comprehensive income of $(9,238) and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $93,823 and $60,176, (ii) capitalized contract costs amortization of $3,698 and $3,242 and (iii) amortization of other comprehensive income of $(13,970) and $—, respectively.

<sup>(2)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) net income (loss) of $5,100 and $(14,352), (ii) interest expense of $— and $10,826, (iii) depreciation and amortization expense of $1,852 and $6,911, (iv) acquisition and transaction expenses of $— and $47, (v) changes in fair value of non-hedge derivative instruments of $— and $(2,572), (vi) asset impairment charges of $— and $24, (vii) equity method basis adjustments of $— and $17, (viii) losses on the modification or extinguishment of debt of $— and $4,724 and (ix) provision for income taxes of $1,371 and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) net income (loss) of $11,578 and $(39,132), (ii) interest expense of $7,648 and $32,901, (iii) depreciation and amortization expense of $4,736 and $20,091, (iv) acquisition and transaction expenses of $201 and $97, (v) changes in fair value of non-hedge derivative instruments of $(12,822) and $(4,394), (vi) equity-based compensation expense of $— and $2, (vii) asset impairment charges of $— and $274, (viii) equity method basis adjustments of $10 and $49, (ix) losses on the modification or extinguishment of debt of $— and $4,724, (x) provision for income taxes of $1,371 and $— and (xi) other non-recurring items of $1 and $478, respectively.

<sup>(3)</sup> Includes the following items for the three months ended September 30, 2025: (i) Railroad severance expense of $7 and (ii) non-ordinary professional fees of $955. Includes the following items for the nine months ended September 30, 2025: (i) incidental utility rebillings of $650, (ii) loss on inventory heel of $385, (iii) Railroad severance expense of $305 and (iv) non-ordinary professional fees of $955.

<sup>(4)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $120 and $240, (ii) provision for (benefit from) income taxes of $14 and $(98), (iii) interest expense of $4,122 and $3,078, (iv) depreciation and amortization expense of $3,079 and $3,274, (v) changes in fair value of non-hedge derivative instruments of $(3) and $—, (vi) acquisition and transaction expenses of $52 and $—, (vii) interest and other costs on pension and OPEB liabilities of $(2) and $(1), (viii) asset impairment charges of $(2) and $—, (ix) losses on the modification or extinguishment of debt of $2 and $(175), (x) equity in earnings of unconsolidated entities of $31 and $—, (xi) dividends and accretion of redeemable preferred stock of $72 and $— and (xii) other non-recurring items of $(2) and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $344 and $939, (ii) provision for (benefit from) income taxes of $202 and $(374), (iii) interest expense of $11,768 and $7,906, (iv) depreciation and amortization expense of $9,219 and $9,855, (v) changes in fair value of non-hedge derivative instruments of $(3) and $—, (vi) acquisition and transaction expenses of $218 and $3, (vii) interest and other costs on pension and OPEB liabilities of $(5) and $1, (viii) asset impairment charges of $25 and $—, (ix) losses on the modification or extinguishment of debt of $360 and $1,975, (x) equity in earnings of unconsolidated entities of $31 and $—, (xi) dividends and accretion of redeemable preferred stock of $72 and $— and (xii) other non-recurring items of $61 and $—, respectively.

------

***Revenue***

**Comparison of the three months ended September 30, 2025 and 2024**

Total revenues increased $57.2 million due to higher revenues of $58.6 million in the Power and Gas segment and $1.4 million in the Jefferson Terminal segment, offset by lower revenues of $1.9 million in the Railroad segment and $1.0 million in the Repauno segment.

Rail revenues decreased $1.3 million primarily due to a decrease in both carloads and rates per car in the Railroad segment.

Terminal services revenues increased $0.8 million primarily due to an increase in average refined product throughput volumes in the Jefferson Terminal segment.

Power revenues increased $56.5 million due to the acquisition of Long Ridge Energy & Power LLC in February 2025.

Gas revenues increased $1.7 million due to the acquisition of Long Ridge Energy & Power LLC in February 2025.

**Comparison of the nine months ended September 30, 2025 and 2024**

Total revenues increased $108.3 million due to higher revenues of $117.7 million in the Power and Gas segment and $2.7 million in the Jefferson Terminal segment, offset by lower revenues of $9.0 million in the Railroad segment, $2.1 million in the Repauno segment and $1.0 million in the Corporate and Other segment.

Roadside services revenue decreased $1.9 million due to the decline of roadside services for FYX.

Rail revenues decreased $8.0 million primarily due to a decrease in both carloads and rates per car in the Railroad segment.

Terminal services revenues increased $1.7 million primarily due to an increase in average refined product throughput volumes in the Jefferson Terminal segment.

Power revenues increased $110.3 million due to the acquisition of Long Ridge Energy & Power LLC in February 2025.

Gas revenues increased $5.9 million due to the acquisition of Long Ridge Energy & Power LLC in February 2025.

***Expenses***

**Comparison of the three months ended September 30, 2025 and 2024**

Total expenses increased $29.4 million primarily due to increases in (i) operating expenses, (ii) depreciation and amortization and (iii) acquisition and transaction expenses.

Operating expenses increased $12.2 million which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase of $15.1 million primarily related to increased Ohio GasCo LLC well operations, increased legal expenses and full inclusion of operating expenses after the acquisition of 100% of Long Ridge in February 2025 in the Power and Gas segment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $0.7 million primarily due to lower costs associated with repairs and maintenance and insurance in the Jefferson Terminal segment; partially offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $1.0 million primarily due to lower labor costs at the Repauno segment; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $2.2 million in the Railroad segment mainly due to decreased carloads.

Acquisition and transaction expenses increased $0.7 million primarily due to (i) an increase in consulting fees at the Repauno segment and (ii) higher professional fees for a potential acquisition in the Corporate and Other segment, partially offset by a decrease in legal and consulting expenses related to the acquisition of 100% of Long Ridge in February 2025 in the Power and Gas segment.

Depreciation and amortization increased $15.3 million primarily due to additional assets at Long Ridge Energy & Power LLC after the acquisition in February 2025, partially offset by a decrease at the Jefferson Terminal segment due to certain assets becoming fully depreciated.

**Comparison of the nine months ended September 30, 2025 and 2024**

Total expenses increased $79.9 million primarily due to increases in (i) operating expenses, (ii) depreciation and amortization, (iii) acquisition and transaction expenses and (iv) asset impairment.

Operating expenses increased $27.9 million which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase of $36.4 million primarily related to increased Ohio GasCo LLC well operations, increased legal expenses and full inclusion of operating expenses after the acquisition of 100% of Long Ridge in February 2025 in the Power and Gas segment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $2.7 million primarily due to lower costs associated with repairs and maintenance and insurance in the Jefferson Terminal segment; partially offset by

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $0.7 million primarily due to lower labor costs at the Repauno segment; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $5.6 million in the Railroad segment mainly due to decreased carloads.

Acquisition and transaction expenses increased $11.1 million primarily due to (i) legal fees in the Railroad segment related to the Wheeling Acquisition, (ii) consulting fees in the Repauno segment and (iii) higher professional fees for a potential acquisition in the Corporate and Other segment.

Depreciation and amortization increased $33.6 million primarily due to additional assets at Long Ridge Energy & Power LLC after the acquisition in February 2025, partially offset by a decrease at the Jefferson Terminal segment due to certain assets becoming fully depreciated.

Asset impairment increased $4.4 million due to an adjustment to railcars recorded in the Railroad segment.

***Other income (expense)***

Total other expense increased $84.2 million during the three months ended September 30, 2025 primarily due to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in loss on modification or extinguishment of debt of $56.0 million primarily due to loss on extinguishment of the Senior Notes due 2027 in the Corporate and Other segment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in interest expense of $41.8 million primarily due to an increase in the average outstanding debt of approximately $2.0 billion which consists of (i) $449.3 million for the Corporate Bridge Loan, (ii) $355.3 million for the Series 2025 Bonds, (iii) $17.8 million for the Series 2024 Bonds and (iv) $1.2 billion for Long Ridge Energy & Power LLC debt; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in gain on sale of assets of $2.7 million primarily due to a prior year gain from a sales leaseback transaction in the Jefferson Terminal segment; partially offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase of $17.2 million in equity in earnings of unconsolidated entities primarily due to the equity pickup of Long Ridge Energy & Power LLC net losses in the prior year that were not recognized in the current quarter since 100% of Long Ridge Energy & Power LLC was acquired in February 2025, and therefore no equity pickup recorded after the acquisition, as well as the equity pickup of Wheeling in the current period.

Total other expense decreased $21.3 million during the nine months ended September 30, 2025 primarily due to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase of $45.2 million in equity in earnings of unconsolidated entities primarily due to the equity pickup of Long Ridge Energy & Power LLC net losses in the prior year, while there were only two months of equity pickup of net income recognized in the current year since 100% of Long Ridge Energy & Power LLC was acquired in February 2025, and therefore no equity pickup recorded after the acquisition, as well as the equity pickup of Wheeling in the current period;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in gain on sale of assets of $117.3 million primarily due to the acquisition of Long Ridge Energy & Power LLC in February 2025; offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in loss on modification or extinguishment of debt of $50.9 million primarily due to (i) loss on modification or extinguishment of debt due to the payoff of the DRP Revolver and March 2025 Credit Agreement in the Repauno segment and (ii) loss on extinguishment of the Senior Notes due 2027 in the Corporate and Other segment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of $3.6 million in other income due to (i) a decrease in interest income due to the pay down of the investor loan to Long Ridge Energy & Power LLC as part of the acquisition of 100% of Long Ridge in February 2025 at the Power and Gas segment, and (ii) a decrease from a prior year gain from the grant of a pipeline easement at the Jefferson Terminal segment, partially offset by (iii) an increase in other income at the Railroad segment related to pension and OPEB benefits due to favorable adjustments and (iv) an increase in other income at the Repauno segment related to interest on the Series 2025 Bonds funds; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in interest expense of $86.8 million primarily due to an increase in the average outstanding debt of approximately $1.5 billion which consists of (i) $153.9 million for the Corporate Bridge Loan, (ii) $203.6 million for the Series 2025 Bonds, (iii) $119.1 million for the Series 2024 Bonds and (iv) $1.0 billion for Long Ridge Energy & Power LLC debt.

***Provision for (benefit from) income taxes***

Benefit from income taxes increased $37.5 million during the nine months ended September 30, 2025 primarily due to the partial release of the valuation allowance in connection with the acquisition of Long Ridge Energy & Power LLC in February 2025.

***Net loss***

Net loss increased $61.6 million and decreased $87.1 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA increased $34.0 million and $173.7 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

------

**Railroad Segment**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Lease income | $**402** | $526 | $(124) | $**1220** | $1319 | $(99) |
| Rail revenues | **42511** | 44255 | (1744) | **126464** | 135412 | (8948) |
| **Total revenues** | **42913** | 44781 | (1868) | **127684** | 136731 | (9047) |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **22562** | 24723 | (2161) | **67631** | 73266 | (5635) |
| Acquisition and transaction expenses | **(459)** | 95 | (554) | **2417** | 432 | 1985 |
| Depreciation and amortization | **5151** | 4936 | 215 | **15216** | 14808 | 408 |
| Asset impairment | **—** |  |  | **4401** |  | 4401 |
| **Total expenses** | **27254** | 29754 | (2500) | **89665** | 88506 | 1159 |
| **Other income (expense)** |  |  |  |  |  |  |
| Equity in earnings of unconsolidated entities | **3013** |  | 3013 | **3013** |  | 3013 |
| Gain (loss) on sale of assets, net | **28** | 5 | 23 | **(96)** | (158) | 62 |
| Interest expense | **(80)** | (78) | (2) | **(331)** | (245) | (86) |
| Other income | **881** | 819 | 62 | **1668** | 467 | 1201 |
| **Total other income** | **3842** | 746 | 3096 | **4254** | 64 | 4190 |
| **Income before income taxes** | **19501** | 15773 | 3728 | **42273** | 48289 | (6016) |
| Provision for income taxes | **4040** | 1174 | 2866 | **5620** | 3358 | 2262 |
| **Net income** | **15461** | 14599 | 862 | **36653** | 44931 | (8278) |
| Less: Net income attributable to non-controlling interest in consolidated subsidiaries - common stockholders | **25** | 71 | (46) | **158** | 179 | (21) |
| Less: Preferred dividends and accretion on redeemable non-controlling interests | **12487** |  | 12487 | **12487** |  | 12487 |
| **Net income attributable to stockholders** | $**2949** | $14528 | $(11579) | $**24008** | $44752 | $(20744) |

---

------

The following table sets forth a reconciliation of net income attributable to stockholders to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net income attributable to stockholders** | $**2949** | $14528 | $(11579) | $**24008** | $44752 | $(20744) |
| Add: Provision for income taxes | **4040** | 1174 | 2866 | **5620** | 3358 | 2262 |
| Add: Equity-based compensation expense | **354** | 547 | (193) | **1070** | 1127 | (57) |
| Add: Acquisition and transaction expenses | **(459)** | 95 | (554) | **2417** | 432 | 1985 |
| Add: Losses on the modification or extinguishment of debt and capital lease obligations | **—** |  |  | **—** |  |  |
| Add: Changes in fair value of non-hedge derivative instruments | **(470)** |  | (470) | **(470)** |  | (470) |
| Add: Asset impairment charges | **—** |  |  | **4401** |  | 4401 |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense | **5151** | 4936 | 215 | **15216** | 14808 | 408 |
| Add: Interest expense | **80** | 78 | 2 | **331** | 245 | 86 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities <sup>(1)</sup> | **8408** |  | 8408 | **8408** |  | 8408 |
| Add: Dividends and accretion of redeemable preferred stock | **12487** |  | 12487 | **12487** |  | 12487 |
| Add: Interest and other costs on pension and OPEB liabilities | **(265)** | (248) | (17) | **(794)** | 214 | (1008) |
| Add: Other non-recurring items <sup>(2)</sup> | **7** |  | 7 | **305** |  | 305 |
| Less: Equity in earnings of unconsolidated entities | **(3013)** |  | (3013) | **(3013)** |  | (3013) |
| Less: Non-controlling share of Adjusted EBITDA <sup>(3)</sup> | **(141)** | (30) | (111) | **(263)** | (77) | (186) |
| **Adjusted EBITDA (Non-GAAP)** | $**29128** | $21080 | $8048 | $**69723** | $64859 | $4864 |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three and nine months ended September 30, 2025: (i) net income of $5,185, (ii) depreciation and amortization expense of $1,852 and (iii) provision for income taxes of $1,371.

<sup>(2)</sup> Includes the following items for the three and nine months ended September 30, 2025: Railroad severance expense of $7 and $305, respectively.

<sup>(3)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $2 and $3, (ii) provision for income taxes of $22 and $6, (iii) depreciation and amortization expense of $25 and $22, (iv) acquisition and transaction expenses of $(4) and $—, (v) interest and other costs on pension and OPEB liabilities of $(2) and $(1), (vi) asset impairment charges of $(2) and $—, (vii) equity in earnings of unconsolidated entities of $31 and $—, (viii) dividends and accretion of redeemable preferred stock of $72 and $— and (ix) changes in fair value of non-hedge derivative instruments of $(3) and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $6 and $5, (ii) provision for income taxes of $32 and $13, (iii) interest expense of $2 and $1, (iv) depreciation and amortization expense of $87 and $56, (v) acquisition and transaction expenses of $14 and $1, (vi) interest and other costs on pension and OPEB liabilities of $(5) and $1, (vii) asset impairment charges of $25 and $—, (viii) equity in earnings of unconsolidated entities of $31 and $—, (ix) dividends and accretion of redeemable preferred stock of $72 and $—, (x) changes in fair value of non-hedge derivative instruments of $(3) and $— and (xi) other non-recurring items of $2 and $—, respectively.

***Revenues***

Total revenues decreased $1.9 million and $9.0 million during the three and nine months ended September 30, 2025, respectively, primarily due to both a decrease in carloads and rates per car.

***Expenses***

Total expenses decreased $2.5 million during the three months ended September 30, 2025 which primarily reflects a decrease in operating expenses mainly due to decreased carloads.

Total expenses increased $1.2 million during the nine months ended September 30, 2025 which primarily reflects (i) an increase in asset impairment of $4.4 million related to a railcar adjustment and (ii) an increase in acquisition and transaction costs of $2.0 million related to the Wheeling Acquisition, partially offset by a decrease in operating expenses of $5.6 million mainly due to decreased carloads.

***Other income (expense)***

Total other income increased $3.1 million and $4.2 million during the three and nine months ended September 30, 2025, respectively, which primarily reflects an increase in equity earnings of unconsolidated entities related to the acquisition of Wheeling and an increase in other income related to pension and OPEB benefits due to favorable adjustments.

------

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA decreased $8.0 million and $4.9 million during the three and nine months ended September 30, 2025, respectively, primarily due to the activity noted above.

**Jefferson Terminal Segment**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Lease income | $**808** | $787 | $21 | $**2573** | $2386 | $187 |
| Terminal services revenues | **20323** | 18895 | 1428 | **59635** | 57086 | 2549 |
| **Total revenues** | **21131** | 19682 | 1449 | **62208** | 59472 | 2736 |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **16400** | 17138 | (738) | **51512** | 54245 | (2733) |
| Acquisition and transaction expenses | **—** |  |  | **68** | 10 | 58 |
| Depreciation and amortization | **11358** | 11988 | (630) | **33888** | 36618 | (2730) |
| **Total expenses** | **27758** | 29126 | (1368) | **85468** | 90873 | (5405) |
| **Other income (expense)** |  |  |  |  |  |  |
| Gain on sale of assets, net | **—** | 2753 | (2753) | **—** | 2753 | (2753) |
| Gain (loss) on modification or extinguishment of debt | **13** | 747 | (734) | **(736)** | (8423) | 7687 |
| Interest expense | **(17064)** | (13107) | (3957) | **(49688)** | (33594) | (16094) |
| Other income | **499** | 916 | (417) | **2507** | 4453 | (1946) |
| **Total other expense** | **(16552)** | (8691) | (7861) | **(47917)** | (34811) | (13106) |
| **Loss before income taxes** | **(23179)** | (18135) | (5044) | **(71177)** | (66212) | (4965) |
| (Benefit from) provision for income taxes | **(39)** | (426) | 387 | **720** | (1592) | 2312 |
| **Net loss** | **(23140)** | (17709) | (5431) | **(71897)** | (64620) | (7277) |
| Less: Net loss attributable to non-controlling interest in consolidated subsidiaries | **(11162)** | (9700) | (1462) | **(32825)** | (31339) | (1486) |
| **Net loss attributable to stockholders** | $**(11978)** | $(8009) | $(3969) | $**(39072)** | $(33281) | $(5791) |

---

------

The following table sets forth a reconciliation of net loss attributable to stockholders to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net loss attributable to stockholders** | $**(11978)** | $(8009) | $(3969) | $**(39072)** | $(33281) | $(5791) |
| Add: (Benefit from) provision for income taxes | **(39)** | (426) | 387 | **720** | (1592) | 2312 |
| Add: Equity-based compensation expense | **332** | 673 | (341) | **1167** | 3533 | (2366) |
| Add: Acquisition and transaction expenses | **—** |  |  | **68** | 10 | 58 |
| Add: (Gains) losses on the modification or extinguishment of debt and capital lease obligations | **(13)** | (747) | 734 | **736** | 8423 | (7687) |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense <sup>(1)</sup> | **12591** | 13221 | (630) | **37586** | 39860 | (2274) |
| Add: Interest expense | **17064** | 13107 | 3957 | **49688** | 33594 | 16094 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities | **—** |  |  | **—** |  |  |
| Add: Dividends and accretion of redeemable preferred stock | **—** |  |  | **—** |  |  |
| Add: Interest and other costs on pension and OPEB liabilities | **—** |  |  | **—** |  |  |
| Add: Other non-recurring items | **—** |  |  | **—** |  |  |
| Less: Equity in earnings of unconsolidated entities | **—** |  |  | **—** |  |  |
| Less: Non-controlling share of Adjusted EBITDA <sup>(2)</sup> | **(6933)** | (6055) | (878) | **(20837)** | (19654) | (1183) |
| **Adjusted EBITDA (Non-GAAP)** | $**11024** | $11764 | $(740) | $**30056** | $30893 | $(837) |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $11,358 and $11,988 and (ii) capitalized contract costs amortization of $1,233 and $1,233, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $33,888 and $36,618 and (ii) capitalized contract costs amortization of $3,698 and $3,242, respectively.

<sup>(2)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $77 and $157, (ii) provision for (benefit from) income taxes of $(9) and $(100), (iii) interest expense of $3,952 and $3,073, (iv) depreciation and amortization expense of $2,916 and $3,100 and (v) losses on the modification or extinguishment of debt of $(3) and $(175), respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $271 and $828, (ii) provision for (benefit from) income taxes of $167 and $(373), (iii) interest expense of $11,508 and $7,876, (iv) depreciation and amortization expense of $8,705 and $9,346, (v) acquisition and transaction expenses of $16 and $2 and (vi) losses on the modification or extinguishment of debt of $170 and $1,975, respectively.

***Revenues***

Total revenues increased $1.4 million and $2.7 million during the three and nine months ended September 30, 2025, respectively, due to an increase in average refined product throughput volumes.

***Expenses***

Total expenses decreased $1.4 million during the three months ended September 30, 2025 which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in operating expenses of $0.7 million primarily due to lower costs associated with repairs and maintenance and insurance; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in depreciation and amortization of $0.6 million due to certain assets becoming fully depreciated.

Total expenses decreased $5.4 million during the nine months ended September 30, 2025 which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in operating expenses of $2.7 million primarily due to lower costs associated with repairs and maintenance and insurance; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in depreciation and amortization of $2.7 million due to certain assets becoming fully depreciated.

***Other income (expense)***

Total other expense increased $7.9 million during the three months ended September 30, 2025, which reflects (i) a decrease in gain on modification or extinguishment of debt of $0.7 million related to a prior year gain on extinguishment of debt, (ii) an

------

increase in interest expense of $4.0 million related to additional borrowings and (iii) a decrease of $2.8 million from a prior year gain from a sales leaseback transaction.

Total other expense increased $13.1 million during the nine months ended September 30, 2025, which reflects (i) an increase in interest expense of $16.1 million related to additional borrowings, (ii) a decrease in other income of $1.9 million primarily from a prior year gain from the grant of a pipeline easement and (iii) a decrease of $2.8 million from a prior year gain from a sales leaseback transaction, partially offset by a decrease in loss on modification or extinguishment of debt of $7.7 million due to the prior year loss on extinguishment of debt related to the Series 2024 Bond issuance.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA decreased $0.7 million and $0.8 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

**Repauno Segment**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Terminal services revenues | $**2954** | $3951 | $(997) | $**9477** | $11892 | $(2415) |
| Other revenue | **—** |  |  | **280** |  | 280 |
| **Total revenues** | **2954** | 3951 | (997) | **9757** | 11892 | (2135) |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **5724** | 6764 | (1040) | **17839** | 18533 | (694) |
| Acquisition and transaction expenses | **998** |  | 998 | **3294** |  | 3294 |
| Depreciation and amortization | **2489** | 2489 |  | **7479** | 7413 | 66 |
| **Total expenses** | **9211** | 9253 | (42) | **28612** | 25946 | 2666 |
| **Other (expense) income** |  |  |  |  |  |  |
| Loss on modification or extinguishment of debt | **—** |  |  | **(3324)** |  | (3324) |
| Interest expense | **(3012)** | (92) | (2920) | **(4530)** | (480) | (4050) |
| Other income | **2761** |  | 2761 | **2864** |  | 2864 |
| **Total other expense** | **(251)** | (92) | (159) | **(4990)** | (480) | (4510) |
| **Loss before income taxes** | **(6508)** | (5394) | (1114) | **(23845)** | (14534) | (9311) |
| Provision for (benefit from) income taxes | **19** | (73) | 92 | **56** | (234) | 290 |
| **Net loss** | **(6527)** | (5321) | (1206) | **(23901)** | (14300) | (9601) |
| Less: Net loss attributable to non-controlling interest in consolidated subsidiaries | **(360)** | (334) | (26) | **(1331)** | (893) | (438) |
| **Net loss attributable to stockholders** | $**(6167)** | $(4987) | $(1180) | $**(22570)** | $(13407) | $(9163) |

---

------

The following table sets forth a reconciliation of net loss attributable to stockholders to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net loss attributable to stockholders** | $**(6167)** | $(4987) | $(1180) | $**(22570)** | $(13407) | $(9163) |
| Add: Provision for (benefit from) income taxes | **19** | (73) | 92 | **56** | (234) | 290 |
| Add: Equity-based compensation expense | **718** | 1306 | (588) | **1170** | 1731 | (561) |
| Add: Acquisition and transaction expenses | **998** |  | 998 | **3294** |  | 3294 |
| Add: Losses on the modification or extinguishment of debt and capital lease obligations | **—** |  |  | **3324** |  | 3324 |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense | **2489** | 2489 |  | **7479** | 7413 | 66 |
| Add: Interest expense | **3012** | 92 | 2920 | **4530** | 480 | 4050 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities | **—** |  |  | **—** |  |  |
| Add: Dividends and accretion of redeemable preferred stock | **—** |  |  | **—** |  |  |
| Add: Interest and other costs on pension and OPEB liabilities | **—** |  |  | **—** |  |  |
| Add: Other non-recurring items <sup>(1)</sup> | **—** |  |  | **1035** |  | 1035 |
| Less: Equity in earnings of unconsolidated entities | **—** |  |  | **—** |  |  |
| Less: Non-controlling share of Adjusted EBITDA <sup>(2)</sup> | **(409)** | (233) | (176) | **(1192)** | (574) | (618) |
| **Adjusted EBITDA (non-GAAP)** | $**660** | $(1406) | $2066 | $**(2874)** | $(4591) | $1717 |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the nine months ended September 30, 2025: (i) incidental utility rebillings of $650 and (ii) loss on inventory heel of $385.

<sup>(2)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $41 and $80, (ii) provision for (benefit from) income taxes of $1 and $(4), (iii) interest expense of $170 and $5, (iv) depreciation and amortization expense of $138 and $152, (v) acquisition and transaction expenses of $56 and $—, (vi) losses on the modification or extinguishment of debt of $5 and $— and (vii) other non-recurring items of $(2) and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) equity-based compensation expense of $67 and $106, (ii) provision for (benefit from) income taxes of $3 and $(14), (iii) interest expense of $258 and $29, (iv) depreciation and amortization expense of $427 and $453, (v) acquisition and transaction expenses of $188 and $—, (vi) losses on the modification or extinguishment of debt of $190 and $— and (vii) other non-recurring items of $59 and $—, respectively.

***Revenues***

Total revenues decreased $1.0 million and $2.1 million during the three and nine months ended September 30, 2025, respectively, primarily due to lower volumes stemming from the terminal's existing butane throughput contract that ended in March 2025, partially offset by the commencement of a new butane throughput contract in April 2025.

***Expenses***

Total expenses decreased $0.1 million during the three months ended September 30, 2025, which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in operating expenses of $1.0 million associated with lower labor costs; offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in acquisition and transaction expenses of $1.0 million related to consulting fees.

Total expenses increased $2.7 million during the nine months ended September 30, 2025, which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in operating expenses of $0.7 million associated with lower labor costs; partially offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in acquisition and transaction expenses of $3.3 million related to consulting fees.

***Other (expense) income***

Total other expense increased $0.2 million during the three months ended September 30, 2025, which primarily reflects an increase in interest expense of $2.9 million related to additional borrowings, partially offset by an increase in other income of $2.8 million from the interest on the Series 2025 Bond funds.

Total other expense increased $4.5 million during the nine months ended September 30, 2025, which primarily reflects (i) an

------

increase in interest expense of $4.1 million related to additional borrowings and (ii) an increase in loss on modification or extinguishment of debt of $3.3 million due to the payoff of the DRP Revolver and March 2025 Credit Agreement, partially offset by an increase in other income of $2.9 million from the interest on the Series 2025 Bond funds.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA increased $2.1 million and $1.7 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

**Power and Gas Segment**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Terminal services revenues | $**393** | $— | $393 | $**1547** |  | $1547 |
| Power revenues | **56517** |  | 56517 | **110307** |  | 110307 |
| Gas revenues | **1724** |  | 1724 | **5870** |  | 5870 |
| **Total revenues** | **58634** |  | 58634 | **117724** |  | 117724 |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **15111** | 1 | 15110 | **37448** | 1023 | 36425 |
| Acquisition and transaction expenses | **162** | 1681 | (1519) | **2628** | 2079 | 549 |
| Depreciation and amortization | **15568** |  | 15568 | **36676** |  | 36676 |
| **Total expenses** | **30841** | 1682 | 29159 | **76752** | 3102 | 73650 |
| **Other (expense) income** |  |  |  |  |  |  |
| Equity in (losses) earnings of unconsolidated entities | **—** | (10474) | 10474 | **10588** | (24847) | 35435 |
| Gain on sale of assets, net | **—** |  |  | **119952** |  | 119952 |
| Loss on modification or extinguishment of debt | **(47)** |  | (47) | **(47)** |  | (47) |
| Interest expense | **(27956)** |  | (27956) | **(61760)** |  | (61760) |
| Other income | **776** | 3594 | (2818) | **3361** | 8787 | (5426) |
| **Total other (expense) income** | **(27227)** | (6880) | (20347) | **72094** | (16060) | 88154 |
| **Income (loss) before income taxes** | **566** | (8562) | 9128 | **113066** | (19162) | 132228 |
| Benefit from income taxes | **—** |  |  | **(42457)** |  | (42457) |
| **Net income (loss) attributable to stockholders** | $**566** | $(8562) | $9128 | $**155523** | $(19162) | $174685 |

---

------

The following table sets forth a reconciliation of net income (loss) attributable to stockholders to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net income (loss) attributable to stockholders** | $**566** | $(8562) | $9128 | $**155523** | $(19162) | $174685 |
| Add: Benefit from income taxes | **—** |  |  | **(42457)** |  | (42457) |
| Add: Equity-based compensation expense | **—** |  |  | **—** |  |  |
| Add: Acquisition and transaction expenses | **162** | 1681 | (1519) | **2628** | 2079 | 549 |
| Add: Losses on the modification or extinguishment of debt and capital lease obligations | **47** |  | 47 | **47** |  | 47 |
| Add: Changes in fair value of non-hedge derivative instruments | **681** |  | 681 | **681** |  | 681 |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense<sup>(1)</sup> | **6330** |  | 6330 | **22706** |  | 22706 |
| Add: Interest expense | **27956** |  | 27956 | **61760** |  | 61760 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities<sup>(2)</sup> | **—** | 7512 | (7512) | **6503** | 22579 | (16076) |
| Add: Dividends and accretion of redeemable preferred stock | **—** |  |  | **—** |  |  |
| Add: Interest and other costs on pension and OPEB liabilities | **—** |  |  | **—** |  |  |
| Add: Other non-recurring items | **—** |  |  | **—** |  |  |
| Less: Equity in losses (earnings) of unconsolidated entities | **—** | 10474 | (10474) | **(10588)** | 24847 | (35435) |
| Less: Non-controlling share of Adjusted EBITDA | **—** |  |  | **—** |  |  |
| **Adjusted EBITDA (non-GAAP)** | $**35742** | $11105 | $24637 | $**196803** | $30343 | $166460 |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $15,568 and $— and (ii) amortization of other comprehensive income of $(9,238) and $—, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) depreciation and amortization expense of $36,676 and $— and (ii) amortization of other comprehensive income of $(13,970) and $—, respectively.

<sup>(2)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) net loss of $— and $(10,489), (ii) interest expense of $— and $9,544, (iii) depreciation and amortization expense of $— and $6,217, (iv) acquisition and transaction expenses of $— and $47, (v) changes in fair value of non-hedge derivative instruments of $— and $(2,572), (vi) asset impairment charges of $— and $24, (vii) equity method basis adjustments of $— and $17 and (viii) losses on the modification or extinguishment of debt of $— and $4,724, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) net income (loss) of $10,576 and $(24,895), (ii) interest expense of $6,352 and $28,219, (iii) depreciation and amortization expense of $2,185 and $18,025, (iv) acquisition and transaction expenses of $201 and $97, (v) changes in fair value of non-hedge derivative instruments of $(12,822) and $(4,394), (vi) equity-based compensation expense of $— and $2, (vii) asset impairment charges of $— and $274, (viii) equity method basis adjustments of $10 and $49, (ix) losses on the modification or extinguishment of debt of $— and $4,724 and (x) other non-recurring items of $1 and $478, respectively.

***Revenues***

Total revenues increased $58.6 million and $117.7 million during the three and nine months ended September 30, 2025, respectively, primarily due to an increase in power plant revenue as well as an increase in gas revenues as a result of the acquisition of 100% of Long Ridge in February 2025.

***Expenses***

Total expenses increased $29.2 million and $73.7 million during the three and nine months ended September 30, 2025, respectively, which reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in operating expenses of $15.1 million and $36.4 million, respectively, primarily related to increased Ohio GasCo LLC well operations, increased legal expenses and full inclusion of operating expenses after the acquisition of 100% of Long Ridge in February 2025; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in depreciation and amortization expense of $15.6 million and $36.7 million, respectively, related to depreciation expense at the Terminal and Power Plant businesses as a result of the acquisition of 100% of Long Ridge during February 2025; partially offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in acquisition and transaction expenses of $1.5 million for the three months ended September 30, 2025 due to a decrease in legal and consulting expenses related to the acquisition of 100% of Long Ridge in February 2025.

------

***Other (expense) income***

Total other expense increased $20.3 million during the three months ended September 30, 2025 which reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in interest expense of $28.0 million related to interest expense on the Long Ridge debt that is now consolidated; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in other income of $2.8 million related to a decrease in interest income due to the pay down of the investor loan to Long Ridge Energy & Power LLC as part of the acquisition of 100% of Long Ridge in February 2025; offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in equity in losses of unconsolidated entities of $10.5 million primarily due to the equity pickup of Long Ridge Energy & Power LLC net losses in the prior year that were not recognized in the current quarter since 100% of Long Ridge Energy & Power LLC was acquired in February 2025, and therefore no equity pickup recorded after the acquisition.

Total other income increased $88.2 million during the nine months ended September 30, 2025 which reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in equity in earnings of unconsolidated entities of $35.4 million primarily due to the equity pickup of Long Ridge Energy & Power LLC net losses in the prior year, while there were only two months of equity pickup of net income recognized in the current year since 100% of Long Ridge Energy & Power LLC was acquired in February 2025, and therefore no equity pickup recorded after the acquisition; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in gain on sale of asset of $120.0 million related to the acquisition of 100% of Long Ridge in February 2025; offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in interest expense of $61.8 million related to interest expense on the Long Ridge debt that is now consolidated; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in other income of $5.4 million related to a decrease in interest income due to the pay down of the investor loan to Long Ridge Energy & Power LLC as part of the acquisition of 100% of Long Ridge in February 2025.

***Benefit from income taxes***

Benefit from income taxes increased $42.5 million during the nine months ended September 30, 2025 primarily due to the partial release of the valuation allowance in connection with the acquisition of Long Ridge Energy & Power LLC in February 2025.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA increased $24.6 million and $166.5 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

**Sustainability and Energy Transition Segment**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Other revenue | $**—** | $— | $— | $**—** | $— | $— |
| **Total revenues** | **—** |  |  | **—** |  |  |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **—** |  |  | **2** | 7 | (5) |
| **Total expenses** | **—** |  |  | **2** | 7 | (5) |
| **Other (expense) income** |  |  |  |  |  |  |
| Equity in losses of unconsolidated entities | **(85)** | (3844) | 3759 | **(7404)** | (14182) | 6778 |
| Other income | **564** | 1206 | (642) | **1829** | 2156 | (327) |
| **Total other income (expense)** | **479** | (2638) | 3117 | **(5575)** | (12026) | 6451 |
| **Net income (loss) attributable to stockholders** | $**479** | $(2638) | $3117 | $**(5577)** | $(12033) | $6456 |

---

------

The following table sets forth a reconciliation of net income (loss) attributable to stockholders to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net income (loss) attributable to stockholders** | $**479** | $(2638) | $3117 | $**(5577)** | $(12033) | $6456 |
| Add: Provision for income taxes | **—** |  |  | **—** |  |  |
| Add: Equity-based compensation expense | **—** |  |  | **—** |  |  |
| Add: Acquisition and transaction expenses | **—** |  |  | **—** |  |  |
| Add: Losses on the modification or extinguishment of debt and capital lease obligations | **—** |  |  | **—** |  |  |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive Allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense | **—** |  |  | **—** |  |  |
| Add: Interest expense | **—** |  |  | **—** |  |  |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities<sup>(1)</sup> | **(85)** | (1879) | 1794 | **(2150)** | (7465) | 5315 |
| Add: Dividends and accretion of redeemable preferred stock | **—** |  |  | **—** |  |  |
| Add: Interest and other costs on pension and OPEB liabilities | **—** |  |  | **—** |  |  |
| Add: Other non-recurring items | **—** |  |  | **—** |  |  |
| Less: Equity in losses of unconsolidated entities | **85** | 3844 | (3759) | **7404** | 14182 | (6778) |
| Less: Non-controlling share of Adjusted EBITDA | **—** |  |  | **—** |  |  |
| **Adjusted EBITDA (Non-GAAP)** | $**479** | $(673) | $1152 | $**(323)** | $(5316) | $4993 |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) net loss of $(85) and $(3,845), (ii) interest expense of $— and $1,272 and (iii) depreciation and amortization expense of $— and $694, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) net loss of $(4,133) and $(14,182), (ii) interest expense of $1,284 and $4,651 and (iii) depreciation and amortization expense of $699 and $2,066, respectively.

***Other (expense) income***

Total other income increased $3.1 million and $6.5 million during the three and nine months ended September 30, 2025, respectively, which reflects changes in equity in losses of unconsolidated entities primarily due to lower operating losses at GM-FTAI Holdco LLC.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA increased $1.2 million and $5.0 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

------

**Corporate and Other**

The following table presents our results of operations:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Revenues** |  |  |  |  |  |  |
| Rail revenues | **395** |  | 395 | **908** |  | 908 |
| Roadside services revenues | $**14529** | $14897 | $(368) | $**40722** | $42638 | $(1916) |
| **Total revenues** | **14924** | 14897 | 27 | **41630** | 42638 | (1008) |
| **Expenses** |  |  |  |  |  |  |
| Operating expenses | **15188** | 14140 | 1048 | **42033** | 41492 | 541 |
| General and administrative | **3202** | 2989 | 213 | **12177** | 10690 | 1487 |
| Acquisition and transaction expenses | **2520** | 750 | 1770 | **7033** | 1852 | 5181 |
| Management fees and incentive allocation to affiliate | **3782** | 2807 | 975 | **10004** | 8584 | 1420 |
| Depreciation and amortization | **247** | 79 | 168 | **564** | 1337 | (773) |
| **Total expenses** | **24939** | 20765 | 4174 | **71811** | 63955 | 7856 |
| **Other income (expense)** |  |  |  |  |  |  |
| Equity in earnings of unconsolidated entities | **—** | 10 | (10) | **50** | 31 | 19 |
| Loss on modification or extinguishment of debt | **(55174)** |  | (55174) | **(55174)** |  | (55174) |
| Interest expense | **(25200)** | (18236) | (6964) | **(59319)** | (54477) | (4842) |
| Other income | **73** | 2 | 71 | **70** | 2 | 68 |
| **Total other expense** | **(80301)** | (18224) | (62077) | **(114373)** | (54444) | (59929) |
| **Loss before income taxes** | **(90316)** | (24092) | (66224) | **(144554)** | (75761) | (68793) |
| Provision for (benefit from) income taxes | **1061** | (767) | 1828 | **580** | 448 | 132 |
| **Net loss** | **(91377)** | (23325) | (68052) | **(145134)** | (76209) | (68925) |
| Less: Dividends and accretion of redeemable preferred stock | **12824** | 16978 | (4154) | **55622** | 51563 | 4059 |
| **Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**(104201)** | $(40303) | $(63898) | $**(200756)** | $(127772) | $(72984) |

---

------

The following table sets forth a reconciliation of net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock to Adjusted EBITDA:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** | **Change** |
| *(in thousands)* | **2025** | **2024** | **Change** | **2025** | **2024** | **Change** |
| **Net loss attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock** | $**(104201)** | $(40303) | $(63898) | $**(200756)** | $(127772) | $(72984) |
| Add: Provision for (benefit from) income taxes | **1061** | (767) | 1828 | **580** | 448 | 132 |
| Add: Equity-based compensation expense | **118** | 103 | 15 | **278** | 377 | (99) |
| Add: Acquisition and transaction expenses | **2520** | 750 | 1770 | **7033** | 1852 | 5181 |
| Add: Losses on the modification or extinguishment of debt and capital lease obligations | **55174** |  | 55174 | **55174** |  | 55174 |
| Add: Changes in fair value of non-hedge derivative instruments | **—** |  |  | **—** |  |  |
| Add: Asset impairment charges | **—** |  |  | **—** |  |  |
| Add: Incentive allocations | **—** |  |  | **—** |  |  |
| Add: Depreciation and amortization expense | **247** | 79 | 168 | **564** | 1337 | (773) |
| Add: Interest expense | **25200** | 18236 | 6964 | **59319** | 54477 | 4842 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities <sup>(1)</sup> | **—** | (8) | 8 | **(38)** | (24) | (14) |
| Add: Dividends and accretion of redeemable preferred stock | **12824** | 16978 | (4154) | **55622** | 51563 | 4059 |
| Add: Interest and other costs on pension and OPEB liabilities | **—** |  |  | **—** |  |  |
| Add: Other non-recurring items <sup>(2)</sup> | **955** |  | 955 | **955** |  | 955 |
| Less: Equity in earnings of unconsolidated entities | **—** | (10) | 10 | **(50)** | (31) | (19) |
| Less: Non-controlling share of Adjusted EBITDA | **—** |  |  | **—** |  |  |
| **Adjusted EBITDA (Non-GAAP)** | $**(6102)** | $(4942) | $(1160) | $**(21319)** | $(17773) | $(3546) |

---

________________________________________________________

<sup>(1)</sup> Includes the following items for the three months ended September 30, 2025 and 2024: (i) net loss of $— and $(18) and (ii) interest expense of $— and $10, respectively. Includes the following items for the nine months ended September 30, 2025 and 2024: (i) net loss of $(50) and $(55) and (ii) interest expense of $12 and $31, respectively.

<sup>(2)</sup> Includes the following items for the three and nine months ended September 30, 2025 and 2024: non-ordinary professional fees of $955.

***Revenues***

Total revenues decreased $1.0 million during the nine months ended September 30, 2025 primarily due to a decrease in roadside services at FYX.

***Expenses***

Total expenses increased $4.2 million during the three months ended September 30, 2025, which primarily reflects an increase in acquisition and transaction expenses of $1.8 million primarily due to higher professional fees for a potential acquisition.

Total expenses increased $7.9 million during the nine months ended September 30, 2025, respectively, which primarily reflects:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in general and administrative expenses of $1.5 million due to higher professional fees; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an increase in acquisition and transaction expenses of $5.2 million primarily due to higher professional fees for a potential acquisition; partially offset by

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a decrease in depreciation and amortization expense of $0.8 million primarily due to assets that became fully depreciated.

***Other income (expense)***

Total other expense increased $62.1 million and $59.9 million during the three and nine months ended September 30, 2025, respectively, due to loss on extinguishment of the Senior Notes due 2027 during the current quarter.

***Adjusted EBITDA (Non-GAAP)***

Adjusted EBITDA decreased $1.2 million and $3.5 million during the three and nine months ended September 30, 2025, respectively, primarily due to the changes noted above.

------

**Liquidity and Capital Resources**

We believe we have sufficient liquidity to satisfy our cash needs; however, we continue to evaluate and take action, as necessary, to preserve adequate liquidity and ensure that our business can continue to operate during these uncertain times. This includes limiting discretionary spending across the organization and re-prioritizing our capital projects.

As discussed in Note 2 to the consolidated financial statements, as part of the evaluation under ASC 205-40, management reviewed its debt maturities over the next 12 months and concluded that the Company's current liquidity and forecasted cash flows from operations are not sufficient to support, in full, the repayment of $1.55 billion of debt due in approximately 12 months. In performing the second step of this assessment, the Company evaluated whether it is probable that the Company's plans will be effectively implemented within one year after the financial statements are issued and whether it is probable that those plans will alleviate the liquidity risk raised in the first step of the evaluation. Management approved and has begun implementing a plan to alleviate liquidity risk by (i) refinancing the Jefferson Taxable Series 2024B Bonds and issuing a new term loan with a multi-year maturity, (ii) refinancing the existing $1.25 billion term loan through the issuance of new long-term senior notes and (iii) the consummation of the Wheeling Acquisition. If fully implemented, the Company will have sufficient liquidity to meet its obligations as they become due over the next twelve months from the date that the consolidated financial statements were issued. Management will continue to evaluate its liquidity and financial position and update future plans accordingly.

Our principal uses of liquidity have been and continue to be (i) acquisitions of and investments in infrastructure assets, (ii) expenses associated with our operating activities and (iii) debt service obligations associated with our investments.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash used for investing activities was $1.1 billion and $89.6 million during the nine months ended September 30, 2025 and 2024, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Uses of liquidity associated with our operating expenses are captured on a net basis in our cash flows from operating activities. Uses of liquidity associated with our debt obligations are captured in our cash flows from financing activities.

Our principal sources of liquidity to fund these uses have been and continue to be (i) cash and restricted cash on hand as of September 30, 2025, (ii) revenues from our infrastructure business net of operating expenses and (iii) proceeds from borrowings.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash flows used in operating activities were $115.3 million and $7.2 million during the nine months ended September 30, 2025 and 2024, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• During the nine months ended September 30, 2025, additional borrowings were obtained in connection with (i) the May 2025 Long Ridge Credit Agreement of $40.0 million, (ii) the June 2025 Jefferson Credit Agreement of $30.0 million, (iii) the DRP DB Term Loan of $100.0 million, (iv) the Series 2025 Bonds of $300.0 million and (v) the Bridge Loan Credit Agreement of $1.25 billion. Additionally, during the nine months ended September 30, 2025, we acquired the (i) Long Ridge CanAm loan of $115.2 million, (ii) Senior Secured Notes due 2032 of $600.0 million, (iii) February 2025 Long Ridge Credit Agreement of $400.0 million and (iv) Long Ridge GCM Note of $20.0 million in connection with the acquisition of Long Ridge Energy & Power LLC (see Note 3 for additional details). In May 2025, we used a portion of the net proceeds from the Series 2025 Bonds and DRP DB Term Loan to repay (i) the March 2025 Repauno Credit Agreement of $30.0 million, (ii) the October 2024 Jefferson Credit Agreement of $50.0 million and (iii) the DRP Revolver of $44.3 million. In August 2025, we used a portion of the net proceeds from the Bridge Loan Credit Agreement to redeem the Senior Notes due 2027. During the nine months ended September 30, 2024, additional borrowings were obtained in connection with the (i) April 2024 Jefferson Credit Agreement of $75.0 million and (ii) Series 2024 Bond Offering of $382.3 million. In June 2024, we used a portion of the net proceeds from the Series 2024 Bonds to (i) repay the April 2024 Jefferson Credit Agreement of $75.0 million, (ii) fund the $108.0 million for the Tender Offer and (iii) refinance the Taxable Series 2020B Bonds of $79.1 million. In August 2024, we used a portion of the net proceeds from the Series 2024 Bonds to repurchase and cancel a portion of the Tax Exempt Series 2021A Bonds of $6.0 million.

We are currently evaluating several potential transactions and related financings, including, but not limited to, providing for increased debt capacity at certain of our subsidiaries, which could occur within the next 12 months. None of these transactions, negotiations or financings are definitive or included within our planned liquidity needs. We cannot assure if or when any such transaction will be consummated or the terms of any such transaction. In addition, from time to time, we may seek to repay, refinance or restructure all or a portion of our debt or to repurchase or repay our outstanding debt through, as applicable, tender offers, exchange offers, open market purchases, privately negotiated transactions or otherwise. Such transactions, if any, will depend on a number of factors, including prevailing market conditions, our liquidity requirements and contractual requirements (including compliance with the terms of our debt agreements), among other factors.

------

**Historical Cash Flow**

**Comparison of the nine months ended September 30, 2025 and 2024**

The following table compares the historical cash flow for the nine months ended September 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| *(in thousands)* | **2025** | **2024** |
| **Cash Flow Data:** |  |  |
| Net cash used in operating activities | $**(115255)** | $(7223) |
| Net cash used in investing activities | **(1096879)** | (89638) |
| Net cash provided by financing activities | **1418754** | 154015 |

---

Net cash used in operating activities increased $108.0 million, which primarily reflects certain adjustments to reconcile net loss to cash used in operating activities including (i) an increase in equity in earnings of unconsolidated entities of $45.2 million, (ii) changes in working capital of $84.5 million, (iii) an increase in gain on sale of subsidiaries of $120.0 million, (iv) changes in deferred income taxes of $37.3 million and (v) an increase in amortization of other comprehensive income of $14.0 million, partially offset by (i) an increase in net income of $87.1 million, (ii) an increase in depreciation and amortization of $33.6 million, (iii) an increase in loss on modification or extinguishment of debt of $50.9 million, (iv) an increase in amortization of bond discount of $5.6 million, (v) an increase in amortization of deferred financing costs of $5.0 million, (vi) an increase in asset impairment of $4.4 million, (vii) a decrease in gain on sale of easement of $3.5 million and (viii) a decrease in gain on sale of assets, net of $2.7 million.

Net cash used in investing activities increased $1.0 billion, primarily due to (i) an increase in the acquisition of business of $226.6 million, (ii) an increase in proceeds from investor loan of $11.0 million, (iii) a decrease in the investment of equity instruments of $5.0 million, (iv) an increase in investment in convertible promissory notes of $31.5 million, (v) an increase in proceeds from the sale of property, plant and equipment of $2.1 million and (vi) a decrease in the acquisition of leasing equipment of $1.0 million, offset by (i) an increase in the acquisition of property, plant and equipment of $161.3 million, (ii) an increase in the investment in unconsolidated entities of $1.1 billion and (iii) a decrease in proceeds from sale of easement of $3.5 million.

Net cash used in financing activities increased $1.3 billion, primarily due to (i) an increase in the payment of cash dividends on preferred stock of $15.8 million, (ii) an increase in redeemable preferred stock issuance costs of $20.6 million, (iii) an increase in payment of financing costs of $49.5 million, (iv) an increase in repayment of debt of $515.8 million and (v) an increase in repayment of preferred stock of $447.1 million, partially offset by (i) an increase in proceeds from debt of $1.3 billion, (ii) an increase in proceeds from the issuance of redeemable preferred stock of $1.0 billion, (iii) a decrease in distributions to non-controlling interests of $15.0 million, (iv) a decrease in settlement of equity-based compensation of $2.0 million and (v) an increase in proceeds from issuance of common stock of $2.7 million.

**Debt Obligations** 

Refer to Note 8 of the consolidated financial statements for additional information.

**Contractual Obligations**

Our material cash requirements include the following contractual and other obligations:

***Debt Obligations***—As of September 30, 2025, we had outstanding principal and interest payment obligations of $3.8 billion and $1.3 billion, respectively, of which, there are $1.6 billion of principal payments due and $245.5 million of interest payments due within the next twelve months. See Note 8 to the consolidated financial statements for additional information about our debt obligations.

Unrestricted subsidiaries of FTAI Infrastructure Inc., including Long Ridge Energy & Power LLC, do not guarantee nor are they subject to the restrictive covenants of the agreements governing the indebtedness of FTAI Infrastructure Inc. As of September 30, 2025, the assets of these unrestricted subsidiaries accounted for approximately 32% of our total assets.

***Lease Obligations***—As of September 30, 2025, we had outstanding operating and finance lease obligations of $171.0 million, of which $10.0 million is due within the next twelve months.

***Redeemable Preferred Stock Obligations***—We have dividend payments of $17.9 million due on our redeemable preferred stock within the next twelve months with an option to paid-in-kind dividends at a higher interest rate and to defer payment for nine months. See Note 17 for additional information related to our preferred stock obligations.

***Other Cash Requirements***—In addition to our contractual obligations, we may pay quarterly cash dividends on our common stock, which are subject to change at the discretion of our board of directors.

We expect to meet our future short-term liquidity requirements through cash on hand, unused borrowing capacity or future financings and net cash provided by our current operations. We expect that our operating subsidiaries will generate sufficient cash flow to cover operating expenses and the payment of principal and interest on our indebtedness as they become due. We may elect to meet certain long-term liquidity requirements or to continue to pursue strategic opportunities through utilizing cash

------

on hand, cash generated from our current operations and the issuance of securities in the future. Management believes adequate capital and borrowings are available from various sources to fund our commitments to the extent required. See Note 2 for additional information related to other cash requirements.

**Critical Accounting Estimates and Policies**

***Goodwill***—Goodwill includes the excess of the purchase price over the fair value of the net tangible and intangible assets associated with the acquisition of Jefferson Terminal, Transtar and FYX. As of December 31, 2024, the carrying amount of goodwill within the Jefferson Terminal, Railroad and Corporate and Other segments was $122.7 million, $147.2 million, and $5.4 million, respectively.

We review the carrying values of goodwill at least annually to assess impairment since these assets are not amortized. An annual impairment review is conducted as of October 1st of each year. Additionally, we review the carrying value of goodwill whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. The determination of fair value involves significant management judgment.

For an annual goodwill impairment assessment, an optional qualitative analysis may be performed. If the option is not elected or if it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then a goodwill impairment test is performed to identify potential goodwill impairment and measure an impairment loss.

A goodwill impairment assessment compares the fair value of a respective reporting unit with its carrying amount, including goodwill. The estimate of fair value of the respective reporting unit is based on the best information available as of the date of assessment, which primarily incorporates certain factors including our assumptions about operating results, business plans, income projections, anticipated future cash flows and market data. If the estimated fair value of the reporting unit is less than the carrying amount, a goodwill impairment is recorded to the extent that the carrying value of the reporting unit exceeds the fair value.

As of October 1, 2024, for our Jefferson Terminal reporting unit, we completed a quantitative analysis. We estimate the fair value of Jefferson Terminal using an income approach, specifically a discounted cash flow analysis. This analysis requires us to make significant assumptions and estimates about the forecasted revenue growth rates, capital expenditures and discount rates. The estimates and assumptions used consider historical performance if indicative of future performance and are consistent with the assumptions used in determining future profit plans for the reporting units.

In connection with our impairment analysis, although we believe the estimates of fair value are reasonable, the determination of certain valuation inputs is subject to management's judgment. Changes in these inputs, including as a result of events beyond our control, could materially affect the results of the impairment review. If the forecasted cash flows or other key inputs are negatively revised in the future, the estimated fair value of the reporting unit could be adversely impacted, potentially leading to an impairment in the future that could materially affect our operating results. The Jefferson Terminal reporting unit had an estimated fair value that exceeded its carrying value by more than 10% as of October 1, 2024. The Jefferson Terminal reporting unit forecasted revenue is dependent on the ramp up of volumes under current and expected future contracts for storage and throughput of heavy and light crude and refined products, expansion of refined product distribution to Mexico, expansion of volumes and execution of contracts related to sustainable fuels and movements in future oil spreads. At October 1, 2024, approximately 6.0 million barrels of storage was operational. Our discount rate for our 2024 goodwill impairment analysis was 9.5% and our assumed terminal growth rate was 2.5%. If our strategy changes from planned capacity downward due to an inability to source contracts or expand volumes, the fair value of the reporting unit would be negatively affected, which could lead to an impairment. The expansion of refineries in the Beaumont/Port Arthur area, as well as growing crude oil and natural gas production in the U.S. and Canada, are expected to result in increased demand for storage on the U.S. Gulf Coast. Although we do not have significant direct exposure to volatility of crude oil prices, changes in crude oil pricing that affect long term refining planned output could impact Jefferson Terminal operations.

We expect the Jefferson Terminal reporting unit to continue to generate positive Adjusted EBITDA in future years. Further delays in executing anticipated contracts or achieving our projected volumes could adversely affect the fair value of the reporting unit.

There was no impairment of goodwill for the year ended December 31, 2024.

**Recent Accounting Pronouncements**

The Company has reviewed recently issued accounting pronouncements and concluded that such pronouncements are either not applicable to the Company or no material impact is expected in the consolidated financial statements as a result of future adoption.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk**

Market risk represents the risk of changes in value of a financial instrument, caused by fluctuations in interest rates and foreign exchange rates. Changes in these factors could cause fluctuations in our results of operations and cash flows. We are exposed to the market risks described below.

***Interest Rate Risk***

Interest rate risk is the exposure to loss resulting from changes in the level of interest rates and the spread between different interest rates. Interest rate risk is highly sensitive to many factors, including the U.S. government's monetary and tax policies,

------

global economic factors and other factors beyond our control. We are exposed to changes in the level of interest rates and to changes in the relationship or spread between interest rates. Our primary interest rate exposure relates to our term loan arrangements.

Indices which are deemed "benchmarks" are the subject of recent national, international, and other regulatory guidance and proposals for reform. We are monitoring related reform proposals and evaluating the related risks; however, it is not possible to predict the effects of any of these developments, and any future initiatives to regulate, reform or change the manner of administration of benchmark indices could result in adverse consequences to the rate of interest payable and receivable on, market value of and market liquidity for financial instruments tied to variable interest rate indices.

Some of our borrowing agreements require payments based on a variable interest rate index, such as Secured Overnight Financing Rate. Therefore, to the extent our borrowing costs are not fixed, increases in interest rates may reduce our net income by increasing the cost of our debt without any corresponding increase in rents or cash flow from our leases. We may elect to manage our exposure to interest rate movements through the use of interest rate derivatives (interest rate swaps and caps).

The following discussion about the potential effects of changes in interest rates is based on a sensitivity analysis, which models the effects of hypothetical interest rate shifts on our financial condition and results of operations. Although we believe a sensitivity analysis provides the most meaningful analysis permitted by the rules and regulations of the SEC, it is constrained by several factors, including the necessity to conduct the analysis based on a single point in time and by the inability to include the extraordinarily complex market reactions that normally would arise from the market shifts modeled. Although the following results of a sensitivity analysis for changes in interest rates may have some limited use as a benchmark, they should not be viewed as a forecast. This forward-looking disclosure also is selective in nature and addresses only the potential interest expense impacts on our financial instruments. It also does not include a variety of other potential factors that could affect our business as a result of changes in interest rates.

As of September 30, 2025, assuming we do not hedge our exposure to interest rate fluctuations related to our outstanding floating rate debt, a hypothetical 100-basis point increase/decrease in our variable interest rate on our borrowings would result in an increase of approximately $15.4 million or a decrease of approximately $15.4 million in interest expense over the next 12 months.

**Item 4. Controls and Procedures**

***Disclosure Controls and Procedures***

As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act")). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of and for the period covered by this report.

***Internal Control over Financial Reporting***

There have been no changes in our internal control over financial reporting (as such term is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

------

**PART II—OTHER INFORMATION**

**Item 1. Legal Proceedings**

We are and may become involved in legal proceedings, including but not limited to regulatory investigations and inquiries, in the ordinary course of our business. Although we are unable to predict with certainty the eventual outcome of any litigation, regulatory investigation or inquiry, in the opinion of management, we do not expect our current and any threatened legal proceedings to have a material adverse effect on our business, financial position or results of operations. Given the inherent unpredictability of these types of proceedings, however, it is possible that future adverse outcomes could have a material adverse effect on our financial results.

**Item 1A. Risk Factors**

*You should carefully consider the following risks and other information in this Form 10-Q in evaluating us and our common stock. Any of the following risks, as well as additional risks and uncertainties not currently known to us or that we currently deem immaterial, could materially and adversely affect our results of operations or financial condition. The risk factors generally have been separated into the following groups: risks related to our business, risks related to our capital structure, risks related to our Manager, risks related to the spin-off and risks related to our common stock. However, these categories do overlap and should not be considered exclusive.*

**Risks Related to Our Business**

***We have limited operating history as an independent company and may not be able to successfully operate our business strategy, generate sufficient revenue to make or sustain distributions to our stockholders or meet our contractual commitments.***

We have limited experience operating as an independent company and cannot assure you that we will be able to successfully operate our business or implement our operating policies and strategies as described in this report. The timing, terms, price and form of consideration that we pay in future transactions may vary meaningfully from prior transactions.

As an independent public company, there can be no assurance that we will be able to generate sufficient returns to pay our operating expenses and make or sustain distributions to our stockholders, or any distributions at all, or meet our contractual commitments. Our results of operations, ability to make or sustain distributions to our stockholders or meet our contractual commitments depend on several factors, including the availability of opportunities to acquire attractive assets, the level and volatility of interest rates, the availability of adequate short- and long-term financing, the financial markets and economic conditions.

***The historical financial information included in this report may not be indicative of the results we would have achieved as a separate stand-alone company and are not a reliable indicator of our future performance or results.***

We did not operate as a separate, stand-alone company for the entirety of the historical periods presented in the financial information included in this report. During such periods, the financial information included in this report has been derived from FTAI's historical financial statements. Therefore, the financial information in this report does not necessarily reflect what our financial condition, results of operations or cash flows would have been had we been a separate, stand-alone public company prior to our spin-off from FTAI. This is primarily a result of the following factors:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the financial results in this report do not reflect all of the expenses we will incur as a public company;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the working capital requirements and capital for general corporate purposes for our assets were satisfied prior to the spin-off as part of FTAI's corporate-wide cash management policies. FTAI is not required, and does not intend, to provide us with funds to finance our working capital or other cash requirements, so we may need to obtain additional financing from banks, through public offerings or private placements of debt or equity securities, strategic relationships or other arrangements; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our cost structure, management, financing and business operations will be significantly different as a result of operating as an independent public company. These changes result in increased costs, including, but not limited to, fees paid to our Manager, legal, accounting, compliance and other costs associated with being a public company with equity securities traded on Nasdaq.

***Uncertainty relating to macroeconomic conditions may reduce the demand for our assets, limit our ability to obtain additional capital to finance new investments or refinance existing debt, or have other unforeseen negative effects.***

Uncertainty and negative trends in general economic conditions in the United States and abroad, including significant tightening of credit markets and commodity price volatility, have created in the past and may continue to create difficult operating environments for owners and operators in the infrastructure industry. Many factors, including factors that are beyond our control, may impact our operating results or financial condition. For some years, the world has experienced weakened economic conditions and volatility following adverse changes in global capital markets. Volatility in oil and gas markets can put significant upward or downward pressure on prices for these commodities, and may affect demand for assets used in production, refining and transportation of oil and gas. Additionally, the worldwide military or political environment, including the Russia-Ukraine conflict and the conflicts in the Middle East and any related political or economic responses, the U.S. federal government

------

shutdown, global macroeconomic effects of trade disputes and increased tariffs, such as those imposed, or that may be imposed, by the U.S. and other countries, may put further upward or downward pressure on prices for such commodities. In the past, a significant decline in oil prices has led to lower production and transportation budgets worldwide. These conditions have resulted in significant contraction, deleveraging and reduced liquidity in the credit markets. A number of governments have implemented, or are considering implementing, a broad variety of governmental actions or new regulations for the financial markets. In addition, limitations on the availability of capital, higher costs of capital for financing expenditures or the desire to preserve liquidity, may cause our current or prospective customers to make reductions in future capital budgets and spending.

***The industries in which we operate have experienced periods of oversupply during which asset values have declined, particularly during the most recent economic downturn, and any future oversupply could materially adversely affect our results of operations and cash flows.***

The oversupply of a specific asset is likely to depress the value of our assets and result in decreased utilization of our assets, and the industries in which we operate have experienced periods of oversupply during which asset values have declined, particularly during the most recent economic downturn. Factors that could lead to such oversupply include, without limitation:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• general demand for the type of assets that we purchase;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• general macroeconomic conditions, including market prices for commodities that our assets may serve;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• geopolitical events, including war, prolonged armed conflict and acts of terrorism;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• outbreaks of communicable diseases and natural disasters;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• governmental regulation or economic, trade or other policies, including as a result of changing trade policies and tariffs, including related uncertainty or the imposition of modified or additional tariffs, trade wars, barriers or restrictions, or threats of such actions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• interest rates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the availability of credit;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• restructurings and bankruptcies of companies in the industries in which we operate, including our customers;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• manufacturer production levels and technological innovation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• manufacturers merging or exiting the industry or ceasing to produce certain asset types;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• retirement and obsolescence of the assets that we own;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• increases in supply levels of assets in the market due to the sale or merging of our customers; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• reintroduction of previously unused or dormant assets into the industries in which we operate.

These and other related factors are generally outside of our control and could lead to persistence of, or increase in, the oversupply of the types of assets that we acquire or decreased utilization of our assets, either of which could materially adversely affect our results of operations and cash flows.

***There can be no assurance that any target returns will be achieved.***

Our target returns for assets are targets only and are not forecasts of future profits. We develop target returns based on our Manager's assessment of appropriate expectations for returns on assets and the ability of our Manager to enhance the return generated by those assets through active management. There can be no assurance that these assessments and expectations will be achieved and failure to achieve any or all of them may materially adversely impact our ability to achieve any target return with respect to any or all of our assets.

In addition, our target returns are based on estimates and assumptions regarding a number of other factors, including, without limitation, holding periods, the absence of material adverse events affecting specific investments (which could include, without limitation, natural disasters, terrorism, social unrest or civil disturbances), general and local economic and market conditions, changes in law, taxation, regulation or governmental policies and changes in the political approach to infrastructure investment, either generally or in specific countries in which we may invest or seek to invest. Many of these factors, as well as the other risks described elsewhere in this report, are beyond our control and all could adversely affect our ability to achieve a target return with respect to an asset. Further, target returns are targets for the return generated by specific assets and not by us. Numerous factors could prevent us from achieving similar returns, notwithstanding the performance of individual assets, including, without limitation, taxation and fees payable by us or our operating subsidiaries, including fees and incentive allocation payable to our Manager.

There can be no assurance that the returns generated by any of our assets will meet our target returns, or any other level of return, or that we will achieve or successfully implement our asset acquisition objectives, and failure to achieve the target return in respect of any of our assets could, among other things, have a material adverse effect on our business, prospects, financial condition, results of operations and cash flows. Further, even if the returns generated by individual assets meet target returns, there can be no assurance that the returns generated by other existing or future assets would do so, and the historical performance of the assets in our existing portfolio should not be considered as indicative of future results with respect to any assets.

------

***Contractual defaults may adversely affect our business, prospects, financial condition, results of operations and cash flows by decreasing revenues and increasing storage, positioning, collection, recovery and lost equipment expenses.***

The success of our business depends in large part on the success of the operators in the sectors in which we participate. Cash flows from our assets are substantially impacted by our ability to collect compensation and other amounts to be paid in respect of such assets from the customers with whom we enter into contractual arrangements. Inherent in the nature of the arrangements for the use of such assets is the risk that we may not receive, or may experience delay in realizing, such amounts to be paid. While we target the entry into contracts with credit-worthy counterparties, no assurance can be given that such counterparties will perform their obligations during the term of the contractual arrangement. In addition, when counterparties default, we may fail to recover all of our assets, and the assets we do recover may be returned in damaged condition or to locations where we will not be able to efficiently use or sell them.

***If we acquire a high concentration of a particular type of asset, or concentrate our investments in a particular sector, our business, prospects, financial condition, results of operations and cash flows could be adversely affected by changes in market demand or problems specific to that asset or sector.***

If we acquire a high concentration of a particular asset, or concentrate our investments in a particular sector, our business and financial results could be adversely affected by sector-specific or asset-specific factors. Furthermore, as a result of the spin-off transaction, our assets are focused on infrastructure and we do not have any interest in FTAI's aviation assets, which limits the diversity of our portfolio. Any decrease in the value and rates of our assets may have a material adverse effect on our business, prospects, financial condition, results of operations and cash flows.

***We may not generate a sufficient amount of cash or generate sufficient free cash flow to fund our operations or repay our indebtedness.***

Our ability to make payments on our indebtedness as required depends on our ability to generate cash flow in the future. This ability, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control. If we do not generate sufficient free cash flow to satisfy our debt obligations, including interest payments and the payment of principal at maturity, we may have to undertake alternative financing plans, such as refinancing or restructuring our debt, selling assets, reducing or delaying capital investments or seeking to raise additional capital. We cannot provide assurance that any refinancing would be possible, that any assets could be sold, or, if sold, of the timeliness and amount of proceeds realized from those sales, that additional financing could be obtained on acceptable terms, if at all, or that additional financing would be permitted under the terms of our various debt instruments then in effect. Furthermore, our ability to refinance would depend upon the condition of the finance and credit markets. Our inability to generate sufficient free cash flow to satisfy our debt obligations, or to refinance our obligations on commercially reasonable terms or on a timely basis, would materially affect our business, financial condition and results of operations.

***We operate in highly competitive markets.***

The business of acquiring infrastructure assets is highly competitive. Market competition for opportunities includes traditional infrastructure companies, commercial and investment banks, as well as a growing number of non-traditional participants, such as hedge funds, private equity funds and other private investors, including Fortress-related entities. Some of these competitors may have access to greater amounts of capital and/or to capital that may be committed for longer periods of time or may have different return thresholds than us, and thus these competitors may have certain advantages not shared by us. In addition, competitors may have incurred, or may in the future incur, leverage to finance their debt investments at levels or on terms more favorable than those available to us. Strong competition for investment opportunities could result in fewer such opportunities for us, as certain of these competitors have established and are establishing investment vehicles that target the same types of assets that we intend to purchase.

In addition, some of our competitors may have longer operating histories, greater financial resources and lower costs of capital than us, and consequently, may be able to compete more effectively in one or more of our target markets. We likely will not always be able to compete successfully with our competitors and competitive pressures or other factors may also result in significant price competition, particularly during industry downturns, which could have a material adverse effect on our business, prospects, financial condition, results of operations and cash flows.

***The values of our assets may fluctuate due to various factors.***

The fair market values of our assets may decrease or increase depending on a number of factors, including general economic and market conditions affecting our target markets, type and age of assets, supply and demand for assets, competition, new governmental or other regulations and technological advances, all of which could impact our profitability and our ability to develop, operate, or sell such assets. In addition, our assets depreciate as they age and may generate lower revenues and cash flows. We must be able to replace such older, depreciated assets with newer assets, or our ability to maintain or increase our revenues and cash flows will decline. In addition, if we dispose of an asset for a price that is less than the depreciated book value of the asset on our balance sheet or if we determine that an asset's value has been impaired, we will recognize a related charge in our Consolidated Statements of Operations and such charge could be material*.*

------

***We may acquire operating businesses, including businesses whose operations are not fully matured and stabilized. These businesses may be subject to significant operating and development risks, including increased competition, cost overruns and delays, and difficulties in obtaining approvals or financing. These factors could materially affect our business, financial condition, liquidity and results of operations.***

We received in the spin-off, and may in the future acquire, operating businesses, including businesses whose operations are not fully matured and stabilized (including, but not limited to, our businesses within the Railroad, Jefferson Terminal, Repauno, Power and Gas, and Sustainability and Energy Transition segments). While our Manager has deep experience in the construction and operation of these companies, we are nevertheless subject to significant risks and contingencies of an operating business, and these risks are greater where the operations of such businesses are not fully matured and stabilized. Key factors that may affect our operating businesses include, but are not limited to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• competition from market participants;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• general economic and/or industry trends, including pricing for the products or services offered by our operating businesses;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the issuance and/or continued availability of necessary permits, licenses, approvals and agreements from governmental agencies and third parties as are required to construct and operate such businesses;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes or deficiencies in the design or construction of development projects;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• unforeseen engineering, environmental or geological problems;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• potential increases in construction and operating costs due to changes in the cost and availability of fuel, power, materials and supplies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the availability and cost of skilled labor and equipment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our ability to enter into additional satisfactory agreements with contractors and to maintain good relationships with these contractors in order to construct development projects within our expected cost parameters and time frame, and the ability of those contractors to perform their obligations under the contracts and to maintain their creditworthiness;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• potential liability for injury or casualty losses which are not covered by insurance;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• potential opposition from non-governmental organizations, environmental groups, local or other groups which may delay or prevent development activities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• local and economic conditions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• recent geopolitical events;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in legal requirements; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• force majeure events, including catastrophes and adverse weather conditions.

Any of these factors could materially affect our business, financial condition, liquidity and results of operations.

***Our use of joint ventures or partnerships, and our Manager's outsourcing of certain functions, may present unforeseen obstacles or costs.***

We received in the spin-off, and may in the future acquire, interests in certain assets in cooperation with third-party partners or co-investors through jointly owned acquisition vehicles, joint ventures or other structures. In these co-investment situations, our ability to control the management of such assets depends upon the nature and terms of the joint arrangements with such partners and our relative ownership stake in the asset, each of which will be determined by negotiation at the time of the investment and the determination of which is subject to the discretion of our Manager. Depending on our Manager's perception of the relative risks and rewards of a particular asset, our Manager may elect to acquire interests in structures that afford relatively little or no operational and/or management control to us. Such arrangements present risks not present with wholly owned assets, such as the possibility that a co-investor becomes bankrupt, develops business interests or goals that conflict with our interests and goals in respect of the assets, all of which could materially adversely affect our business, prospects, financial condition, results of operations and cash flows.

In addition, our Manager expects to utilize third-party contractors to perform services and functions related to the operation of our assets. These functions may include billing, collections, recovery and asset monitoring. Because we and our Manager do not directly control these third parties, there can be no assurance that the services they provide will be delivered at a level commensurate with our expectations, or at all. The failure of any such third-party contractors to perform in accordance with our expectations could materially adversely affect our business, prospects, financial condition, results of operations and cash flows.

***We are subject to the risks and costs of obsolescence of our assets.***

Technological and other improvements expose us to the risk that certain of our assets may become technologically or commercially obsolete. If we are not able to acquire new technology or are unable to implement new technology, we may suffer a competitive disadvantage. For example, as the freight transportation markets we serve continue to evolve and become more efficient, the use of certain locomotives or railcars may decline in favor of other more economic modes of transportation. If the

------

technology we use in our lines of business is superseded, or the cost of replacing our locomotives or railcars is expensive and requires additional capital, we could experience significant cost increases and reduced availability of the assets and equipment that are necessary for our operations. Any of these risks may adversely affect our ability to sell our assets on favorable terms, if at all, which could materially adversely affect our operating results and growth prospects.

***The North American rail sector is a highly regulated industry and increased costs of compliance with, or liability for violation of, existing or future laws, regulations and other requirements could significantly increase our operational costs of doing business, thereby adversely affecting our profitability.***

The rail sector is subject to extensive laws, regulations and other requirements, including, but not limited to, those relating to the environment, safety, rates and charges, service obligations, employment, labor, immigration, minimum wages and overtime pay, health care and benefits, working conditions, public accessibility and other requirements. These laws and regulations are enforced by U.S. federal agencies, including the U.S. Environmental Protection Agency (the "U.S. EPA"), the U.S. Department of Transportation (the "DOT"), the Occupational Safety and Health Act (the "OSHA"), the U.S. Federal Railroad Administration (the "FRA"), and the U.S. Surface Transportation Board (the "STB"), as well as numerous other state, provincial, local and federal agencies. Ongoing compliance with, or a violation of, these laws, regulations and other requirements could have a material adverse effect on our business, financial condition and results of operations.

We believe that our rail operations are in substantial compliance with applicable laws and regulations. However, these laws and regulations, and the interpretation or enforcement thereof, are subject to frequent change and varying interpretation by regulatory authorities, and we are unable to predict the ongoing cost to us of complying with these laws and regulations or the future impact of these laws and regulations on our operations. In addition, from time to time we are subject to inspections and investigations by various regulators. Violation of environmental or other laws, regulations and permits can result in the imposition of significant administrative, civil and criminal penalties, injunctions and construction bans or delays.

Legislation passed by the U.S. Congress or Canadian Parliament or new regulations issued by federal agencies can significantly affect the revenues, costs and profitability of our business. For instance, more recently proposed bills such as the "Rail Shipper Fairness Act of 2020," or competitive access proposals under consideration by the STB, if adopted, could increase government involvement in railroad pricing, service and operations and significantly change the federal regulatory framework of the railroad industry. Several of the changes under consideration could have a significant negative impact on the Company's ability to determine prices for rail services, meet service standards and could force a reduction in capital spending. Statutes imposing price constraints or affecting rail-to-rail competition could adversely affect the Company's profitability.

Under various U.S. federal, state, provincial and local environmental requirements, as the owner or operator of terminals or other facilities, we may be liable for the costs of removal or remediation of contamination at or from our existing locations, whether we knew of, or were responsible for, the presence of such contamination. The failure to timely report and properly remediate contamination may subject us to liability to third parties and may adversely affect our ability to sell or rent our property or to borrow money using our property as collateral. Additionally, we may be liable for the costs of remediating third-party sites where hazardous substances from our operations have been transported for treatment or disposal, regardless of whether we own or operate that site. In the future, we may incur substantial expenditures for investigation or remediation of contamination that has not yet been discovered at our current or former locations or locations that we may acquire.

A discharge of hydrocarbons or hazardous substances into the environment associated with operating our rail assets could subject us to substantial expense, including the cost to recover the materials spilled, restore the affected natural resources, pay fines and penalties, and natural resource damages and claims made by employees, neighboring landowners, government authorities and other third parties, including for personal injury and property damage. We may experience future catastrophic sudden or gradual releases into the environment from our facilities or discover historical releases that were previously unidentified or not assessed. Although our inspection and testing programs are designed to prevent, detect and address any such releases promptly, the liabilities incurred due to any future releases into the environment from our assets, have the potential to substantially affect our business. Such events could also subject us to media and public scrutiny that could have a negative effect on our operations and also on the value of our common stock.

***Our business could be adversely affected if service on the railroads is interrupted or if more stringent regulations are adopted regarding railcar design or the transportation of crude oil by rail.***

As a result of hydraulic fracturing and other improvements in extraction technologies, there has been a substantial increase in the volume of crude oil and liquid hydrocarbons produced and transported in North America, and a geographic shift in that production versus historical production. The increase in volume and shift in geography has resulted in increased pipeline congestion and a corresponding growth in crude oil being transported by rail from Canada and across the U.S. High-profile accidents involving crude-oil-carrying trains in Quebec, North Dakota and Virginia, and more recently in Saskatchewan, West Virginia and Illinois, have raised concerns about derailments and the environmental and safety risks associated with crude oil transport by rail and the associated risks arising from railcar design. In Canada, the transport of hazardous products is receiving greater scrutiny which could impact our customers and our business.

In May 2015, the DOT issued new production standards and operational controls for rail tank cars used in "High-Hazard Flammable Trains" (i.e., trains carrying commodities such as ethanol, crude oil and other flammable liquids). Similar standards have been adopted in Canada. The new standard applies for all cars manufactured after October 1, 2015, and existing tank cars must be retrofitted within the next three to eight years. The applicable operational controls include reduced speed restrictions, and maximum lengths on trains carrying these materials. Retrofitting our tank cars will be required under these new standards to

------

the extent we elect to move certain flammable liquids in the future. While we may be able to pass some of these costs on to our customers, there may be costs that we cannot pass on to them. We continue to monitor the railcar regulatory landscape and remain in close contact with railcar suppliers and other industry stakeholders to stay informed of railcar regulation rulemaking developments. It is unclear how these regulations will impact the crude-by-rail industry, and any such impact would depend on a number of factors that are outside of our control. If, for example, overall volume of crude-by-rail decreases, or if we do not have access to a sufficient number of compliant cars to transport required volumes under our existing contracts, our operations may be negatively affected. This may lead to a decrease in revenues and other consequences.

The adoption of additional federal, state, provincial or local laws or regulations, including any voluntary measures by the rail industry regarding railcar design or crude oil and liquid hydrocarbon rail transport activities, or efforts by local communities to restrict or limit rail traffic involving crude oil, could affect our business by increasing compliance costs and decreasing demand for our services, which could adversely affect our financial position and cash flows. Moreover, any disruptions in the operations of railroads, including those due to shortages of railcars, weather-related problems, flooding, drought, accidents, mechanical difficulties, strikes, lockouts or bottlenecks, could adversely impact our customers' ability to move their product and, as a result, could affect our business.

***We could be negatively impacted by environmental, social, and governance ("ESG") and sustainability-related matters.***

Governments, investors, customers, employees and other stakeholders are increasingly focusing on corporate ESG practices and disclosures, and expectations in this area continue to evolve. In addition, ESG laws and regulations are expanding mandatory disclosure, reporting and diligence requirements. We have announced, and may in the future announce, sustainability-focused investments, partnerships and other initiatives and goals. These initiatives, aspirations, targets or objectives reflect our current plans and aspirations and are not guarantees that we will be able to achieve them. Our efforts to accomplish and accurately report on these initiatives and goals present numerous operational, regulatory, reputational, financial, legal, and other risks, any of which could have a material negative impact, including on our reputation and stock price.

In addition, the standards for tracking and reporting on ESG matters are relatively new, have not been harmonized and continue to evolve. Our selection of disclosure frameworks that seek to align with various voluntary reporting standards may change from time to time and may result in a lack of comparative data from period to period. Moreover, our processes and controls may not always align with evolving voluntary standards for identifying, measuring, and reporting ESG metrics, our interpretation of reporting standards may differ from those of others, and such standards may change over time, any of which could result in significant revisions to our goals or reported progress in achieving such goals. In this regard, the criteria by which our ESG practices and disclosures are assessed may change due to the quickly evolving landscape, which could result in greater expectations of us and cause us to undertake costly initiatives to satisfy such new criteria. The increasing attention to corporate ESG initiatives could also result in increased investigations and litigation or threats thereof. If we are unable to satisfy such new criteria, investors may conclude that our ESG and sustainability practices are inadequate. On the other hand, state attorneys general and other governmental authorities may take action against certain ESG policies or practices, and we may become subject to restrictions on ESG initiatives. If we fail or are perceived to have failed to achieve previously announced initiatives or goals, accurately disclose our progress on such initiatives or goals or comply with various ESG and anti-ESG practices and regulations, our reputation, business, financial condition and results of operations could be adversely impacted.

***We transport hazardous materials.***

We transport certain hazardous materials and other materials, including crude oil, ethanol, and toxic inhalation hazard ("TIH") materials, such as chlorine, that pose certain risks in the event of a release or combustion. Additionally, U.S. laws impose common carrier obligations on railroads that require us to transport certain hazardous materials regardless of risk or potential exposure to loss. In addition, insurance premiums charged for, or the self-insured retention associated with, some or all of the coverage currently maintained by us could increase dramatically or certain coverage may not be available to us in the future if there is a catastrophic event related to rail transportation of these materials. A rail accident or other incident or accident on our network, at our facilities, or at the facilities of our customers involving the release or combustion of hazardous materials could involve significant costs and claims for personal injury, property damage, and environmental penalties and remediation in excess of our insurance coverage for these risks, which could have a material adverse effect on our results of operations, financial condition, and liquidity.

***We may be affected by fluctuating prices for fuel and energy.***

Volatility in energy prices could have a significant effect on a variety of items, including, but not limited to: the economy; demand for transportation services; business related to the energy sector, including the production and processing of crude oil, natural gas, and coal; fuel prices; and, fuel surcharges. Particularly in our rail business, fuel costs constitute a significant portion of our expenses. Diesel fuel prices and availability can be subject to dramatic fluctuations, and significant price increases could have a material adverse effect on our operating results. If a severe fuel supply shortage arose from production curtailments, disruption of oil imports or domestic oil production, disruption of domestic refinery production, damage to refinery or pipeline infrastructure, political unrest, war, terrorist attack or otherwise, diesel fuel may not be readily available and may be subject to rationing regulations. Currently, we receive fuel surcharges and other rate adjustments to offset fuel prices, although there may be a significant delay in our recovery of fuel costs based on the terms of the fuel surcharge program. If Class I railroads change their policies regarding fuel surcharges, the compensation we receive for increases in fuel costs may decrease, which could have a negative effect on our profitability; in fact, we cannot be certain that we will always be able to mitigate rising or elevated fuel costs

------

through fuel surcharges at all, as future market conditions or legislative or regulatory activities could adversely affect our ability to apply fuel surcharges or adequately recover increased fuel costs through fuel surcharges.

International, political, and economic factors, events and conditions and the potential for worsening economic conditions or economic downturn, including as a result of recent geopolitical events and changing trade policies and tariffs, including related uncertainty or the imposition of modified or additional tariffs, trade wars, barriers or restrictions, or threats of such actions, may affect the volatility of fuel prices and supplies. Weather can also affect fuel supplies and limit domestic refining capacity. A severe shortage of, or disruption to, domestic fuel supplies could have a material adverse effect on our results of operations, financial condition, and liquidity. In addition, lower fuel prices could have a negative impact on commodities we process and transport, such as crude oil and petroleum products, which could have a material adverse effect on our results of operations, financial condition, and liquidity.

***Because we depend on Class I railroads for a significant portion of our operations in North America, our results of operations, financial condition and liquidity may be adversely affected if our relationships with these carriers deteriorate.***

The railroad industry in the United States and Canada is dominated by six Class I carriers that have substantial market control and negotiating leverage. In addition, Class I carriers also traditionally have been significant sources of business for us, and may be future sources of potential acquisition candidates as they divest branch lines. A decision by any of these Class I carriers to cease or re-route certain freight movements or to alter existing business relationships, including operational or relationship changes, could have a material adverse effect on our results of operations. The overall impact of any such decision would depend on which Class I carrier is involved, the routes and freight movements affected, as well as the nature of any changes.

***The Railroad segment faces competition from other railroads and other transportation providers.***

The Railroad segment faces competition from other railroads, motor carriers, ships, barges, and pipelines. We operate in some corridors served by other railroads and motor carriers. In addition to price competition, we face competition with respect to transit times, quality, and reliability of service from motor carriers and other railroads. Motor carriers in particular can have an advantage over railroads with respect to transit times and timeliness of service. However, railroads are much more fuel-efficient than trucks, which reduces the impact of transporting goods on the environment and public infrastructure. Additionally, we must build or acquire and maintain our rail system, while trucks, barges, and maritime operators are able to use public rights-of-way maintained by public entities. Any of the following could also affect the competitiveness of our rail services, which could have a material adverse effect on our results of operations, financial condition, and liquidity: (i) improvements or expenditures materially increasing the quality or reducing the costs of these alternative modes of transportation, such as autonomous or more fuel efficient trucks, (ii) legislation that eliminates or significantly increases the size or weight limitations applied to motor carriers, or (iii) legislation or regulatory changes that impose operating restrictions on railroads or that adversely affect the profitability of some or all railroad traffic. Additionally, any future consolidation of the rail industry could materially affect our competitive environment.

***Our assets are exposed to unplanned interruptions caused by events outside of our control which may disrupt our business and cause damage or losses that may not be adequately covered by insurance.***

The operations of infrastructure projects are exposed to unplanned interruptions caused by breakdown or failure of equipment or plants, aging infrastructure, employee error or contractor or subcontractor failure, problems that delay or increase the cost of returning facilities to service after outages, limitations that may be imposed by equipment conditions or environmental, safety or other regulatory requirements, fuel supply or fuel transportation reductions or interruptions, labor disputes, difficulties with the implementation or operation of information systems, derailments, power outages, pipeline or electricity line ruptures and catastrophic events, such as hurricanes, cyclones, earthquakes, landslides, floods, explosions, fires or other disasters. Any equipment or system outage or constraint can, among other things, reduce sales, increase costs and affect the ability to meet regulatory service metrics, customer expectations and regulatory reliability and security requirements. We have in the past experienced power outages at plants which disrupted their operations and negatively impacted our revenues. We cannot assure you that similar events may not occur in the future. Operational disruption, as well as supply disruption, and increased government oversight could adversely impact the cash flows available from these assets. In addition, the cost of repairing or replacing damaged assets could be considerable. Repeated or prolonged interruption may result in temporary or permanent loss of customers, substantial litigation or penalties for regulatory or contractual non-compliance, and any loss from such events may not be recoverable under relevant insurance policies. Although we believe that we are adequately insured against these types of events no assurance can be given that the occurrence of any such event will not materially adversely affect us.

***We are actively evaluating potential acquisitions of assets and operating companies in other infrastructure sectors which could result in additional risks and uncertainties for our business and unexpected regulatory compliance costs.***

While our existing portfolio consists of assets in the energy, port and rail sectors, we are actively evaluating potential acquisitions of assets and operating companies in other infrastructure sectors and we plan to be flexible as other attractive opportunities arise over time. To the extent we make acquisitions in other sectors, we will face numerous risks and uncertainties, including risks associated with the required investment of capital and other resources and with combining or integrating operational and management systems and controls. Entry into certain lines of business may subject us to new laws and regulations and may lead to increased litigation and regulatory risk. Many types of infrastructure assets, including certain rail and seaport assets, are subject to registration requirements by U.S. governmental agencies, as well as foreign governments if such assets are to be used outside of the United States. Failing to register the assets, or losing such registration, could result in substantial penalties,

------

forced liquidation of the assets and/or the inability to operate and, if applicable, lease the assets. We may need to incur significant costs to comply with the laws and regulations applicable to any such new acquisition. The failure to comply with these laws and regulations could cause us to incur significant costs, fines or penalties or require the assets to be removed from service for a period of time resulting in reduced income from these assets. In addition, if our acquisitions in other sectors produce insufficient revenues, or produce investment losses, or if we are unable to efficiently manage our expanded operations, our results of operations will be adversely affected, and our reputation and business may be harmed.

***Restrictive covenants in our debt agreements and the certificate of designations for our Series B Preferred Stock may adversely affect us.***

The instruments governing our outstanding debt contain, and the certificates of designations for our Series B Preferred Stock (see Note 17 — Series B Preferred Stock - Redeemable Convertible Preferred Stock) contain, certain restrictive covenants that limit our ability to engage in activities that may be in our long-term best interests. For example, these covenants significantly restrict our and certain of our subsidiaries' ability to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• incur indebtedness;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• issue equity interests of the Company ranking *pari passu* with, or senior in priority to, the Series B Preferred Stock;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• issue equity interests of any subsidiary of the Company;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• pay dividends or make other distributions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• repurchase or redeem capital stock or subordinated indebtedness and make investments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• create liens;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• incur dividend or other payment restrictions affecting the Company and certain of its subsidiaries;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• transfer or sell assets, including capital stock of subsidiaries;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• merge or consolidate with other entities or transfer all or substantially all of the Company's assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• take actions to cause the Company to cease to be treated as a domestic C corporation for U.S. tax purposes;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• amend, terminate or permit the assignment or subcontract of, or the transfer of any rights or obligations under, the Management Agreement, in order to alter the (i) scope of services in any material respect, (ii) the compensation, fee payment or other economic terms relating to the Management Agreement, or (iii) the scope of matters expressly required to be approved by the Independent Directors (as such term is defined in the Management Agreement) pursuant to the Management Agreement;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in certain intercompany transactions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• engage in certain prohibited business activities; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• enter into transactions with affiliates.

While these covenants are subject to a number of important exceptions and qualifications, such restrictive covenants could affect our ability to operate our business and may limit our ability to take advantage of potential business opportunities. Events beyond our control can affect our ability to comply with these covenants. If an event of default occurs, we cannot assure you that we would have sufficient assets to repay all of our obligations.

In addition, certain other debt instruments (including the Series 2020A Bonds, Series 2021 Bonds and Series 2024 Bonds, the EB-5 loan agreements, the Long Ridge Acquiom Loan, the DRP DB Term Loan, and the June 2025 Jefferson Credit Agreement) include restrictive covenants that may materially limit our ability to repay other debt or require us to achieve and maintain compliance with specified financial ratios. See "Description of Indebtedness" in the Information Statement filed with the SEC on Form 8-K on July 15, 2022 and Exhibits 10.11, 10.14 and 10.15 included herein.

***Terrorist attacks or other hostilities could negatively impact our operations and our profitability and may expose us to liability and reputational damage.***

Terrorist attacks may negatively affect our operations. Such attacks have contributed to economic instability in the United States and elsewhere, and further acts of terrorism, violence or war, including recent geopolitical events, could similarly affect world trade and the industries in which we and our customers operate. In addition, terrorist attacks or hostilities may directly impact locations where our trains and containers travel or our physical facilities or those of our customers. In addition, it is also possible that our assets could be involved in a terrorist attack or other hostilities. The consequences of any terrorist attacks or hostilities are unpredictable, and we may not be able to foresee events that could have a material adverse effect on our operations.

***Our inability to obtain sufficient capital would constrain our ability to grow our portfolio and to increase our revenues.***

Our business is capital intensive, and we have used and may continue to employ leverage to finance our operations. Accordingly, our ability to successfully execute our business strategy and maintain our operations depends on the availability and cost of debt and equity capital. Additionally, our ability to borrow against our assets is dependent, in part, on the appraised value of such

------

assets. If the appraised value of such assets declines, we may be required to reduce the principal outstanding under our debt facilities or otherwise be unable to incur new borrowings.

We can give no assurance that the capital we need will be available to us on favorable terms, or at all. Our inability to obtain sufficient capital, or to renew or expand our credit facilities, could result in increased funding costs and would limit our ability to:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• meet the terms and maturities of our existing and future debt facilities;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• purchase new assets or refinance existing assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• fund our working capital needs and maintain adequate liquidity; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• finance other growth initiatives.

In addition, we conduct our operations so that neither we nor any of our subsidiaries are required to register as an investment company under the Investment Company Act of 1940 (the "Investment Company Act"). As such, certain forms of financing such as finance leases may not be available to us. Please see "—If we are deemed an investment company under the Investment Company Act, it could have a material adverse effect on our business, prospects, financial condition, results of operations and cash flows."

***The effects of various environmental regulations may negatively affect the industries in which we operate which could have a material adverse effect on our financial condition, results of operations and cash flows.***

We are subject to federal, state and local laws and regulations relating to the protection of the environment, including those governing the discharge of pollutants to air and water, the management and disposal of hazardous substances and wastes, the cleanup of contaminated sites and noise and emission levels and greenhouse gas emissions. Under some environmental laws in the United States, strict liability may be imposed on the owners or operators of assets, which could render us liable for environmental and natural resource damages without regard to negligence or fault on our part. In addition, changes to environmental standards or regulations in the industries in which we operate could limit the economic life of the assets we acquire or reduce their value, and also require us to make significant additional investments in order to maintain compliance, which would negatively impact our results of operations and financial condition. In addition, a variety of new legislation is being enacted, or considered for enactment, at the federal, state and local levels relating to greenhouse gas emissions and climate change. While there has historically been a lack of consistent climate change legislation, as climate change concerns continue to grow, further legislation and regulations are expected to continue in areas such as greenhouse gas emissions control, emission disclosure requirements and building codes or other infrastructure requirements that impose energy efficiency standards. Government mandates, standards or regulations intended to mitigate or reduce greenhouse gas emissions or projected climate change impacts could result in prohibitions or severe restrictions on infrastructure development in certain areas, increased energy and transportation costs, and increased compliance expenses and other financial obligations to meet permitting or development requirements that we may be unable to fully recover (due to market conditions or other factors), any of which could result in reduced profits and adversely affect our results of operations. While we typically maintain liability insurance coverage, the insurance coverage is subject to large deductibles, limits on maximum coverage and significant exclusions and may not be sufficient or available to protect against any or all liabilities and such indemnities may not cover or be sufficient to protect us against losses arising from environmental damage. In addition, changes to environmental standards or regulations in the industries in which we operate could limit the economic life of the assets we acquire or reduce their value, and also require us to make significant additional investments in order to maintain compliance, which would negatively impact our cash flows and results of operations.

***Our Repauno site and the Long Ridge property are subject to environmental laws and regulations that may expose us to significant costs and liabilities.***

Our Repauno site is subject to ongoing environmental investigation and remediation by the former owner that sold Repauno to FTAI (the "Repauno Seller") related to historic industrial operations. The Repauno Seller is responsible for completion of this work, and we benefit from a related indemnity and insurance policy. If the Repauno Seller fails to fulfill its investigation and remediation, or indemnity obligations and the related insurance, which are subject to limits and conditions, fail to cover our costs, we could incur losses. Redevelopment of the property in those areas undergoing investigation and remediation must await state environmental agency confirmation that no further investigation or remediation is required before redevelopment activities can occur in such areas of the property. Therefore, any delay in the Repauno Seller's completion of the environmental work or receipt of related approvals in an area of the property could delay our redevelopment activities. In addition, once received, permits and approvals may be subject to litigation, and projects may be delayed or approvals reversed or modified in litigation. If there is a delay in obtaining any required regulatory approval, it could delay projects and cause us to incur costs.

In addition, a portion of the Long Ridge site was recently redeveloped as a combined cycle gas-fired electric generating facility, and other portions will likely be redeveloped in the future. Although we have not identified material impacts to soils or groundwater that reasonably would be expected to prevent or delay further redevelopment projects, impacted materials could be encountered that require special handling and/or result in delays to those projects. Any additional projects may require environmental permits and approvals from federal, state and local environmental agencies. Once received, permits and approvals may be subject to litigation, and projects may be delayed or approvals reversed or modified in litigation. If there is a delay in obtaining any required regulatory approval, it could delay projects and cause us to incur costs.

------

Moreover, new, stricter environmental laws, regulations or enforcement policies, including those imposed in response to climate change, could be implemented that significantly increase our compliance costs, or require us to adopt more costly methods of operation. If we are not able to transform the Repauno or Long Ridge sites into hubs for industrial and energy development in a timely manner, their future prospects could be materially and adversely affected, which may have a material adverse effect on our business, operating results and financial condition.

***We have material customer concentration with respect to the Jefferson Terminal and Transtar businesses, with a limited number of customers accounting for a material portion of our revenues.***

We earned approximately 29% and 33%, respectively, of total revenues for the three and nine months ended September 30, 2025 from one customer in the Railroad segment. Additionally, we earned approximately 10% of total revenues for both the three and nine months ended September 30, 2025 from one customer in the Jefferson Terminal segment. We earned approximately 50% of total revenues for both the three and nine months ended September 30, 2024 from one customer in the Railroad segment. Additionally, we earned approximately 13% of total revenues for both the three and nine months ended September 30, 2024, from one customer in the Jefferson Terminal segment. As of September 30, 2025, accounts receivable from four customers within the Jefferson Terminal, Railroad and Corporate and Other segments represented 62% of total accounts receivable, net. As of December 31, 2024, accounts receivable from two customers within the Jefferson Terminal and Railroad segments represented 48% of total accounts receivable, net.

There are inherent risks whenever a large percentage of total revenues are concentrated with a limited number of customers. It is not possible for us to predict the future level of demand for our services that will be generated by these customers or the future demand for the products and services of these customers in the end-user marketplace. In addition, revenues from these customers may fluctuate from time to time based on the commencement and completion of projects, the timing of which may be affected by market conditions or other factors, some of which may be outside of our control. If any of these customers experience declining or delayed sales due to market, economic or competitive conditions, or undergo material management or ownership changes, we could be pressured to reduce the prices we charge for our services or we could lose a major customer. Any such development could have an adverse effect on our margins and financial position and would negatively affect our revenues and results of operations and/or trading price of our common stock.

***A cyberattack that bypasses our information technology ("IT") security systems or the IT security systems of our third-party providers, causing an IT security breach or cybersecurity incident, may lead to a disruption of our IT systems and the loss of business information which may hinder our ability to conduct our business effectively and may result in lost revenues and additional costs.***

Parts of our business depend on the secure operation of our IT systems and the IT systems of our third-party providers to manage, process, store, and transmit information. We have, from time to time, experienced cybersecurity threats to our data and systems, including malware and computer virus attacks. A cyberattack that bypasses our IT security systems or the IT security systems of our third-party providers, causing an IT security breach or cybersecurity incident, could adversely impact our daily operations and lead to the loss of sensitive information, including our own proprietary information and that of our customers, suppliers and employees. Such losses could harm our reputation and result in competitive disadvantages, litigation, regulatory enforcement actions, lost revenues, additional costs and liabilities. While we devote substantial resources to maintaining adequate levels of cyber-security, our resources and technical sophistication may not be adequate to prevent all types of cyberattacks or incidents*.*

***If we are deemed an "investment company" under the Investment Company Act, it could have a material adverse effect on our business, prospects, financial condition, results of operations and cash flows.***

We conduct our operations so that neither we nor any of our subsidiaries are required to register as an investment company under the Investment Company Act. Section 3(a)(1)(A) of the Investment Company Act defines an investment company as any issuer that is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities. Section 3(a)(1)(C) of the Investment Company Act defines an investment company as any issuer that is engaged or proposes to engage in the business of investing, reinvesting, owning, holding or trading in securities and owns or proposes to acquire investment securities having a value exceeding 40% of the value of the issuer's total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis. Excluded from the term "investment securities," among other things, are U.S. government securities and securities issued by entities which are at least 50% owned that are not themselves investment companies and are not relying on the exception from the definition of investment company for certain privately offered investment vehicles set forth in Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act.

The Investment Company Act may limit our and our subsidiaries' ability to enter into financing leases and engage in other types of financial activity because less than 40% of the value of our and our subsidiaries' total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis can consist of "investment securities."

If we or any of our subsidiaries were required to register as an investment company under the Investment Company Act, the registered entity would become subject to substantial regulation that would significantly change our operations, and we would not be able to conduct our business as described in this report. We have not obtained a formal determination from the SEC as to our status under the Investment Company Act and, consequently, any violation of the Investment Company Act would subject us to material adverse consequences.

------

***Adverse judgments or settlements in legal proceedings could materially harm our business, financial condition, operating results and cash flows.***

We may be party to claims that arise from time to time in the ordinary course of our business, which may include those related to, for example, contracts, sub-contracts, employment of our workforce and immigration requirements or compliance with any of a wide array of state and federal statutes, rules and regulations that pertain to different aspects of our business. We may also be required to initiate expensive litigation or other proceedings to protect our business interests. There is a risk that we will not be successful or otherwise be able to satisfactorily resolve any pending or future litigation. In addition, litigation and other legal claims are subject to inherent uncertainties and management's view of currently pending legal matters may change in the future. Those uncertainties include, but are not limited to, litigation costs and attorneys' fees, unpredictable judicial or jury decisions and the differing laws regarding damage awards among the states in which we operate. Unexpected outcomes in such legal proceedings, or changes in management's evaluation or predictions of the likely outcomes of such proceedings (possibly resulting in changes in established reserves), could have a material adverse effect on our business, financial condition, results of operations and cash flows.

**Risks Related to Our Manager**

***We are dependent on our Manager and other key personnel at Fortress and may not find suitable replacements if our Manager terminates the Management Agreement or if other key personnel depart.***

Our officers and other individuals who perform services for us (other than Jefferson Terminal, Repauno, Long Ridge, Transtar, Aleon and Gladieux, KRS, Clean Planet, FYX, and CarbonFree employees) are employees of our Manager or other Fortress entities. We are completely reliant on our Manager, which has significant discretion as to the implementation of our operating policies and strategies, to conduct our business. We are subject to the risk that our Manager will terminate the Management Agreement and that we will not be able to find a suitable replacement for our Manager in a timely manner, at a reasonable cost, or at all. Furthermore, we are dependent on the services of certain key employees of our Manager and certain key employees of Fortress entities whose compensation is partially or entirely dependent upon the amount of management fees earned by our Manager and whose continued service is not guaranteed, and the loss of such personnel or services could materially adversely affect our operations. We do not have key man insurance for any of the personnel of the Manager or other Fortress entities that are key to us. An inability to find a suitable replacement for any departing employee of our Manager or Fortress entities on a timely basis could materially adversely affect our ability to operate and grow our business.

In addition, our Manager may assign our Management Agreement to an entity whose business and operations are managed or supervised by Mr. Wesley R. Edens, who is an employee of Fortress, which is an affiliate of our Manager, and who until May 2024, was a principal and a member of the board of directors of Fortress and a member of the management committee of Fortress since co-founding Fortress in May 1998. In the event of any such assignment to a non-affiliate of Fortress, the functions currently performed by our Manager's current personnel may be performed by others. We can give you no assurance that such personnel would manage our operations in the same manner as our Manager currently does, and the failure by the personnel of any such entity to acquire assets generating attractive risk-adjusted returns could have a material adverse effect on our business, financial condition, results of operations and cash flows.

On May 14, 2024, certain members of Fortress management and affiliates of Mubadala completed their acquisition of 100% of the equity of Fortress. While Fortress's senior investment professionals are expected to remain at Fortress, including those individuals who perform services for us, there can be no assurance that the transaction will not have an adverse impact on us or our relationship with our Manager.

***There are conflicts of interest in our relationship with our Manager.***

Our Management Agreement was not negotiated at arm's-length, and its terms, including fees payable, may not be as favorable to us as if they had been negotiated with an unaffiliated third party.

There are conflicts of interest inherent in our relationship with our Manager insofar as our Manager and its affiliates—including investment funds, private investment funds, or businesses managed by our Manager, including FIHP LLC ("FIHP")—invest in transportation and transportation-related infrastructure assets and whose investment objectives overlap with our asset acquisition objectives. Certain opportunities appropriate for us may also be appropriate for one or more of these other investment vehicles. Certain members of our board of directors and employees of our Manager who are our officers also serve as officers and/or directors of these other entities. Although we have the same Manager, we may compete with entities affiliated with our Manager or Fortress, including FIHP, for certain target assets. From time to time, entities affiliated with or managed by our Manager or Fortress may focus on investments in assets with a similar profile as our target assets that we may seek to acquire. These affiliates may have meaningful purchasing capacity, which may change over time depending upon a variety of factors, including, but not limited to, available equity capital and debt financing, market conditions and cash on hand. Fortress has multiple existing and planned funds focused on investing in one or more of our target sectors, each with significant current or expected capital commitments. In connection with the spin-off, we received assets previously purchased by FTAI, and we may in the future purchase assets from these funds, and FTAI has previously co-invested and we may in the future co-invest with these funds in infrastructure assets. Fortress funds generally have a fee structure similar to ours, but the fees actually paid will vary depending on the size, terms and performance of each fund.

Our Management Agreement generally does not limit or restrict our Manager or its affiliates from engaging in any business or managing other pooled investment vehicles that invest in assets that meet our asset acquisition objectives. Our Manager intends

------

to engage in additional infrastructure related management and other investment opportunities in the future, which may compete with us for investments or result in a change in our current investment strategy. In addition, our certificate of incorporation provides that if any of the Fortress Parties or any of their officers, directors or employees acquire knowledge of a potential transaction that could be a corporate opportunity, they have no duty, to the fullest extent permitted by law, to offer such corporate opportunity to us, our stockholders or our affiliates. In the event that any of our directors and officers who is also a director, officer or employee of any of the Fortress Parties or their affiliates acquires knowledge of a corporate opportunity or is offered a corporate opportunity, provided that this knowledge was not acquired solely in such person's capacity as a director or officer of us and such person acts in good faith, then to the fullest extent permitted by law such person is deemed to have fully satisfied such person's fiduciary duties owed to us and is not liable to us if any of the Fortress Parties, or their respective affiliates, pursues or acquires the corporate opportunity or if such person did not present the corporate opportunity to us.

The ability of our Manager and its officers and employees to engage in other business activities, subject to the terms of our Management Agreement, may reduce the amount of time our Manager, its officers or other employees spend managing us. In addition, we may engage (subject to our strategy) in material transactions with our Manager or another entity managed by our Manager or one of its affiliates, including FTAI and FIHP, which may include, but are not limited to, certain acquisitions, financing arrangements, purchases of debt, co-investments, consumer loans, servicing advances and other assets that present an actual, potential or perceived conflict of interest. Our board of directors adopted a policy regarding the approval of any "related party transactions" pursuant to which certain of the material transactions described above may require disclosure to, and approval by, the independent members of our board of directors. Actual, potential or perceived conflicts have given, and may in the future give, rise to investor dissatisfaction, litigation or regulatory inquiries or enforcement actions. Appropriately dealing with conflicts of interest is complex and difficult, and our reputation could be damaged if we fail, or appear to fail, to deal appropriately with one or more potential, actual or perceived conflicts of interest. Regulatory scrutiny of, or litigation in connection with, conflicts of interest could have a material adverse effect on our reputation, which could materially adversely affect our business in a number of ways, including causing an inability to raise additional funds, a reluctance of counterparties to do business with us, a decrease in the prices of our equity securities and a resulting increased risk of litigation and regulatory enforcement actions.

The structure of our Manager's compensation arrangements may have unintended consequences for us. We have agreed to pay our Manager a management fee that is based on different measures of performance. Consequently, there may be conflicts in the incentives of our Manager to generate attractive risk-adjusted returns for us. Investments with higher yield potential are generally riskier or more speculative than investments with lower yield potential. This could result in increased risk to the value of our portfolio of assets and our common stock.

***Our directors have approved a broad asset acquisition strategy for our Manager and will not approve each acquisition we make at the direction of our Manager. In addition, we may change our strategy without a stockholder vote, which may result in our acquiring assets that are different, riskier or less profitable than our current assets.***

Our Manager is authorized to follow a broad asset acquisition strategy. We may pursue other types of acquisitions as market conditions evolve. Our Manager makes decisions about our investments in accordance with broad investment guidelines adopted by our board of directors. Accordingly, we may, without a stockholder vote, change our target sectors and acquire a variety of assets that differ from, and are possibly riskier than, our current asset portfolio. Consequently, our Manager has great latitude in determining the types and categories of assets it may decide are proper investments for us, including the latitude to invest in types and categories of assets that may differ from those in our existing portfolio. Our directors will periodically review our strategy and our portfolio of assets. However, our board will not review or pre-approve each proposed acquisition or our related financing arrangements. In addition, in conducting periodic reviews, the directors will rely primarily on information provided to them by our Manager. Furthermore, transactions entered into by our Manager may be difficult or impossible to reverse by the time they are reviewed by the directors even if the transactions contravene the terms of the Management Agreement. In addition, we may change our asset acquisition strategy, including our target asset classes, without a stockholder vote.

Our asset acquisition strategy may evolve in light of existing market conditions and investment opportunities, and this evolution may involve additional risks depending upon the nature of the assets we target and our ability to finance such assets on a short or long-term basis. Opportunities that present unattractive risk-return profiles relative to other available opportunities under particular market conditions may become relatively attractive under changed market conditions and changes in market conditions may therefore result in changes in the assets we target. Decisions to make acquisitions in new asset categories present risks that may be difficult for us to adequately assess and could therefore reduce or eliminate our ability to pay dividends on our common stock or have adverse effects on our liquidity or financial condition. A change in our asset acquisition strategy may also increase our exposure to interest rate, foreign currency or credit market fluctuations. In addition, a change in our asset acquisition strategy may increase our use of non-match-funded financing, increase the guarantee obligations we agree to incur or increase the number of transactions we enter into with affiliates. Our failure to accurately assess the risks inherent in new asset categories or the financing risks associated with such assets could adversely affect our results of operations and our financial condition.

***Our Manager will not be liable to us for any acts or omissions performed in accordance with the Management Agreement, including with respect to the performance of our assets.***

Pursuant to our Management Agreement, our Manager will not assume any responsibility other than to render the services called for thereunder in good faith and will not be responsible for any action of our board of directors in following or declining to follow its advice or recommendations. Our Manager, its members, managers, officers, employees, sub-advisers and any other person

------

controlling or Manager, will not be liable to us or any of our subsidiaries, to our board of directors, or our or any subsidiary's stockholders or partners for any acts or omissions by our Manager, its members, managers, officers, employees, sub-advisers and any other person controlling or Manager, except liability to us, our stockholders, directors, officers and employees and persons controlling us, by reason of acts constituting bad faith, willful misconduct, gross negligence or reckless disregard of our Manager's duties under our Management Agreement. We will, to the full extent lawful, reimburse, indemnify and hold our Manager, its members, managers, officers and employees, sub-advisers and each other person, if any, controlling our Manager harmless of and from any and all expenses, losses, damages, liabilities, demands, charges and claims of any nature whatsoever (including attorneys' fees) in respect of or arising from any acts or omissions of an indemnified party made in good faith in the performance of our Manager's duties under our Management Agreement and not constituting such indemnified party's bad faith, willful misconduct, gross negligence or reckless disregard of our Manager's duties under our Management Agreement.

***Our Manager's due diligence of potential asset acquisitions or other transactions may not identify all pertinent risks, which could materially affect our business, financial condition, liquidity and results of operations.***

Our Manager intends to conduct due diligence with respect to each asset acquisition opportunity or other transaction it pursues. It is possible, however, that our Manager's due diligence processes will not uncover all relevant facts, particularly with respect to any assets we acquire from third parties. In these cases, our Manager may be given limited access to information about the asset and will rely on information provided by the seller of the asset. In addition, if asset acquisition opportunities are scarce, the process for selecting bidders is competitive, or the timeframe in which we are required to complete diligence is short, our ability to conduct a due diligence investigation may be limited, and we would be required to make decisions based upon a less thorough diligence process than would otherwise be the case. Accordingly, transactions that initially appear to be viable may prove not to be over time, due to the limitations of the due diligence process or other factors.

**Risks Related to the Spin-off**

***We may be unable to achieve some or all of the benefits that we expect to achieve from our spin-off from FTAI.***

We may not be able to achieve the full strategic and financial benefits that we expect will result from our spin-off from FTAI or such benefits may be delayed or may not occur at all. For example, there can be no assurance that analysts and investors will regard our corporate structure as clearer and simpler than the former FTAI corporate structure or place a greater value on our company as a stand-alone corporation than on our businesses being a part of FTAI.

***Our agreements with FTAI may not reflect terms that would have resulted from arm's-length negotiations among unaffiliated third parties.***

The agreements related to our spin-off from FTAI, including the Separation and Distribution Agreement (refer to Item 15. Exhibits, included herein), were negotiated in the context of our spin-off from FTAI while we were still part of FTAI and, accordingly, may not reflect terms that would have resulted from arm's-length negotiations among unaffiliated third parties. The terms of the agreements we negotiated in the context of our spin-off related to, among other things, allocation of assets, liabilities, rights, indemnifications and other obligations among FTAI and us. See "Certain Relationships and Related Party Transactions" in the Information Statement filed with the SEC on Form 8-K on July 15, 2022.

***The ownership by some of our directors of common shares, options, or other equity awards of FTAI may create, or may create the appearance of, conflicts of interest.***

Because some of our directors also currently hold positions with FTAI, they own FTAI common shares, options to purchase FTAI common shares or other equity awards. For example, Judith Hannaway and Ray Robinson are directors of both FTAI and FTAI Infrastructure, and Joseph Adams, Jr., who is the chairman of the board of both FTAI and FTAI Infrastructure and is the chief executive officer of FTAI, owns common shares and options to purchase common shares in both FTAI and FTAI Infrastructure. Ownership by some of our directors of common shares or options to purchase common shares of FTAI, or any other equity awards, creates, or, may create the appearance of, conflicts of interest when these directors are faced with decisions that could have different implications for FTAI than they do for us.

***We may compete with affiliates of and entities managed by our Manager which could adversely affect our and their results of operations.***

Affiliates of and entities managed by our Manager are primarily engaged in the infrastructure and energy business and invest in, and actively manage, portfolios of infrastructure and energy investments and other assets. Affiliates of and entities managed by our Manager are not restricted in any manner from competing with us. After the spin-off, affiliates of and entities managed by our Manager may decide to invest in the same types of assets that we invest in. Furthermore, certain of our directors and officers are the same as certain of our Manager's affiliates. See "—Risks Related to Our Manager—There are conflicts of interest in our relationship with our Manager."

***We share certain key directors with FTAI, which means those officers do not devote their full time and attention to our affairs and the overlap may give rise to conflicts.***

There is an overlap between certain key directors of the Company and of FTAI. Judith Hannaway and Ray Robinson are directors of both the Company and FTAI, and Joseph Adams, Jr. is the chairman of the board of directors of both the Company and FTAI, and continues to serve as the chief executive officer of FTAI. Shared directors may have actual or apparent conflicts of interest with respect to matters involving or affecting each company. For example, there will be the potential for a conflict of

------

interest when we on the one hand, and FTAI and its respective subsidiaries and successors on the other hand, are party to commercial transactions concerning the same or adjacent investments. In addition, certain of our directors and officers continue to own shares and/or options or other equity awards of FTAI. These ownership interests could create actual, apparent or potential conflicts of interest when these individuals are faced with decisions that could have different implications for our company and FTAI. See "Certain Relationships and Related Party Transactions—Our Manager and Management Agreement" in the Information Statement filed with the SEC on Form 8-K on July 15, 2022 for a discussion of certain procedures we instituted to help ameliorate such potential conflicts that may arise.

***The degree to which we are leveraged could cause a material adverse effect on our business, financial condition, results of operations and cash flows.***

We are responsible for servicing our own debt and obtaining and maintaining sufficient working capital and other funds to satisfy our cash requirements. Our access to and cost of debt financing is different from the historical access to and cost of debt financing under FTAI. Differences in access to and cost of debt financing may result in differences in the interest rates charged to us on financings, as well as the amount of indebtedness, types of financing structures and debt markets that may be available to us. Our ability to make payments on and to refinance our indebtedness as well as any future debt that we may incur, will depend on our ability to generate cash in the future from operations, financings and/or asset sales. Our ability to generate cash is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control.

***We experienced an "ownership change" for purposes of Section 382 of the Code, which limits our ability to utilize our net operating loss and certain other tax attributes to reduce our future taxable income.***

Although we currently have significant tax attributes, including significant net operating losses, our use of those attributes is subject to significant limitations as a result of the fact that we believe we underwent an "ownership change" for purposes of Section 382 of the Code in the first half of 2025. Specifically, Section 382 of the Code imposes an annual limitation on the ability of a company that undergoes an "ownership change" to utilize its net operating loss and certain built-in losses to offset taxable income earned in years after the ownership change. The Code also contains other limitations on the use of net operating losses and other tax attributes, which may impact our ability to utilize such losses and attributes. As a result of the Section 382 limitation and potentially other limitations or changes in circumstances, our use of our tax attributes may be significantly delayed, and we may not be able to use all of those attributes, potentially harming our future operating results by effectively increasing our future U.S. federal income tax obligations. In addition, we may be subject to similar or other limitations under state, local or other tax laws.

**Risks Related to the Wheeling Acquisition**

***Following the closing of the Wheeling Acquisition, Wheeling is being held in a voting trust pending authorization of the Wheeling Acquisition by the Surface Transportation Board. During the trust period, the Company does not control Wheeling, but Wheeling's operational and financial performance could have an adverse effect on the Company's financial condition or results of operations.***

At closing, the voting stock of Wheeling was deposited into an irrevocable voting trust that insulates Wheeling from control by the Company pending authorization of the Wheeling Acquisition by the federal Surface Transportation Board (the "STB"). During the trust period, the Company holds a 100% beneficial ownership interest in Wheeling but will not control Wheeling until STB control approval is obtained. Until that time, Wheeling will be managed by its current executive team overseen by the trustee of the voting trust, who also was appointed as the sole director of Wheeling during the trust period.

The voting trust prohibits the Company from exercising control over the business strategy or other operational aspects of Wheeling. The Company cannot provide assurance that Wheeling will operate in a manner that will increase the value of the Company's investments or that the Company will not incur losses from Wheeling. The pendency of the STB's regulatory review of the Wheeling Acquisition could have an adverse effect on the Company's business, results of operations, financial condition, cash flows or the market value of the Company's common stock.

***The Wheeling Acquisition is subject to final approval by the STB, and there can be no assurance as to whether and when it may be approved.***

There can be no assurance as to whether and when final STB approval of the Wheeling Acquisition will be obtained. If final approval is not obtained, we will be prevented from exercising control over Wheeling and we will be required to use our reasonable best efforts to sell or otherwise dispose of our trust interests in Wheeling within two years of an STB order denying approval which is final and no longer subject to review by the courts ("STB Denial") (or such extension of that period as the STB may approve), in accordance with the terms of the voting trust agreement entered into between RR Holdings and John Giles, as trustee. The market and divestiture alternatives for the trust interests might be limited, and such a disposition could cause the Company to incur significant losses and expenses in connection with the transaction, which could have a significant adverse impact on the business and financial condition of the Company.

If final approval from the STB is not obtained by August 25, 2026 or there is an STB Denial, upon the earlier of a sale to a third party of the trust interests in Wheeling or two years after such date or the date of the STB Denial, to the extent not prohibited by law, RR Holdings will be required to redeem all RR Holdings Series A Preferred Units, the Series A Warrants - RailCo and/or the common units that have been issued upon exercise of the Series A Warrants - RailCo in cash at a redemption price determined in accordance with the Limited Liability Company Agreement of RR Holdings, dated August 25, 2025 (the "LLC Agreement"). RR

------

Holdings may not have sufficient funds or other resources to satisfy such repurchase obligation, which could have a significant adverse impact on the business and financial condition of the Company.

***We may be unable to successfully integrate the businesses and realize the anticipated benefits of the Wheeling Acquisition.***

The success of the Wheeling Acquisition will depend, in part, on our ability to successfully integrate Wheeling, which currently operates as an independent company and will continue to do so until the Company has received STB approval to control Wheeling, with our business and realize the anticipated benefits, including synergies, cost savings, innovation and operational efficiencies, from this combination. If we are unable to achieve these objectives within the anticipated time frame, or at all, the anticipated benefits may not be realized fully, or at all, or may take longer to realize than expected and the value of our common stock may be harmed. Additionally, as a result of the Wheeling Acquisition, rating agencies may take negative actions against our credit ratings, which may increase our financing costs.

The integration of Wheeling into our business is a complex, costly and time-consuming process, and may result in material challenges, including, without limitation:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• failure to successfully integrate Wheeling in a manner that permits us to realize the anticipated benefits of the acquisition;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• managing a larger rail platform;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• difficulties expanding our customer base;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• difficulties and delays integrating Wheeling's operations and systems and retaining key employees;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• higher than anticipated costs incurred in connection with the integration of Wheeling;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the possibility of faulty assumptions underlying expectations regarding the integration process;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• retaining existing business and operational relationships and attracting new business and operational relationships;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• disruptions to our ongoing business and diversion of our management's attention caused by transition or integration activities involving Wheeling;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• consolidating corporate and administrative infrastructures and eliminating duplicative functions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• assumption of pre-existing contractual relationships of Wheeling that we may not have otherwise entered into, the termination or modification of which may be costly or disruptive to our business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• unanticipated issues in integrating information technology, communications and other systems;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• incurring debt to finance the Wheeling Acquisition, which will increase our debt service requirements, expense and leverage;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• any potential litigation arising from the transaction; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• unanticipated changes in applicable federal or state laws or regulations.

Many of these factors will be outside of our control and any one of them could result in delays, increased costs, decreases in the amount of expected revenues and diversion of management's time and energy, which could materially affect our financial position, results of operations and cash flows.

***We may not have discovered undisclosed liabilities or other issues of Wheeling during our due diligence process, and we may not have adequate legal protection from potential liabilities of, or in respect of our acquisition of Wheeling.***

In the course of the due diligence review of Wheeling that we conducted prior to the execution of the Stock Purchase Agreement, we may not have discovered, or may have been unable to quantify, undisclosed liabilities or other issues relating to Wheeling and its subsidiaries. Moreover, we may not have adequate legal protection from potential liabilities of, or in respect of our acquisition of Wheeling, irrespective of whether or not such potential liabilities were discovered. Examples of such undisclosed or potential liabilities or other issues may include, but are not limited to, pending or threatened litigation, regulatory and environmental compliance, tax liabilities, indemnification of obligations, undisclosed counterparty termination rights, or undisclosed letter of credit or guarantee requirements. Any such undisclosed or potential liabilities or other issues could have an adverse effect on our business, results of operations, financial condition and cash flows following the completion of the Wheeling Acquisition.

***Wheeling faces competition from other railroads and other transportation providers.***

Wheeling faces competition from other railroads, motor carriers, ships, barges, and pipelines. Wheeling operates in some corridors served by other railroads and motor carriers. In addition to price competition, Wheeling faces competition with respect to transit times, quality, and reliability of service from motor carriers and other railroads. Motor carriers in particular can have an advantage over railroads with respect to transit times and timeliness of service. However, railroads are much more fuel-efficient than trucks, which reduces the impact of transporting goods on the environment and public infrastructure. Additionally, Wheeling must build or acquire and maintain its rail system, while trucks, barges, and maritime operators are able to use public rights-of-

------

way maintained by public entities. Any of the following could also affect the competitiveness of our rail services, which could have a material adverse effect on our results of operations, financial condition, and liquidity: (i) improvements or expenditures materially increasing the quality or reducing the costs of these alternative modes of transportation, such as autonomous or more fuel efficient trucks, (ii) legislation that eliminates or significantly increases the size or weight limitations applied to motor carriers, or (iii) legislation or regulatory changes that impose operating restrictions on railroads or that adversely affect the profitability of some or all railroad traffic. Additionally, any future consolidation of the rail industry could materially affect our competitive environment.

***Wheeling has material customer concentration, with a limited number of customers accounting for a material portion of our revenues.***

Wheeling earned approximately 40% of its total revenues for the nine months ended September 30, 2025 from two customers. There are inherent risks whenever a large percentage of total revenues are concentrated with a limited number of customers. It is not possible for us to predict the future level of demand for Wheeling's services that will be generated by these customers or the future demand for the products and services of these customers in the end-user marketplace. In addition, revenues from these customers may fluctuate from time to time, which may be affected by market conditions or other factors, some of which may be outside of our control. If any of these customers experience declining or delayed sales due to market, economic or competitive conditions, or undergo material management or ownership changes, Wheeling could be pressured to reduce the prices it charges for its services or could lose a major customer. Any such development could have a significant adverse impact on the business and financial condition of the Company.

***The future results of the Company may be adversely impacted if the Company does not effectively manage its expanded operations following the completion of the Wheeling Acquisition.***

In connection with the completion of the Wheeling Acquisition, the size of the Company's business has increased significantly. Following receipt of final approval from the STB, the Company's ability to successfully manage this expanded business will depend, in part, upon management's ability to design and implement strategic initiatives that address not only the integration of Wheeling, but also the increased scale and scope of the combined business with its associated increased costs and complexity.

***Wheeling is a private company and has not been required to comply with the Sarbanes-Oxley Act of 2002 ("Sarbanes-Oxley").***

Wheeling is a privately-held company not subject to Sarbanes-Oxley. Sarbanes-Oxley requires public companies to have and maintain effective internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and preparation of financial statements and to have management report on the effectiveness of those controls on an annual basis (and have its independent public accountants attest annually to the effectiveness of such internal controls). As a private company, Wheeling is not required to comply with the requirements of Sarbanes-Oxley.

Upon receipt of final approval from the STB, we expect to begin applying our Sarbanes-Oxley procedures regarding internal controls over financial reporting with respect to Wheeling. This process will require us to expend a significant amount of time from our management and other personnel and will require us to expend a significant amount of financial resources, which is likely to increase our compliance costs. Even after expending such resources, we cannot assure you that we will be able to conclude that our internal controls over financial reporting with respect to Wheeling are effective within the time frame required. If we are not able to comply with the requirements of Sarbanes-Oxley in a timely manner, we could be subject to sanctions or investigations by the SEC or other regulatory authorities, which would entail expenditure of additional financial and management resources and could materially adversely affect the combined company.

**Risks Related to Our Common Stock**

***The market price and trading volume of our common stock may be volatile, which could result in rapid and substantial losses for our stockholders.***

The market price of our common stock may be highly volatile and could be subject to wide fluctuations. In addition, the trading volume in our common stock may fluctuate and cause significant price variations to occur. If the market price of our common stock declines significantly, you may be unable to resell your stock at or above your purchase price, if at all. The market price of our common stock may fluctuate or decline significantly in the future. Some of the factors that could negatively affect our stock price or result in fluctuations in the price or trading volume of our stock include:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a shift in our investor base;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our quarterly or annual earnings, or those of other comparable companies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• actual or anticipated fluctuations in our operating results;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in accounting standards, policies, guidance, interpretations or principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• announcements by us or our competitors of significant investments, acquisitions or dispositions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the failure of securities analysts to cover our common stock;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in earnings estimates by securities analysts or our ability to meet those estimates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the operating and share price performance of other comparable companies;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• overall market fluctuations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• general economic conditions; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• developments in the markets and market sectors in which we participate.

Stock markets in the United States have experienced extreme price and volume fluctuations. Market fluctuations, as well as general political and economic conditions, such as acts of terrorism, prolonged economic uncertainty, the potential for worsening economic conditions, economic downturn, a recession or interest rate or currency rate fluctuations, could adversely affect the market price of our common stock.

***An increase in market interest rates may have an adverse effect on the market price of our common stock.***

One of the factors that investors may consider in deciding whether to buy or sell our stock is our distribution rate as a percentage of our stock price relative to market interest rates. If the market price of our common stock is based primarily on the earnings and return that we derive from our investments and income with respect to our investments and our related distributions to stockholders, and not from the market value of the investments themselves, then interest rate fluctuations and capital market conditions will likely affect the market price of our common stock. For instance, if market interest rates rise without an increase in our distribution rate, the market price of our common stock could decrease, as potential investors may require a higher distribution yield on our stock or seek other securities paying higher distributions or interest. In addition, rising interest rates would result in increased interest expense on our outstanding and future (variable and fixed) rate debt, thereby adversely affecting cash flows and our ability to service our indebtedness and pay distributions.

***There can be no assurance that the market for our common stock will provide you with adequate liquidity.***

There can be no assurance that an active trading market for our common stock will develop or be sustained in the future, and the market price of our stock may fluctuate widely, depending upon many factors, some of which may be beyond our control. These factors include, without limitation:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a shift in our investor base;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our quarterly or annual earnings and cash flows, or those of other comparable companies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• actual or anticipated fluctuations in our operating results;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in accounting standards, policies, guidance, interpretations or principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• announcements by us or our competitors of significant investments, acquisitions, dispositions or other transactions;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the failure of securities analysts to cover our stock;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• changes in earnings estimates by securities analysts or our ability to meet those estimates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• market performance of affiliates and other counterparties with whom we conduct business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the operating and stock price performance of other comparable companies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our failure to maintain our exemption under the Investment Company Act or satisfy Nasdaq listing requirements;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• negative public perception of us, our competitors or industry;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• overall market fluctuations; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• general economic conditions.

Stock markets in general have experienced volatility that has often been unrelated to the operating performance of a particular company. These broad market fluctuations may adversely affect the market price of our common stock.

***Failure to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could have a material adverse effect on our business and stock price.***

As a public company, we are required to maintain effective internal control over financial reporting in accordance with Section 404 of the Sarbanes-Oxley Act of 2002. Internal control over financial reporting is complex and may be revised over time to adapt to changes in our business, or changes in applicable accounting rules. We may make investments through joint ventures and accounting for such investments can increase the complexity of maintaining effective internal control over financial reporting. We cannot assure you that our internal control over financial reporting will be effective in the future or that a material weakness will not be discovered with respect to a prior period for which we had previously believed that our internal control over financial reporting was effective. If we are not able to maintain or document effective internal control over financial reporting, our independent registered public accounting firm may issue an adverse opinion as to the effectiveness of our internal control over financial reporting. Matters impacting our internal control over financial reporting may cause us to be unable to report our financial information on a timely basis or may cause us to restate previously issued financial information, and thereby subject us to adverse regulatory consequences, including sanctions or investigations by the SEC, or violations of applicable stock exchange listing rules. There could also be a negative reaction in the financial markets due to a loss of investor confidence in us and the reliability of our financial statements. Confidence in the reliability of our financial statements is also likely to suffer if we or our independent registered public accounting firm reports a material weakness in the effectiveness of our internal control over

------

financial reporting. This could materially adversely affect us by, for example, leading to a decline in our stock price and impairing our ability to raise capital.

***Your percentage ownership in us may be diluted in the future.***

Your percentage ownership in us may be diluted in the future because of equity awards that we expect will be granted to our Manager, to the directors, officers and employees of our Manager who perform services for us, and to our directors, officers and employees, as well as other equity instruments such as debt and equity financing.

On August 1, 2022, our board of directors adopted the FTAI Infrastructure Inc. Nonqualified Stock Option and Incentive Award Plan (the "Incentive Plan"), which provides for the ability to grant compensation awards in the form of stock, options, stock appreciation rights, restricted stock, performance awards, manager awards, tandem awards, other stock-based awards (including restricted stock units) and non-stock-based awards, in each case to our Manager, to the directors, officers, employees, service providers, consultants and advisors of our Manager who perform services for us, and to our directors, officers, employees, service providers, consultants and advisors. We initially reserved 30,000,000 shares of our common stock for issuance under the Incentive Plan. On the date of any equity issuance by us during the ten-year term of the Incentive Plan, that number will be increased by a number of shares of our common stock equal to 10% of (i) the number of shares of our common stock newly issued by us in such equity issuance or (ii) if such equity issuance relates to equity securities other than our common stock, the number of shares of our common stock equal to the quotient obtained by dividing the gross capital raised in such equity issuance by the fair market value of a share of our common stock as of the date of such equity issuance (such quotient, the "Equity Security Factor"). The term of the Incentive Plan expires in 2032. For a more detailed description of the Incentive Plan, see "Management—FTAI Infrastructure Nonqualified Stock Option and Inventive Award Plan" in the Information Statement filed with the SEC on Form 8-K on July 15, 2022. Upon the successful completion of an equity offering by us, we will issue to our Manager (or an affiliate of our Manager), as compensation for our Manager's role in raising capital for us, options to purchase shares of our common stock equal to up to 10% of (i) the aggregate number of shares of our common stock being issued in such offering or (ii) if such equity issuance relates to equity securities other than shares of our common stock, the number of shares of our common stock equal to the Equity Security Factor. In addition, the compensation committee of our board of directors has the authority to grant such other awards to our Manager as it deems advisable; provided that no such award may be granted to our Manager in connection with any issuance by us of equity securities in excess of 10% of (i) the maximum number of shares of our common stock then being issued or (ii) if such equity issuance relates to equity securities other than shares of our common stock, the maximum number of shares of our common stock determined in accordance with the Equity Security Factor.

***Our common stock is subject to ownership and transfer restrictions intended to preserve our ability to use our net operating loss carryforwards and other tax attributes.***

We have incurred and may also continue to incur significant net operating loss carryforwards and other tax attributes, the amount and availability of which are subject to certain qualifications, limitations, and uncertainties. Our certificate of incorporation imposes certain restrictions on the transferability and ownership of our common stock, preferred stock, and other interests treated as our "stock" (such stock and other interests, the "Corporation Securities," such restrictions on transferability and ownership, the "Ownership Restrictions") in order to reduce the possibility of an equity ownership shift that could result in limitations on our ability to utilize net operating loss carryforwards for U.S. federal income tax purposes. Any acquisition of Corporation Securities that results in a stockholder being in violation of these restrictions may not be valid.

Subject to certain exceptions (including with respect to Initial Substantial Stockholders, as defined in our certificate of incorporation), the Ownership Restrictions will restrict (i) any person or entity (including certain groups of persons) from directly or indirectly acquiring 4.8% or more of the outstanding Corporation Securities and (ii) the ability of any person or entity (including certain groups of persons) already owning, directly or indirectly, 4.8% or more of the Corporation Securities to increase their proportionate interest in, or to sell, the Corporation Securities. Any transferee receiving Corporation Securities that would result in a violation of the Ownership Restrictions will not be recognized as an FTAI Infrastructure stockholder or entitled to any rights of stockholders, including, without limitation, the right to vote and receive dividends or distributions, whether liquidating or otherwise, in each case, with respect to the Corporation Securities causing the violation. FTAI Infrastructure common stockholders whose ownership violates the Ownership Restrictions at the time of the spin-off will not be required to sell their FTAI Infrastructure common stock, but may be prevented from acquiring more Corporation Securities.

The Ownership Restrictions will remain in effect until the earlier of (i) the date on which Section 382 of the Code is repealed, amended, or modified in such a way as to render the restrictions imposed by Section 382 of the Code no longer applicable to us or (ii) a determination by the board of directors that (1) an ownership change would not result in a substantial limitation on our ability to use our available net operating loss carryforwards and other tax attributes; (2) no significant value attributable to our available net operating loss carryforwards and other tax attributes would be preserved by continuing the transfer restrictions; or (3) it is not in our best interests to continue the Ownership Restrictions. The Ownership Restrictions may also be waived by the board of directors on a case-by-case basis. There is no assurance, however, that the Company will not experience a future ownership change under Section 382 that may significantly limit its ability to use its NOL carryforwards as a result of such a waiver or otherwise.

The Ownership Restrictions described above could make it more difficult for a third party to acquire, or could discourage a third party from acquiring, a large block of our common stock. This may adversely affect the marketability of our common stock by discouraging existing or potential investors from acquiring our stock or additional shares of our stock. It is also possible that the transfer restrictions could delay or frustrate the removal of incumbent directors and could make more difficult a merger, tender

------

offer or proxy contest involving us, or impede an attempt to acquire a significant or controlling interest in us, even if such events might be beneficial to us and our stockholders.

You are advised to carefully monitor your ownership of our common stock and consult your legal advisors to determine whether your ownership of our common stock violates the ownership restrictions that are in our certificate of incorporation.

***We may incur or issue debt or issue equity, which may negatively affect the market price of our common stock.***

We may in the future incur or issue debt or issue equity or equity-related securities. In the event of our liquidation, lenders and holders of our debt and holders of our preferred stock (if any) would receive a distribution of our available assets before common stockholders. Any future incurrence or issuance of debt would increase our interest cost and could adversely affect our results of operations and cash flows. We are not required to offer any additional equity securities to existing common stockholders on a preemptive basis. Therefore, additional issuances of common stock, directly or through convertible or exchangeable securities, warrants or options, including, but not limited to, the Warrants, will dilute the holdings of our existing common stockholders and such issuances, or the perception of such issuances, may reduce the market price of our common stock. Any additional preferred stock issued by us would likely have, a preference on distribution payments, periodically or upon liquidation, which could eliminate or otherwise limit our ability to make distributions to common stockholders. Because our decision to incur or issue debt or issue equity or equity-related securities in the future will depend on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing, nature or success of our future capital raising efforts. Thus, stockholders bear the risk that our future incurrence or issuance of debt or issuance of equity or equity-related securities will adversely affect the market price of our stock.

***Provisions of Delaware law, our certificate of incorporation and our bylaws, prevent or delay an acquisition of our company, which could decrease the market price of our common stock.***

Delaware law contains, and our certificate of incorporation and bylaws contain, provisions that are intended to deter coercive takeover practices and inadequate takeover bids by making such practices or bids unacceptably expensive to the raider and to encourage prospective acquirers to negotiate with our board of directors rather than to attempt a hostile takeover. These provisions include, among others:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a classified board of directors with staggered three-year terms;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• provisions regarding the election of directors, classes of directors, the term of office of directors and the filling of director vacancies;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• provisions regarding corporate opportunity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• removal of directors only for cause and only with the affirmative vote of at least 80% of the then issued and outstanding shares of our capital stock entitled to vote in the election of directors;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our board of directors to determine the powers, preferences and rights of our preferred stock and to issue such preferred stock without stockholder approval;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• advance notice requirements applicable to stockholders for director nominations and actions to be taken at annual meetings;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a prohibition will be in our certificate of incorporation that states that directors will be elected by plurality vote, a provision which means that the holders of a majority of the issued and outstanding shares of common stock can elect all the directors standing for election;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• a requirement in our bylaws specifically denying the ability of our stockholders to consent in writing to take any action in lieu of taking such action at a duly called annual or special meeting of our stockholders; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• our Corporation Securities are subject to ownership and transfer restrictions in order to reduce the possibility of an equity ownership shift that could result in limitations on our ability to utilize net operating loss carryforwards for U.S. federal income tax purposes.

Public stockholders who might desire to participate in these types of transactions may not have an opportunity to do so, even if the transaction is considered favorable to stockholders. These anti-takeover provisions could substantially impede the ability of public stockholders to benefit from a change in control or a change in our management and board of directors and, as a result, may adversely affect the market price of our common stock and your ability to realize any potential change of control premium.

***Our bylaws contain exclusive forum provisions for certain claims, which could limit our stockholders' ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees.***

Our bylaws, to the fullest extent permitted by law, provide that, unless we consent in writing to the selection of an alternative forum, the Court of Chancery of the State of Delaware will be the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of us; (ii) any action asserting a claim of breach of a duty (including any fiduciary duty) owed by any of our current or former directors, officers or employees to us or our stockholders; (iii) any action asserting a claim against us or any of our current or former directors, officers, stockholders, employees or agents arising out of or relating to any provision of the DGCL or our certificate of incorporation or our bylaws; or (iv) any action asserting a claim against us or any of our current or former directors, officers, stockholders, employees or agents governed by the internal affairs doctrine of the State of Delaware.

------

Any person or entity purchasing or otherwise acquiring or holding any interest in any of our securities shall be deemed to have notice of and consented to our exclusive forum provisions, including the federal forum provision; provided, however, that stockholders will not be deemed to have waived our compliance with the federal securities laws and the rules and regulations thereunder. Additionally, our stockholders cannot waive compliance with the federal securities laws and the rules and regulations thereunder. These provisions may limit our stockholders' ability to bring a claim in a judicial forum they find favorable for disputes with us or our directors, officers or other employees, which may discourage lawsuits against us and our directors, officers and other employees and agents. Alternatively, if a court were to find the choice of forum provision contained in our bylaws to be inapplicable or unenforceable in an action, we may incur additional costs associated with resolving such action in other jurisdictions, which could harm our business, operating results and financial condition.

***While we currently pay regular quarterly dividends to our stockholders, we may change our dividend policy at any time.***

Although we currently pay regular quarterly dividends to holders of our common stock, we may change our dividend policy at any time. Our net cash provided by operating activities could be less than the amount of distributions to our stockholders. The declaration and payment of dividends to holders of our common stock will be at the discretion of our board of directors in accordance with applicable law after taking into account various factors, including actual results of operations, liquidity and financial condition, net cash provided by operating activities, restrictions imposed by applicable law, limitations under our contractual agreements, including the agreements governing certain of our debt financings, our taxable income, our operating expenses and other factors our board of directors deem relevant. There can be no assurance that we will continue to pay dividends in amounts or on a basis consistent with prior distributions to our investors, if at all. Furthermore, our net cash provided by operating activities could be less than the amount of distributions to our stockholders. Because we are a holding company and have no direct operations, we will only be able to pay dividends from our available cash on hand and any funds we receive from our subsidiaries and our ability to receive distributions from our subsidiaries may be limited by the financing agreements to which they are subject.

***As a public company, we will incur additional costs and face increased demands on our management.***

As an independent public company with shares listed on Nasdaq, we need to comply with an extensive body of regulations that did not apply to us previously, including certain provisions of the Sarbanes-Oxley Act, the Dodd-Frank Wall Street Reform and Consumer Protection Act, regulations of the SEC and requirements of Nasdaq. These rules and regulations will increase our legal and financial compliance costs and make some activities more time-consuming and costly. For example, as a result of becoming a public company, we must have independent directors and board committees.

***If securities or industry analysts do not publish research or reports about our business, or if they downgrade their recommendations regarding our common stock, our stock price and trading volume could decline.***

The trading market for our common stock will be influenced by the research and reports that industry or securities analysts publish about us or our business. If any of the analysts who may cover us downgrades our common stock or publishes inaccurate or unfavorable research about our business, our common stock price may decline. If analysts cease coverage of us or fail to regularly publish reports on us, we could lose visibility in the financial markets, which in turn could cause our common stock price or trading volume to decline and our common stock to be less liquid.

***Our determination of how much leverage to use to finance our acquisitions may adversely affect our return on our assets and may reduce funds available for distribution.***

We utilize leverage to finance many of our asset acquisitions, which entitles certain lenders to cash flows prior to retaining a return on our assets. While our Manager targets using only what we believe to be reasonable leverage, our strategy does not limit the amount of leverage we may incur with respect to any specific asset. The return we are able to earn on our assets may be significantly reduced due to changes in market conditions, which may cause the cost of our financing to increase relative to the income that can be derived from our assets.

------

***Non-U.S. persons that hold or have held (actually or constructively) more than 5% of our common stock may be subject to U.S. federal income tax upon the disposition of some or all their stock.***

If a non-U.S. person has held (actually or constructively) more than 5% of our common stock at any time within the shorter of the five-year period ending on the date of a sale, exchange, or other taxable disposition of our stock or the period that such non-U.S. person held our stock, and we were considered a "USRPHC" at any time during such period because of our current or previous ownership of U.S. real property interests above a certain threshold, such non-U.S. person may be subject to U.S. tax on such disposition of such stock (and may have a U.S. tax return filing obligation). A corporation generally is a USRPHC if the fair market value of its U.S. real property interests, as defined in the Code and applicable Treasury regulations, equals or exceeds 50% of the aggregate fair market value of its worldwide real property interests and its other assets used or held for use in a trade or business. We believe that we are and are likely to remain a USRPHC. If a non-U.S. person is subject to U.S. tax as described above, gain recognized on the disposition of our common stock generally will be subject to U.S. federal income tax on a net income basis in the same manner as if the non-U.S. person were a U.S. person. In addition, if we are a USRPHC and our common stock ceased to be treated as "regularly traded on an established securities market," a non-U.S. person would generally be subject to tax in the manner described in the preceding sentence regardless of what percentage of our common stock it owned, and the transferee in any disposition would generally be required to withhold 15% of the amount realized on the disposition. Non-U.S. stockholders are urged to consult their tax advisors regarding the tax consequences of an investment in our stock.

***Changes to United States federal income tax laws could materially and adversely affect us and our stockholders.***

The present United States federal income tax laws may be modified, possibly with retroactive effect, by legislative, judicial, or administrative action at any time, which could affect the United States federal income tax treatment of us or an investment in our common stock. The United States federal income tax rules are constantly under review by persons involved in the legislative process, the Internal Revenue Service, and the United States Treasury Department, which results in statutory changes as well as frequent revisions to regulations and interpretations. We cannot predict how changes in the tax laws might affect us and our stockholders.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds**

None.

**Item 3. Defaults Upon Senior Securities**

None.

**Item 4. Mine Safety Disclosures**

Not applicable.

**Item 5. Other Information**

None.

------

**Item 6. Exhibits**

---

| | | |
|:---|:---|:---|
| | **Exhibit No.** | **Description** |
| *\** | <u>[2.1](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex2-1.htm)</u> | Separation and Distribution Agreement, dated as of August 1, 2022, between FTAI Infrastructure Inc. and Fortress Transportation and Infrastructure Investors LLC (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[2.2](https://www.sec.gov/Archives/edgar/data/1899883/000114036125006134/ef20044412_ex2-1.htm)</u> | Purchase Agreement, dated as of February 26, 2025, by and among FTAI Infrastructure Inc., Ohio River Partners Holdco LLC and Long Ridge Energy & Power LLC, and Labor Impact Fund, L.P., Labor Impact Feeder Fund, L.P., Labor Impact Real Estate (Cayman) Holdings, L.P. and LIF LR Holdings LLC (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K, filed February 27, 2025). |
| *\** | <u>[2.3](https://www.sec.gov/Archives/edgar/data/1899883/000114036125029042/ef20053302_ex10-1.htm)</u> | Stock Purchase Agreement, dated as of August 6, 2025, between Percy Acquisition LLC and WLE Management Partners, L.P. (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed August 6, 2025). |
|  | <u>[3.1](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex3-1.htm)</u> | Certificate of Conversion (incorporated by reference to Exhibit 3.1 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[3.2](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex3-2.htm)</u> | Amended and Restated Certificate of Incorporation of FTAI Infrastructure Inc. (incorporated by reference to Exhibit 3.2 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[3.3](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex3-3.htm)</u> | Amended and Restated Bylaws of FTAI Infrastructure Inc. (incorporated by reference to Exhibit 3.3 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[3.4](https://www.sec.gov/Archives/edgar/data/1899883/000114036125006134/ef20044412_ex3-2.htm)</u> | Certificate of Designations of Series B Convertible Junior Preferred Stock of FTAI Infrastructure Inc., dated as of February 26, 2025 (incorporated by reference to Exhibit 3.2 of the Company's Current Report on Form 8-K, filed February 27, 2025). |
|  | <u>[4.1](https://www.sec.gov/Archives/edgar/data/1899883/000189988324000012/fip12312023exhibit45.htm)</u> | Description of Securities Registered under Section 12 of the Exchange Act (incorporated by reference to Exhibit 4.5 of the Company's Annual Report on Form 10-K, filed March 27, 2024). |
|  | <u>[4.2](https://www.sec.gov/Archives/edgar/data/1899883/000114036125005888/ef20044242_ex4-1.htm)</u> | Indenture, dated as of February 19, 2025, among Long Ridge Energy LLC, Long Ridge Energy Generation LLC, Ohio GasCo LLC and U.S. Bank Trust Company, National Association, as trustee and collateral agent (incorporated by reference to Exhibit 4.1 of the Company's Current Report on Form 8-K, filed February 25, 2025). |
|  | <u>[4.3](https://www.sec.gov/Archives/edgar/data/1899883/000114036125005888/ef20044242_ex4-1.htm)</u> | Form of 8.750% Senior Secured Notes due 2032 (incorporated by reference to Exhibit 4.2 of the Company's Current Report on Form 8-K, filed February 25, 2025). |
|  | <u>[9.1](https://www.sec.gov/Archives/edgar/data/1899883/000114036125032534/ef20054420_ex9-1.htm)</u> | Voting Trust Agreement, dated as of August 25, 2025, by and among FIP RR Holdings LLC and John Giles (incorporated by reference to Exhibit 9.1 of the Company's Current Report on Form 8-K, filed August 25, 2025). |
|  | <u>[10.1](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-1.htm)</u> | Amended and Restated Management and Advisory Agreement, dated as of July 31, 2022, between FTAI Infrastructure Inc. and FIG LLC (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.2](https://www.sec.gov/Archives/edgar/data/1899883/000114036122027683/brhc10040169_ex10-8.htm)</u> | Form of Indemnification Agreement by and between FTAI Infrastructure Inc. and its directors and officers (incorporated by reference to Exhibit 10.8 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
| † | <u>[10.3](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-4.htm)</u> | FTAI Infrastructure Inc. Nonqualified Stock Option and Incentive Award Plan (incorporated by reference to Exhibit 10.4 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
| † | <u>[10.4](https://www.sec.gov/Archives/edgar/data/1899883/000114036122016706/ny20001700x6_ex10-4.htm)</u> | Form of Award Agreement pursuant to the FTAI Infrastructure Inc. Nonqualified Stock Option and Incentive Award Plan (incorporated by reference to Exhibit 10.4 of the Company's Registration Statement on Form 10, filed April 29, 2022). |
| † | <u>[10.5](https://www.sec.gov/Archives/edgar/data/1899883/000114036122016706/ny20001700x6_ex10-5.htm)</u> | Form of Director Award Agreement pursuant to the FTAI Infrastructure Inc. Nonqualified Stock Option and Incentive Plan (incorporated by reference to Exhibit 10.5 of the Company's Registration Statement on Form 10, filed April 29, 2022). |
|  | <u>[10.6](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-2.htm)</u> | Registration Rights Agreement, dated as of August 1, 2022, between FTAI Infrastructure Inc., FIG LLC and Fortress Worldwide Transportation and Infrastructure Master GP LLC (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.7](https://www.sec.gov/Archives/edgar/data/1590364/000159036419000004/epccontract-exhibit1017.htm)</u> | Engineering, Procuring and Construction Agreement dated as of February 15, 2019, between Long Ridge Energy Generation LLC and Kiewit Power Constructors Co. (incorporated by reference to Exhibit 10.17 of Fortress Transportation and Infrastructure Investors LLC's Quarterly Report on Form 10-Q, filed on May 3, 2019). |
|  | <u>[10.8](https://www.sec.gov/Archives/edgar/data/1590364/000159036419000004/geequipmentsupplyagreement.htm)</u> | Purchase and Sale of Power Generation Equipment and Related Services Agreement dated as of February 15, 2019, between Long Ridge Energy Generation LLC and General Electric Company (incorporated by reference to Exhibit 10.18 of Fortress Transportation and Infrastructure Investors LLC's Quarterly Report on Form 10-Q, filed on May 3, 2019). |
|  | <u>[10.9](https://www.sec.gov/Archives/edgar/data/1899883/000114036124030752/ef20031396_ex10-1.htm)</u> | Second Amended and Restated Senior Loan Agreement, dated as of June 1, 2024 and effective as of June 20, 2024, between Jefferson 2020 Bond Borrower LLC and Port of Beaumont Navigation District of Jefferson County, Texas (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed June 20, 2024). |
|  | <u>[10.10](https://www.sec.gov/Archives/edgar/data/1590364/000159036420000005/jeffersondeedoftrust.htm)</u> | Deed of Trust, Security Agreement, Financing Statement and Fixture Filing, dated February 1, 2020, from Jefferson 2020 Bond Borrower LLC, as grantor, and Jefferson 2020 Bond Lessee LLC, as grantor, to Ken N. Whitlow, as Deed of Trust Trustee for the benefit of Deutsche Bank National Trust Company, as beneficiary (incorporated by reference to Exhibit 10.17 of Fortress Transportation and Infrastructure Investors LLC's Quarterly Report on Form 10-Q, filed on May 1, 2020). |
|  | <u>[10.11](https://www.sec.gov/Archives/edgar/data/1590364/000159036420000005/jeffersonfacilitieslea.htm)</u> | Amended and Restated Lease and Development Agreement, effective as of January 1, 2020, by and between Port of Beaumont Navigation District of Jefferson County, Texas, as lessor, and Jefferson 2020 Bond Lessee LLC, as lessee (incorporated by reference to Exhibit 10.18 of Fortress Transportation and Infrastructure Investors LLC's Quarterly Report on Form 10-Q, filed on May 1, 2020). |
|  | <u>[10.12](https://www.sec.gov/Archives/edgar/data/1899883/000114036124030752/ef20031396_ex10-2.htm)</u> | Facilities Lease and Development Agreement, dated as of June 1, 2024 and effective as of June 20, 2024, between Jefferson 2020 Bond Lessee LLC and Port of Beaumont Navigation District of Jefferson County, Texas (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed June 20, 2024). |
|  | <u>[10.13](https://www.sec.gov/Archives/edgar/data/1899883/000114036124030752/ef20031396_ex10-3.htm)</u> | Deed of Trust, Security Agreement, Financing Statement and Fixture Filing (JTS Port Property), dated as of June 20, 2024, executed and delivered by Jefferson 2020 Bond Lessee LLC and Jefferson 2020 Bond Borrower LLC, in favor of the trustee named therein for the benefit of the Collateral Agent on behalf of the owners of the Securities (incorporated by reference to Exhibit 10.3 of the Company's Current Report on Form 8-K, filed June 20, 2024). |

---

------

---

| | | |
|:---|:---|:---|
| | **Exhibit No.** | **Description** |
| | <u>[10.14](https://www.sec.gov/Archives/edgar/data/1590364/000114036121020135/brhc10025553_ex10-1.htm)</u> | Membership Interest Purchase Agreement, dated June 7, 2021, by and between United States Steel Corporation and Percy Acquisition LLC (incorporated by reference to Exhibit 10.1 of Fortress Transportation and Infrastructure Investors LLC's Current Report on Form 8-K, filed on June 8, 2021). |
| | <u>[10.15](https://www.sec.gov/Archives/edgar/data/1590364/000159036421000006/railwayservicesagreement.htm)</u> | Railway Services Agreement, dated July 28, 2021, by and among United States Steel Corporation, Transtar, LLC, Delray Connecting Railroad Company, Fairfield Southern Company, Inc., Gary Railway Company, Lake Terminal Railroad Company, Texas & Northern Railroad Company and Union Railroad Company, LLC (incorporated by reference to Exhibit 10.22 of Fortress Transportation and Infrastructure Investors LLC's Quarterly Report on Form 10-Q, filed on July 29, 2021). |
| *\** | <u>[10.16](https://www.sec.gov/Archives/edgar/data/1899883/000114036122024785/ny20001700x10_ex10-17.htm)</u> | Form of Subscription Agreement (incorporated by reference to Exhibit 10.17 of Amendment No. 2 to the Company's Registration Statement on Form 10, filed July 1, 2022). |
|  | <u>[10.17](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-6.htm)</u> | Investor Rights Agreement, dated August 1, 2022, between FTAI Infrastructure Inc. and the parties listed thereto (incorporated by reference to Exhibit 10.6 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.18](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-5.htm)</u> | Warrant Agreement, dated August 1, 2022, between FTAI Infrastructure Inc. and American Stock Transfer & Trust Company, LLC, as warrant agent (incorporated by reference to Exhibit 10.5 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.19](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-3.htm)</u> | Trademark License Agreement, dated as of August 1, 2022, between Fortress Transportation and Infrastructure Investors LLC and FTAI Infrastructure Inc. (incorporated by reference to Exhibit 10.3 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.20](https://www.sec.gov/Archives/edgar/data/0001899883/000114036122027683/brhc10040169_ex10-7.htm)</u> | Form of Letter sent to FTAI's option holders describing the equitable adjustment to FTAI's options (incorporated by reference to Exhibit 10.7 of the Company's Current Report on Form 8-K, filed August 1, 2022). |
|  | <u>[10.21](https://www.sec.gov/Archives/edgar/data/1899883/000114036125006134/ef20044412_ex10-1.htm)</u> | Investor Rights Agreement, dated as of February 26, 2025, by and among FTAI Infrastructure Inc., Labor Impact Fund, L.P., LIF AIV 1, L.P., Labor Impact Feeder Fund, L.P. and Labor Impact Real Estate (Cayman) Holdings, L.P (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed February 27, 2025). |
|  | <u>[10.22](https://www.sec.gov/Archives/edgar/data/1899883/000114036125006134/ef20044412_ex10-2.htm)</u> | Amended and Restated Warrant Agreement, dated as of February 26, 2025, by and between FTAI Infrastructure Inc. and Equiniti Trust Company, LLC (f/k/a American Stock Transfer & Trust Company, LLC) (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed February 27, 2025). |
|  | <u>[10.23](https://www.sec.gov/Archives/edgar/data/1899883/000114036125005888/ef20044242_ex10-1.htm)</u> | Credit Agreement, dated as of February 19, 2025, among Long Ridge Energy LLC, Long Ridge Energy Generation LLC, Ohio GasCo LC, Citizens Bank, N.A., as Administrative Agent, U.S. Bank Trust Company, National Association, as collateral agent, Morgan Stanley Senior Funding, Inc., as sole lead arranger and bookrunner, and the various lenders party thereto (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed February 25, 2025). |
| *\** | <u>[10.24](https://www.sec.gov/Archives/edgar/data/1899883/000114036125021294/ef20050005_ex10-1.htm)</u> | Collateral Agency, Intercreditor and Accounts Agreement, dated as of May 28, 2025, by and among DRP Urban Renewal 4, LLC, Delaware River Partners LLC, the other Repauno Entities (as defined therein), Repauno Financing Holdco LLC, UMB Bank, N.A., and Deutsche Bank Trust Company Americas (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed June 3, 2025). |
|  | <u>[10.25](https://www.sec.gov/Archives/edgar/data/1899883/000114036125021294/ef20050005_ex10-2.htm)</u> | Lease Agreement, dated as of May 28, 2025, by and between DRP Urban Renewal 4, LLC and the New Jersey Economic Development Authority (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed June 3, 2025). |
|  | <u>[10.26](https://www.sec.gov/Archives/edgar/data/1899883/000114036125021294/ef20049988_ex10-3.htm)</u> | Mortgage, Assignment of Leases and Rents, Security Agreement and Fixture Filing, dated as of May 28, 2025, executed and delivered by DRP Urban Renewal 4, LLC, Delaware River Partners LLC, and the other Grantors (as defined therein) in favor of the collateral agent named therein for the behalf of the owners of the Series 2025 Bonds (incorporated by reference to Exhibit 10.3 of the Company's Current Report on Form 8-K, filed June 3, 2025). |
| *\** | <u>[10.27](https://www.sec.gov/Archives/edgar/data/1899883/000114036125021294/ef20050005_ex10-4.htm)</u> | Senior Secured Credit Agreement, dated as of May 28, 2025, by and among DRP Urban Renewal 4, LLC, Delaware River Partners LLC, Deutsche Bank Company Americas, Deutsche Bank AG, New York Branch, and the several lenders party from time to time thereto (incorporated by reference to Exhibit 10.4 of the Company's Current Report on Form 8-K, filed June 3, 2025). |
| *\** | <u>[10.28](https://www.sec.gov/Archives/edgar/data/1899883/000114036125032534/ef20054420_ex10-1.htm)</u> | Credit Agreement, dated as of August 25, 2025, among FTAI Infrastructure Inc., the guarantors from time to time party thereto, the Lenders from time to time party thereto and BARCLAYS, as administrative agent (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed August 25, 2025). |
| *\** | <u>[10.29](https://www.sec.gov/Archives/edgar/data/1899883/000114036125032534/ef20054420_ex10-2.htm)</u> | Amended and Restated Limited Liability Company Agreement of FIP RR Holdings LLC, dated as of August 25, 2025, by and among FIP RR Holdings LLC, FTAI Infrastructure Inc. (solely with respect to Section 2.3(c) and Section 12.21) and the other parties thereto (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed August 25, 2025). |
| *\** | <u>[10.30](https://www.sec.gov/Archives/edgar/data/1899883/000114036125032534/ef20054420_ex10-3.htm)</u> | Warrant Agreement, dated as of August 25, 2025, by and among FIP RR Holdings LLC, FTAI Infrastructure Inc. (solely with respect to Section 7 and Section 14) and the holders party thereto (incorporated by reference to Exhibit 10.3 of the Company's Current Report on Form 8-K, filed August 25, 2025). |
|  | <u>[31.1](fip9302025exhibit311.htm)</u> | Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|  | <u>[31.2](fip9302025exhibit312.htm)</u> | Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
|  | <u>[32.1](fip9302025exhibit321.htm)</u> | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|  | <u>[32.2](fip9302025exhibit322.htm)</u> | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|  | 101 | The following financial information from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2025, formatted in iXBRL (Inline Extensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations; (iii) Consolidated Statements of Comprehensive (Loss) Income; (iv) Consolidated Statements of Changes in Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements. |
|  | 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |

---

------

---

| | | |
|:---|:---|:---|
| | **Exhibit No.** | **Description** |
| *†* | *Management contracts and compensatory plans or arrangements.* | *Management contracts and compensatory plans or arrangements.* |
| *\** | *Portions of this exhibit have been omitted.* | *Portions of this exhibit have been omitted.* |

---

------

**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 thereunto duly authorized:

FTAI INFRASTRUCTURE INC.

---

| | | | |
|:---|:---|:---|:---|
| By: | /s/ Kenneth J. Nicholson | Date: | October 31, 2025 |
|  | Kenneth J. Nicholson |  |  |
|  | Chief Executive Officer and President |  |  |

---

---

| | | | |
|:---|:---|:---|:---|
| By: | /s/ Carl R. Fletcher IV | Date: | October 31, 2025 |
|  | Carl R. Fletcher IV |  |  |
|  | Chief Financial Officer and Chief Accounting Officer |  |  |

---

## Exhibit 31.1

**EXHIBIT 31.1**

**SECTION 302 CERTIFICATION OF CHIEF EXECUTIVE OFFICER**

I, Kenneth J. Nicholson, certify that:

1.&nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this quarterly report on Form 10-Q of FTAI Infrastructure Inc. (the "registrant");

2.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)&nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| October 31, 2025 | /s/ Kenneth J. Nicholson |
| (Date) | Kenneth J. Nicholson |
| | Chief Executive Officer and President |

---

## Exhibit 31.2

**EXHIBIT 31.2**

**SECTION 302 CERTIFICATION OF CHIEF FINANCIAL OFFICER**

I, Carl R. Fletcher IV, certify that:

1.&nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this quarterly report on Form 10-Q of FTAI Infrastructure Inc. (the "registrant");

2.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.&nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)&nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d)&nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.&nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)&nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)&nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| October 31, 2025 | /s/ Carl R. Fletcher IV |
| (Date) | Carl R. Fletcher IV |
| | Chief Financial Officer and Chief Accounting Officer |

---

## Exhibit 32.1

**EXHIBIT 32.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report on Form 10-Q of FTAI Infrastructure Inc. (the "Company") for the quarterly period ended September 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Kenneth J. Nicholson, as Chief Executive Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

(1)&nbsp;&nbsp;&nbsp;&nbsp;The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)&nbsp;&nbsp;&nbsp;&nbsp;The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Kenneth J. Nicholson |
| Kenneth J. Nicholson |
| Chief Executive Officer and President |
| October 31, 2025 |

---

## Exhibit 32.2

**EXHIBIT 32.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report on Form 10-Q of FTAI Infrastructure Inc. (the "Company") for the quarterly period ended September 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), Carl R. Fletcher IV, as Chief Financial Officer of the Company, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of his knowledge:

(1)&nbsp;&nbsp;&nbsp;&nbsp;The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)&nbsp;&nbsp;&nbsp;&nbsp;The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

---

| |
|:---|
| /s/ Carl R. Fletcher IV |
| Carl R. Fletcher IV |
| Chief Financial Officer and Chief Accounting Officer |
| October 31, 2025 |

---

<br>